Disclosures |
3-4 | |
Summary Financial Data |
5-6 | |
Consolidated Balance Sheets |
7 | |
Consolidated Net Operating Income |
8 | |
Funds From Operations (FFO) and Other Financial Information |
9 | |
Consolidated Statements of Cash Flows |
10 | |
Same Property Analysis |
11 | |
Leasing Activity and Occupancy Statistics |
12 | |
Tenant and State Concentration |
13 | |
Lease Expirations |
14 | |
Properties: |
||
Description |
15-20 | |
Carrying Values, Percent Occupied and Base Rent Per Leased Sq. Ft |
21-24 | |
Status of Development Projects |
25 | |
Debt Summary |
26-28 | |
Consolidated Joint Venture Properties |
29-32 |
2
3
4
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Equity market capitalization (end of period): |
||||||||||||||||||||
8-7/8% Series A Cumulative Redeemable
Preferred Stock shares outstanding |
3,550,000 | 3,550,000 | 3,550,000 | 3,550,000 | 3,550,000 | |||||||||||||||
Closing market price |
$ | 13.88 | $ | 22.00 | $ | 24.40 | $ | 23.12 | $ | 23.50 | ||||||||||
Common shares outstanding |
44,468,287 | 44,488,703 | 44,487,817 | 44,460,886 | 44,237,907 | |||||||||||||||
OP Units outstanding |
2,017,451 | 2,018,537 | 2,019,623 | 2,029,623 | 2,032,881 | |||||||||||||||
Closing market price |
$ | 7.08 | $ | 13.22 | $ | 11.72 | $ | 11.68 | $ | 10.23 | ||||||||||
Equity market capitalization |
$ | 378,393,000 | $ | 692,926,000 | $ | 631,687,000 | $ | 625,085,000 | $ | 556,775,000 | ||||||||||
Pro rata share of outstanding debt |
913,681,000 | 862,261,000 | 840,488,000 | 812,884,000 | 746,024,000 | |||||||||||||||
Total market capitalization |
$ | 1,292,074,000 | $ | 1,555,187,000 | $ | 1,472,175,000 | $ | 1,437,969,000 | $ | 1,302,799,000 | ||||||||||
Ratio of pro rata share of outstanding debt
to total market capitalization |
70.7 | % | 55.4 | % | 57.1 | % | 56.5 | % | 57.3 | % | ||||||||||
Financial statement capitalization (end of period): |
||||||||||||||||||||
Limited partners interest in Operating Partnership |
$ | 23,546,000 | $ | 24,162,000 | $ | 24,414,000 | $ | 25,388,000 | $ | 25,689,000 | ||||||||||
Shareholders equity |
524,027,000 | 537,738,000 | 544,735,000 | 551,617,000 | 558,154,000 | |||||||||||||||
547,573,000 | 561,900,000 | 569,149,000 | 577,005,000 | 583,843,000 | ||||||||||||||||
Pro rata share of total debt |
913,681,000 | 862,261,000 | 840,488,000 | 812,884,000 | 746,024,000 | |||||||||||||||
Total financial statement capitalization |
$ | 1,461,254,000 | $ | 1,424,161,000 | $ | 1,409,637,000 | $ | 1,389,889,000 | $ | 1,329,867,000 | ||||||||||
Ratio of pro rata share of outstanding debt
to total financial statement capitalization |
62.5 | % | 60.5 | % | 59.6 | % | 58.5 | % | 56.1 | % | ||||||||||
Three months ended | ||||||||||||||||||||
Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | ||||||||||||||||
Total revenues |
$ | 44,608,000 | $ | 43,322,000 | $ | 42,915,000 | $ | 43,635,000 | $ | 43,462,000 | ||||||||||
Net income applicable to common shareholders |
$ | 2,885,000 | $ | 3,277,000 | $ | 1,224,000 | $ | 3,112,000 | $ | 3,591,000 | ||||||||||
Per common share (basic) |
$ | 0.06 | $ | 0.07 | $ | 0.03 | $ | 0.07 | $ | 0.08 | ||||||||||
Per common share (diluted) |
$ | 0.06 | $ | 0.07 | $ | 0.03 | $ | 0.07 | $ | 0.08 | ||||||||||
Dividends to common shareholders |
$ | 10,010,000 | $ | 10,010,000 | $ | 10,003,000 | $ | 10,004,000 | $ | 9,952,000 | ||||||||||
Per common share |
$ | 0.225 | $ | 0.225 | $ | 0.225 | $ | 0.225 | $ | 0.225 | ||||||||||
FFO |
$ | 14,285,000 | $ | 14,440,000 | $ | 14,417,000 | $ | 13,717,000 | $ | 15,569,000 | ||||||||||
Per common share/OP unit (basic) |
$ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.34 | ||||||||||
Per common share/OP unit (diluted) |
$ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.34 | ||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||||||
Shares used in determination of basic earnings per share |
44,489,000 | 44,488,000 | 44,464,000 | 44,458,000 | 44,234,000 | |||||||||||||||
Additional shares for conversion of OP Units (basic) |
2,018,000 | 2,019,000 | 2,029,000 | 2,030,000 | 1,989,000 | |||||||||||||||
Shares used in determination of FFO per share (basic) |
46,507,000 | 46,507,000 | 46,493,000 | 46,488,000 | 46,223,000 | |||||||||||||||
Shares used in determination of diluted earnings per share |
44,489,000 | 44,490,000 | 44,466,000 | 44,459,000 | 44,236,000 | |||||||||||||||
Additional shares for conversion of OP Units (diluted) |
2,018,000 | 2,020,000 | 2,029,000 | 2,030,000 | 1,989,000 | |||||||||||||||
Shares used in determination of FFO per share (diluted) |
46,507,000 | 46,510,000 | 46,495,000 | 46,489,000 | 46,225,000 | |||||||||||||||
5
Year ended Dec 31, | ||||||||
2008 | 2007 | |||||||
Total revenues |
$ | 174,480,000 | $ | 154,448,000 | ||||
Net income applicable to common shareholders |
$ | 10,498,000 | $ | 14,092,000 | ||||
Per common share (basic) |
$ | 0.24 | $ | 0.32 | ||||
Per common share (diluted) |
$ | 0.24 | $ | 0.32 | ||||
Dividends to common shareholders |
$ | 40,027,000 | $ | 39,775,000 | ||||
Per common share |
$ | 0.900 | $ | 0.900 | ||||
FFO |
$ | 56,859,000 | $ | 56,190,000 | ||||
Per common share/OP unit (basic) |
$ | 1.22 | $ | 1.22 | ||||
Per common share/OP unit (diluted) |
$ | 1.22 | $ | 1.22 | ||||
Weighted average number of common shares outstanding: |
||||||||
Shares used in determination of basic earnings per share |
44,475,000 | 44,193,000 | ||||||
Additional shares for conversion of OP Units (basic) |
2,024,000 | 1,985,000 | ||||||
Shares used in determination of FFO per share (basic) |
46,499,000 | 46,178,000 | ||||||
Shares used in determination of diluted earnings per share |
44,475,000 | 44,197,000 | ||||||
Additional shares for conversion of OP Units (diluted) |
2,024,000 | 1,990,000 | ||||||
Shares used in determination of FFO per share (diluted) |
46,499,000 | 46,187,000 | ||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Real estate, net |
$ | 1,634,981,000 | $ | 1,571,206,000 | $ | 1,563,229,000 | $ | 1,529,249,000 | $ | 1,492,276,000 | ||||||||||
Land and related costs held for sale |
2,266,000 | 2,701,000 | 2,686,000 | 2,681,000 | 2,652,000 | |||||||||||||||
Investment in unconsolidated joint venture |
4,976,000 | 4,902,000 | 4,791,000 | 3,775,000 | 3,757,000 | |||||||||||||||
Other assets |
84,905,000 | 91,328,000 | 83,913,000 | 93,713,000 | 96,299,000 | |||||||||||||||
Total assets |
$ | 1,727,128,000 | $ | 1,670,137,000 | $ | 1,654,619,000 | $ | 1,629,418,000 | $ | 1,594,984,000 | ||||||||||
Total debt |
$ | 1,013,473,000 | $ | 957,551,000 | $ | 934,648,000 | $ | 903,691,000 | $ | 851,514,000 | ||||||||||
Other liabilities |
107,932,000 | 91,894,000 | 92,134,000 | 91,053,000 | 97,225,000 | |||||||||||||||
Minority interests in consolidated joint ventures |
58,150,000 | 58,792,000 | 58,688,000 | 57,669,000 | 62,402,000 | |||||||||||||||
Limited partners interest in Operating Partnership |
23,546,000 | 24,162,000 | 24,414,000 | 25,388,000 | 25,689,000 | |||||||||||||||
Shareholders equity |
524,027,000 | 537,738,000 | 544,735,000 | 551,617,000 | 558,154,000 | |||||||||||||||
Total liabilities and equity |
$ | 1,727,128,000 | $ | 1,670,137,000 | $ | 1,654,619,000 | $ | 1,629,418,000 | $ | 1,594,984,000 | ||||||||||
Fixed-rate mortgages |
$ | 655,681,000 | $ | 641,499,000 | $ | 677,281,000 | $ | 676,951,000 | $ | 656,320,000 | ||||||||||
Variable-rate mortgages |
53,302,000 | 41,362,000 | 2,977,000 | | 4,754,000 | |||||||||||||||
Total mortgages |
708,983,000 | 682,861,000 | 680,258,000 | 676,951,000 | 661,074,000 | |||||||||||||||
Secured revolving credit facilities |
304,490,000 | 274,690,000 | 254,390,000 | 226,740,000 | 190,440,000 | |||||||||||||||
Total debt |
$ | 1,013,473,000 | $ | 957,551,000 | $ | 934,648,000 | $ | 903,691,000 | $ | 851,514,000 | ||||||||||
Pro rata share of total debt |
$ | 913,681,000 | $ | 862,261,000 | $ | 840,488,000 | $ | 812,884,000 | $ | 746,024,000 | ||||||||||
Weighted average interest rates: |
||||||||||||||||||||
Fixed-rate mortgages |
5.8 | % | 5.7 | % | 5.8 | % | 5.8 | % | 5.7 | % | ||||||||||
Variable-rate mortgages |
4.4 | % | 5.4 | % | 4.4 | % | | 7.7 | % | |||||||||||
Total mortgages |
5.7 | % | 5.7 | % | 5.8 | % | 5.8 | % | 5.7 | % | ||||||||||
Secured variable-rate revolving credit facilities |
2.8 | % | 4.1 | % | 3.6 | % | 4.0 | % | 6.2 | % | ||||||||||
Total debt |
4.8 | % | 5.2 | % | 5.2 | % | 5.3 | % | 5.8 | % |
6
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Assets: |
||||||||||||||||||||
Real estate: |
||||||||||||||||||||
Land |
$ | 379,780,000 | $ | 367,833,000 | $ | 368,173,000 | $ | 347,655,000 | $ | 313,959,000 | ||||||||||
Buildings and improvements |
1,402,198,000 | 1,339,198,000 | 1,320,079,000 | 1,295,843,000 | 1,281,938,000 | |||||||||||||||
1,781,978,000 | 1,707,031,000 | 1,688,252,000 | 1,643,498,000 | 1,595,897,000 | ||||||||||||||||
Less accumulated depreciation |
(146,997,000 | ) | (135,825,000 | ) | (125,023,000 | ) | (114,249,000 | ) | (103,621,000 | ) | ||||||||||
Real estate, net |
1,634,981,000 | 1,571,206,000 | 1,563,229,000 | 1,529,249,000 | 1,492,276,000 | |||||||||||||||
Land and related costs held for sale |
2,266,000 | 2,701,000 | 2,686,000 | 2,681,000 | 2,652,000 | |||||||||||||||
Investment in unconsolidated joint venture |
4,976,000 | 4,902,000 | 4,791,000 | 3,775,000 | 3,757,000 | |||||||||||||||
Cash and cash equivalents |
6,334,000 | 5,989,000 | 7,203,000 | 14,434,000 | 20,307,000 | |||||||||||||||
Restricted cash |
14,004,000 | 14,015,000 | 16,260,000 | 16,042,000 | 14,857,000 | |||||||||||||||
Cash at consolidated joint ventures |
1,897,000 | 3,961,000 | 3,248,000 | 3,130,000 | 2,982,000 | |||||||||||||||
Receivables: |
||||||||||||||||||||
Rents and other receivables, net |
5,818,000 | 7,861,000 | 6,920,000 | 9,149,000 | 7,640,000 | |||||||||||||||
Straight-line rents receivable |
14,322,000 | 13,582,000 | 12,927,000 | 12,157,000 | 11,446,000 | |||||||||||||||
Other assets |
9,403,000 | 12,660,000 | 6,282,000 | 10,212,000 | 9,588,000 | |||||||||||||||
Deferred charges, net: |
||||||||||||||||||||
Leasing costs |
19,464,000 | 19,496,000 | 20,094,000 | 19,299,000 | 19,417,000 | |||||||||||||||
Financing costs |
11,168,000 | 11,078,000 | 8,982,000 | 7,290,000 | 7,941,000 | |||||||||||||||
Other |
2,495,000 | 2,686,000 | 1,997,000 | 2,000,000 | 2,121,000 | |||||||||||||||
Total assets |
$ | 1,727,128,000 | $ | 1,670,137,000 | $ | 1,654,619,000 | $ | 1,629,418,000 | $ | 1,594,984,000 | ||||||||||
Liabilities and shareholders equity: |
||||||||||||||||||||
Mortgage loans payable |
$ | 708,983,000 | $ | 682,861,000 | $ | 680,258,000 | $ | 676,951,000 | $ | 661,074,000 | ||||||||||
Secured revolving credit facilities |
304,490,000 | 274,690,000 | 254,390,000 | 226,740,000 | 190,440,000 | |||||||||||||||
Accounts payable and accrued expenses |
36,068,000 | 17,145,000 | 13,602,000 | 12,585,000 | 17,036,000 | |||||||||||||||
Tenant prepayments and security deposits |
10,480,000 | 9,500,000 | 9,810,000 | 10,668,000 | 9,032,000 | |||||||||||||||
Unamortized intangible lease liabilities |
61,384,000 | 65,249,000 | 68,722,000 | 67,800,000 | 71,157,000 | |||||||||||||||
Total liabilities |
1,121,405,000 | 1,049,445,000 | 1,026,782,000 | 994,744,000 | 948,739,000 | |||||||||||||||
Minority interests in consolidated joint ventures |
58,150,000 | 58,792,000 | 58,688,000 | 57,669,000 | 62,402,000 | |||||||||||||||
Limited partners interest in Operating Partnership |
23,546,000 | 24,162,000 | 24,414,000 | 25,388,000 | 25,689,000 | |||||||||||||||
Shareholders equity |
524,027,000 | 537,738,000 | 544,735,000 | 551,617,000 | 558,154,000 | |||||||||||||||
Total liabilities and equity |
$ | 1,727,128,000 | $ | 1,670,137,000 | $ | 1,654,619,000 | $ | 1,629,418,000 | $ | 1,594,984,000 | ||||||||||
7
Three months ended | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Revenues: |
||||||||||||||||||||
Rents: |
||||||||||||||||||||
Base rents |
$ | 30,830,000 | $ | 30,274,000 | $ | 30,251,000 | $ | 29,897,000 | $ | 29,166,000 | ||||||||||
Percentage rents |
745,000 | 609,000 | 127,000 | 372,000 | 885,000 | |||||||||||||||
Straight-line rents |
740,000 | 655,000 | 770,000 | 711,000 | 765,000 | |||||||||||||||
Amortization of intangible lease liabilities |
4,032,000 | 3,473,000 | 3,504,000 | 3,400,000 | 3,268,000 | |||||||||||||||
36,347,000 | 35,011,000 | 34,652,000 | 34,380,000 | 34,084,000 | ||||||||||||||||
Expense recoveries |
7,941,000 | 7,800,000 | 8,088,000 | 9,048,000 | 8,171,000 | |||||||||||||||
Other |
320,000 | 511,000 | 175,000 | 207,000 | 1,207,000 | |||||||||||||||
44,608,000 | 43,322,000 | 42,915,000 | 43,635,000 | 43,462,000 | ||||||||||||||||
Expenses: |
||||||||||||||||||||
Operating, maintenance and management |
7,539,000 | 6,974,000 | 7,114,000 | 8,210,000 | 6,596,000 | |||||||||||||||
Real estate and other property- related taxes |
5,221,000 | 4,994,000 | 4,758,000 | 4,701,000 | 4,915,000 | |||||||||||||||
12,760,000 | 11,968,000 | 11,872,000 | 12,911,000 | 11,511,000 | ||||||||||||||||
Net operating income |
31,848,000 | 31,354,000 | 31,043,000 | 30,724,000 | 31,951,000 | |||||||||||||||
Other income (expense): |
||||||||||||||||||||
General and administrative |
(2,273,000 | ) | (2,654,000 | ) | (2,323,000 | ) | (2,191,000 | ) | (1,976,000 | ) | ||||||||||
Depreciation and amortization |
(12,270,000 | ) | (11,996,000 | ) | (14,007,000 | ) | (11,529,000 | ) | (12,239,000 | ) | ||||||||||
Interest expense |
(13,150,000 | ) | (12,480,000 | ) | (12,192,000 | ) | (12,048,000 | ) | (12,608,000 | ) | ||||||||||
Amortization of deferred financing costs |
(959,000 | ) | (801,000 | ) | (504,000 | ) | (514,000 | ) | (474,000 | ) | ||||||||||
Capitalization of interest expense and
financing costs |
2,058,000 | 2,038,000 | 1,417,000 | 1,178,000 | 1,076,000 | |||||||||||||||
Interest income |
14,000 | 35,000 | 77,000 | 158,000 | 208,000 | |||||||||||||||
Equity in income of unconsolidated joint venture |
274,000 | 310,000 | 222,000 | 150,000 | 171,000 | |||||||||||||||
Minority interests in consolidated joint ventures |
(557,000 | ) | (412,000 | ) | (482,000 | ) | (706,000 | ) | (387,000 | ) | ||||||||||
Limited partners interest in consolidated OP |
(130,000 | ) | (148,000 | ) | (56,000 | ) | (143,000 | ) | (161,000 | ) | ||||||||||
Net income |
4,855,000 | 5,246,000 | 3,195,000 | 5,079,000 | 5,561,000 | |||||||||||||||
Preferred distribution requirements |
(1,970,000 | ) | (1,969,000 | ) | (1,971,000 | ) | (1,967,000 | ) | (1,970,000 | ) | ||||||||||
Net income applicable to common shareholders |
2,885,000 | 3,277,000 | 1,224,000 | 3,112,000 | 3,591,000 | |||||||||||||||
Net operating income/Revenues |
71 | % | 72 | % | 72 | % | 70 | % | 74 | % | ||||||||||
Expense recovery percentage (a) |
72 | % | 75 | % | 79 | % | 78 | % | 77 | % |
(a) | The expense recovery percentage is computed by dividing expense recoveries by the sum of direct property-specific operating, maintenance, management and real estate tax expenses. Such expenses exclude (i) non-recoverable expenses, principally the net provision for doubtful accounts in the amounts of $821,000, $412,000, $535,000, $139,000 and $230,000, respectively, and (ii) unallocated property and construction management compensation and benefits (including stock-based compensation). |
8
Three months ended | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Net income applicable to common shareholders |
$ | 2,885,000 | $ | 3,277,000 | $ | 1,224,000 | $ | 3,112,000 | $ | 3,591,000 | ||||||||||
Add (deduct): |
||||||||||||||||||||
Real estate depreciation and amortization |
12,200,000 | 11,921,000 | 13,939,000 | 11,461,000 | 12,171,000 | |||||||||||||||
Limited partners interest |
130,000 | 148,000 | 56,000 | 143,000 | 161,000 | |||||||||||||||
Minority interests in consolidated joint ventures |
557,000 | 412,000 | 482,000 | 706,000 | 387,000 | |||||||||||||||
Minority interests share of FFO applicable to
consolidated joint ventures |
(1,568,000 | ) | (1,368,000 | ) | (1,417,000 | ) | (1,781,000 | ) | (774,000 | ) | ||||||||||
Equity in (income) of unconsolidated joint venture |
(274,000 | ) | (310,000 | ) | (222,000 | ) | (150,000 | ) | (171,000 | ) | ||||||||||
FFO from unconsolidated joint venture |
355,000 | 360,000 | 355,000 | 226,000 | 204,000 | |||||||||||||||
Funds From Operations |
$ | 14,285,000 | $ | 14,440,000 | $ | 14,417,000 | $ | 13,717,000 | $ | 15,569,000 | ||||||||||
FFO per common share, assuming OP Unit conversion: |
||||||||||||||||||||
Basic |
$ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.34 | ||||||||||
Diluted |
$ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.34 | ||||||||||
Weighted average number of common shares outstanding: |
||||||||||||||||||||
Shares used in determination of basic earnings per share |
44,489,000 | 44,488,000 | 44,464,000 | 44,458,000 | 44,234,000 | |||||||||||||||
Additional shares assuming conversion of OP Units (basic) |
2,018,000 | 2,019,000 | 2,029,000 | 2,030,000 | 1,989,000 | |||||||||||||||
Shares used in determination of FFO per share (basic) |
46,507,000 | 46,507,000 | 46,493,000 | 46,488,000 | 46,223,000 | |||||||||||||||
Shares used in determination of diluted earnings per share |
44,489,000 | 44,490,000 | 44,466,000 | 44,459,000 | 44,236,000 | |||||||||||||||
Additional shares assuming conversion of OP Units (diluted) |
2,018,000 | 2,020,000 | 2,029,000 | 2,030,000 | 1,989,000 | |||||||||||||||
Shares used in determination of FFO per share (diluted) |
46,507,000 | 46,510,000 | 46,495,000 | 46,489,000 | 46,225,000 | |||||||||||||||
Other Financial Information (Pro Rata Share): |
||||||||||||||||||||
Capital expenditures, tenant improvements, and leasing commissions: |
||||||||||||||||||||
First generation (a) |
$ | 37,877,000 | $ | 20,360,000 | $ | 28,858,000 | $ | 31,270,000 | $ | 3,296,000 | ||||||||||
Second generation (b) |
$ | 1,484,000 | $ | 1,089,000 | $ | 1,247,000 | $ | 1,205,000 | $ | 1,536,000 | ||||||||||
Capitalized interest and financing costs |
$ | 2,058,000 | $ | 2,038,000 | $ | 1,417,000 | $ | 1,176,000 | $ | 1,072,000 | ||||||||||
Scheduled debt amortization payments: |
||||||||||||||||||||
Stated contract amounts |
$ | 1,787,000 | $ | 1,678,000 | $ | 1,728,000 | $ | 1,785,000 | $ | 1,785,000 | ||||||||||
Carrying value amounts |
$ | 1,921,000 | $ | 1,877,000 | $ | 1,956,000 | $ | 1,982,000 | $ | 2,050,000 | ||||||||||
Straight-line rents |
$ | 556,000 | $ | 501,000 | $ | 588,000 | $ | 539,000 | $ | 697,000 | ||||||||||
Amortization of intangible lease liabilities |
$ | 3,441,000 | $ | 3,349,000 | $ | 3,377,000 | $ | 3,237,000 | $ | 3,229,000 | ||||||||||
Non-real estate amortization |
$ | 607,000 | $ | 477,000 | $ | 438,000 | $ | 442,000 | $ | 133,000 | ||||||||||
Stock-based compensation (credited) charged to operations |
$ | (1,139,000 | ) | $ | 897,000 | $ | 607,000 | $ | 734,000 | $ | (150,000 | ) | ||||||||
As of | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Projects under development, land held for future expansion
and development, and other real estate out of service (at cost)(c) |
$ | 185,837,000 | $ | 147,797,000 | $ | 134,496,000 | $ | 111,135,000 | $ | 68,093,000 | ||||||||||
(a) | First generation refers to expenditures related to development/redevelopment and expansion properties. | |
(b) | Second generation refers to expenditures related to stabilized properties. | |
(c) | Real estate out of service includes the applicable portions of development/redevelopment and expansion properties. |
9
Three months ended | ||||||||||||||||||||
Dec 31 | Sep 30 | Jun 30 | Mar 31 | Dec 31 | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Cash flow from operating activities: |
||||||||||||||||||||
Net income |
$ | 4,855,000 | $ | 5,246,000 | $ | 3,195,000 | $ | 5,079,000 | $ | 5,561,000 | ||||||||||
Adjustments to reconcile net income to net cash provided
by operating activities: |
||||||||||||||||||||
Non-cash provisions: |
||||||||||||||||||||
Earnings in excess of distributions of consolidated joint
venture minority interests |
(1,271,000 | ) | 412,000 | 482,000 | 467,000 | 121,000 | ||||||||||||||
Equity in income of unconsolidated joint venture |
(274,000 | ) | (310,000 | ) | (222,000 | ) | (150,000 | ) | (171,000 | ) | ||||||||||
Distributions from unconsolidated joint venture |
200,000 | 200,000 | 302,000 | 132,000 | 132,000 | |||||||||||||||
Limited partners interest |
130,000 | 148,000 | 56,000 | 143,000 | 161,000 | |||||||||||||||
Straight-line rents receivable |
(740,000 | ) | (655,000 | ) | (770,000 | ) | (711,000 | ) | (765,000 | ) | ||||||||||
Depreciation and amortization |
12,270,000 | 11,996,000 | 14,007,000 | 11,529,000 | 12,239,000 | |||||||||||||||
Amortization of intangible lease liabilities |
(4,032,000 | ) | (3,473,000 | ) | (3,504,000 | ) | (3,400,000 | ) | (3,268,000 | ) | ||||||||||
Amortization relating to stock-based compensation |
(1,139,000 | ) | 897,000 | 607,000 | 734,000 | (150,000 | ) | |||||||||||||
Amortization of deferred financing costs |
563,000 | 428,000 | 396,000 | 403,000 | 81,000 | |||||||||||||||
Increases/decreases in operating assets and liabilities: |
||||||||||||||||||||
Cash at consolidated joint ventures |
2,064,000 | (713,000 | ) | (118,000 | ) | (148,000 | ) | (976,000 | ) | |||||||||||
Rents and other receivables, net |
2,043,000 | (941,000 | ) | 2,229,000 | (1,509,000 | ) | (1,649,000 | ) | ||||||||||||
Other |
3,188,000 | (3,302,000 | ) | 539,000 | (272,000 | ) | 1,078,000 | |||||||||||||
Accounts payable and accrued expenses |
2,288,000 | 938,000 | (1,056,000 | ) | (86,000 | ) | 2,279,000 | |||||||||||||
Net cash provided by operating activities |
20,145,000 | 10,871,000 | 16,143,000 | 12,211,000 | 14,673,000 | |||||||||||||||
Cash flow from investing activities: |
||||||||||||||||||||
Expenditures for real estate and improvements |
(60,410,000 | ) | (20,562,000 | ) | (20,483,000 | ) | (29,956,000 | ) | (53,483,000 | ) | ||||||||||
Purchase of consolidated joint venture minority interests |
| | | (17,454,000 | ) | | ||||||||||||||
Investment in unconsolidated joint venture |
| (3,000 | ) | (1,094,000 | ) | | | |||||||||||||
Construction escrows and other |
(210,000 | ) | 544,000 | (237,000 | ) | (1,062,000 | ) | (3,894,000 | ) | |||||||||||
Net cash (used in) investing activities |
(60,620,000 | ) | (20,021,000 | ) | (21,814,000 | ) | (48,472,000 | ) | (57,377,000 | ) | ||||||||||
Cash flow from financing activities: |
||||||||||||||||||||
Net advances from revolving credit facilities |
29,800,000 | 20,300,000 | 27,650,000 | 36,300,000 | 3,550,000 | |||||||||||||||
Proceeds from mortgage financings |
25,791,000 | 53,385,000 | 62,000 | 27,500,000 | 8,800,000 | |||||||||||||||
Mortgage repayments |
(2,477,000 | ) | (50,782,000 | ) | (14,911,000 | ) | (25,147,000 | ) | (7,709,000 | ) | ||||||||||
Payments/refund of deferred financing costs, net |
(650,000 | ) | (2,524,000 | ) | (2,088,000 | ) | 200,000 | (1,137,000 | ) | |||||||||||
Contributions from minority interest partners, net of
joint venture cash at dates of formation |
2,123,000 | (9,000 | ) | 276,000 | 3,993,000 | 50,733,000 | ||||||||||||||
Distributions to
consolidated joint venture minority interests
in excess of earnings |
(1,333,000 | ) | | | (27,000 | ) | | |||||||||||||
Redemption of Operating Partnership Units |
| | (122,000 | ) | | | ||||||||||||||
Distributions to limited partners |
(454,000 | ) | (455,000 | ) | (456,000 | ) | (457,000 | ) | (452,000 | ) | ||||||||||
Preferred distribution requirements |
(1,970,000 | ) | (1,969,000 | ) | (1,968,000 | ) | (1,970,000 | ) | (1,970,000 | ) | ||||||||||
Distributions to common shareholders |
(10,010,000 | ) | (10,010,000 | ) | (10,003,000 | ) | (10,004,000 | ) | (9,952,000 | ) | ||||||||||
Net cash provided by (used in) financing activities |
40,820,000 | 7,936,000 | (1,560,000 | ) | 30,388,000 | 41,863,000 | ||||||||||||||
Net increase (decrease) in cash and cash equivalents |
345,000 | (1,214,000 | ) | (7,231,000 | ) | (5,873,000 | ) | (841,000 | ) | |||||||||||
Cash and cash equivalents at beginning of period |
5,989,000 | 7,203,000 | 14,434,000 | 20,307,000 | 21,148,000 | |||||||||||||||
Cash and cash equivalents at end of period |
$ | 6,334,000 | $ | 5,989,000 | $ | 7,203,000 | $ | 14,434,000 | $ | 20,307,000 | ||||||||||
10
Three months ended Dec 31, | Year ended Dec 31, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
The number of properties that were owned
throughout each of the comparative periods |
111 | 111 | 96 | 96 | ||||||||||||
Revenues: |
||||||||||||||||
Rents: |
||||||||||||||||
Base rents |
$ | 28,669,000 | $ | 28,500,000 | $ | 98,125,000 | $ | 97,542,000 | ||||||||
Percentage rents |
592,000 | 845,000 | 1,486,000 | 2,140,000 | ||||||||||||
Straight-line rents |
666,000 | 747,000 | 1,884,000 | 2,953,000 | ||||||||||||
Amortization of intangible lease liabilities |
3,299,000 | 2,829,000 | 9,066,000 | 9,296,000 | ||||||||||||
33,226,000 | 32,921,000 | 110,561,000 | 111,931,000 | |||||||||||||
Expense recoveries (a) |
7,267,000 | 7,885,000 | 26,156,000 | 26,988,000 | ||||||||||||
Other |
322,000 | 1,206,000 | 863,000 | 1,722,000 | ||||||||||||
Total revenues |
40,815,000 | 42,012,000 | 137,580,000 | 140,641,000 | ||||||||||||
Operating expenses (a): |
||||||||||||||||
Operating, maintenance and management |
6,678,000 | 6,191,000 | 22,808,000 | 22,101,000 | ||||||||||||
Real estate and other property-related taxes |
4,596,000 | 4,609,000 | 14,914,000 | 14,453,000 | ||||||||||||
Total expenses |
11,274,000 | 10,800,000 | 37,722,000 | 36,554,000 | ||||||||||||
Net operating income |
$ | 29,541,000 | $ | 31,212,000 | $ | 99,858,000 | $ | 104,087,000 | ||||||||
Increase/(decrease) period over period
|
||||||||||||||||
Revenues: |
||||||||||||||||
Rents: |
||||||||||||||||
Base rents |
$ | 169,000 | 0.6 | % | $ | 583,000 | 0.6 | % | ||||||||
Percentage rents |
(253,000 | ) | -29.9 | % | (654,000 | ) | -30.6 | % | ||||||||
Straight-line rents |
(81,000 | ) | -10.8 | % | (1,069,000 | ) | -36.2 | % | ||||||||
Amortization of intangible lease liabilities |
470,000 | 16.6 | % | (230,000 | ) | -2.5 | % | |||||||||
305,000 | 0.9 | % | (1,370,000 | ) | -1.2 | % | ||||||||||
Expense recoveries |
(618,000 | ) | -7.8 | % | (832,000 | ) | -3.1 | % | ||||||||
Other |
(884,000 | ) | -73.3 | % | (859,000 | ) | -49.9 | % | ||||||||
Total revenues |
(1,197,000 | ) | -2.8 | % | (3,061,000 | ) | -2.2 | % | ||||||||
Expenses: |
||||||||||||||||
Operating, maintenance and management |
487,000 | 7.9 | % | 707,000 | 3.2 | % | ||||||||||
Real estate and other property-related taxes |
(13,000 | ) | -0.3 | % | 461,000 | 3.2 | % | |||||||||
Total expenses |
474,000 | 4.4 | % | 1,168,000 | 3.2 | % | ||||||||||
Net operating income |
$ | (1,671,000 | ) | -5.4 | % | $ | (4,229,000 | ) | -4.1 | % | ||||||
Percent occupied at end of period |
92.1 | % | 92.6 | % | 91.5 | % | 92.2 | % | ||||||||
Expense recovery percentage (a) |
71.9 | % | 76.3 | % | 74.8 | % | 77.5 | % | ||||||||
(a) | The expense recovery percentage is computed by dividing expense recoveries by the sum of direct property-specific operating, maintenance, management and real estate tax expenses. Such expenses exclude non-recoverabele expenses, principally the net provision for doubtful accounts in the amounts of $762,000, $201,000, $1,427,000 and $780,000, respectively. |
11
Three months ended | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Renewals |
||||||||||||||||||||
Number of leases |
61 | 27 | 29 | 42 | 32 | |||||||||||||||
Aggregate square feet |
321,000 | 84,000 | 78,000 | 188,000 | 106,000 | |||||||||||||||
Average square feet |
5,262 | 3,111 | 2,690 | 4,476 | 3,313 | |||||||||||||||
Average expiring base rent psf |
$ | 11.87 | $ | 15.63 | $ | 12.80 | $ | 11.10 | $ | 10.53 | ||||||||||
Average new base rent psf |
$ | 13.19 | $ | 17.23 | $ | 14.42 | $ | 12.44 | $ | 11.88 | ||||||||||
% increase in base rent |
11.12 | % | 10.24 | % | 12.66 | % | 12.07 | % | 12.82 | % | ||||||||||
New leases |
||||||||||||||||||||
Number of leases |
20 | 22 | 5 | 9 | 7 | |||||||||||||||
Aggregate square feet |
67,000 | 94,000 | 16,000 | 30,000 | 20,000 | |||||||||||||||
Average square feet |
3,350 | 4,273 | 3,200 | 3,333 | 2,857 | |||||||||||||||
Average new base rent psf |
$ | 13.42 | $ | 17.59 | $ | 18.47 | $ | 20.14 | $ | 12.13 | ||||||||||
Terminated leases |
||||||||||||||||||||
Number of leases |
18 | 16 | 15 | 13 | 14 | |||||||||||||||
Aggregate square feet |
52,000 | 49,000 | 75,000 | 122,000 | 81,000 | |||||||||||||||
Average square feet |
2,889 | 3,063 | 5,000 | 9,385 | 5,786 | |||||||||||||||
Average old base rent psf |
$ | 13.34 | $ | 14.25 | $ | 10.26 | $ | 5.39 | $ | 9.64 |
As of | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
2008 | 2008 | 2008 | 2008 | 2007 | ||||||||||||||||
Occupancy statistics |
||||||||||||||||||||
Stabilized properties: |
||||||||||||||||||||
Wholly-owned |
95 | % | 95 | % | 96 | % | 96 | % | 96 | % | ||||||||||
Consolidated joint ventures |
97 | % | 98 | % | 96 | % | 96 | % | 98 | % | ||||||||||
Total stabilized properties |
95 | % | 96 | % | 96 | % | 96 | % | 96 | % | ||||||||||
Development/redevelopment and
other non-stabilized properties |
65 | % | 66 | % | 68 | % | 68 | % | 67 | % | ||||||||||
Total operating portfolio |
92 | % | 92 | % | 92 | % | 92 | % | 93 | % | ||||||||||
(a) | New leases do not necessarily replace specific terminated leases within any quarterly period and, accordingly, the amounts shown may relate to properties with substantially lower rents, as in premises in low-density population areas, as compared to premises in major urban or suburban areas. | |
(b) | With the high occupancy levels for the Companys portfolio on an overall basis, leasing activity for the indicated square footage amounts represent a small percentage of the total portfolio. |
12
Number | Annualized | Percentage | ||||||||||||||||||||||
of | Annualized | base rent | annualized | |||||||||||||||||||||
Tenant | stores | GLA | % of GLA | base rent | per sq ft | base rents | ||||||||||||||||||
Top ten tenants (a): |
||||||||||||||||||||||||
Giant Foods (b) |
19 | 1,137,000 | 9.4 | % | $ | 16,816,000 | $ | 14.79 | 13.6 | % | ||||||||||||||
Discount Drug Mart |
18 | 454,000 | 3.7 | % | 4,261,000 | 9.39 | 3.4 | % | ||||||||||||||||
Farm Fresh (b) |
6 | 364,000 | 3.0 | % | 3,768,000 | 10.35 | 3.0 | % | ||||||||||||||||
Stop & Shop (b) |
5 | 325,000 | 2.7 | % | 3,494,000 | 10.75 | 2.8 | % | ||||||||||||||||
CVS |
14 | 150,000 | 1.2 | % | 2,953,000 | 19.69 | 2.4 | % | ||||||||||||||||
Shaws (b) |
4 | 241,000 | 2.0 | % | 2,676,000 | 11.10 | 2.2 | % | ||||||||||||||||
LA Fitness |
4 | 168,000 | 1.4 | % | 2,422,000 | 14.42 | 2.0 | % | ||||||||||||||||
Staples |
7 | 151,000 | 1.2 | % | 2,091,000 | 13.85 | 1.7 | % | ||||||||||||||||
Food Lion (b) |
7 | 243,000 | 2.0 | % | 1,921,000 | 7.91 | 1.6 | % | ||||||||||||||||
Burlington Coat Factory |
2 | 306,000 | 2.5 | % | 1,680,000 | 5.49 | 1.4 | % | ||||||||||||||||
Sub-total top ten tenants |
86 | 3,539,000 | 29.1 | % | 42,082,000 | 11.89 | 34.0 | % | ||||||||||||||||
Remaining tenants |
1,130 | 7,673,000 | 63.2 | % | 81,564,000 | 10.63 | 66.0 | % | ||||||||||||||||
Sub-total all tenants |
1,216 | 11,212,000 | 92.3 | % | 123,646,000 | 11.03 | 100.0 | % | ||||||||||||||||
Vacant space (c) |
n/a | 935,000 | 7.7 | % | n/a | n/a | n/a | |||||||||||||||||
Total (including vacant space) |
1,216 | 12,147,000 | 100.0 | % | $ | 123,646,000 | $ | 10.18 | n/a | |||||||||||||||
(a) | Based on annualized base rent. | |
(b) | Several of the tenants listed above share common ownership with other tenants including, without limitation, (1) Giant Foods and Stop & Shop, (2) Farm Fresh, Shaws, Shop n Save (GLA of 53,000; annualized base rent of $505,000), Shoppers Food Warehouse (GLA of 59,000; annualized base rent of $939,000) and Acme (GLA of 172,000; annualized based rent of $731,000), and (3) Food Lion and Hannaford (GLA of 43,000; annualized base rent of $405,000). | |
(c) | Includes vacant space at properties undergoing development and/or redevelopment activities. |
Three months ended | ||||||||||||||||||||
Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
Total Revenues By State | 2008 | 2008 | 2008 | 2008 | 2007 | |||||||||||||||
State | ||||||||||||||||||||
Pennsylvania |
$ | 20,990,000 | $ | 20,703,000 | $ | 20,309,000 | $ | 20,715,000 | $ | 22,119,000 | ||||||||||
Massachusetts |
5,908,000 | 5,804,000 | 5,918,000 | 6,084,000 | 5,339,000 | |||||||||||||||
Connecticut |
3,866,000 | 3,762,000 | 3,645,000 | 3,501,000 | 3,467,000 | |||||||||||||||
New Jersey |
3,349,000 | 3,095,000 | 3,253,000 | 3,332,000 | 3,086,000 | |||||||||||||||
Ohio |
3,225,000 | 3,210,000 | 3,290,000 | 3,271,000 | 3,038,000 | |||||||||||||||
Virginia |
2,821,000 | 2,598,000 | 2,607,000 | 2,616,000 | 2,483,000 | |||||||||||||||
Maryland |
2,390,000 | 2,088,000 | 1,934,000 | 2,025,000 | 1,870,000 | |||||||||||||||
New York |
1,676,000 | 1,625,000 | 1,553,000 | 1,542,000 | 1,507,000 | |||||||||||||||
Michigan |
383,000 | 437,000 | 406,000 | 549,000 | 553,000 | |||||||||||||||
$ | 44,608,000 | $ | 43,322,000 | $ | 42,915,000 | $ | 43,635,000 | $ | 43,462,000 | |||||||||||
13
Percentage | ||||||||||||||||||||||||
Number | Percentage | Annualized | Annualized | of annualized | ||||||||||||||||||||
Year of lease | of leases | GLA | of GLA | expiring | expiring base | expiring | ||||||||||||||||||
expiration | expiring | expiring | expiring | base rents | rents per sq ft | base rents | ||||||||||||||||||
Month-To-Month |
89 | 207,000 | 1.8 | % | $ | 2,874,000 | $ | 13.88 | 2.3 | % | ||||||||||||||
2009 |
187 | 1,024,000 | 9.1 | % | 9,887,000 | 9.66 | 8.0 | % | ||||||||||||||||
2010 |
183 | 1,344,000 | 12.0 | % | 13,259,000 | 9.87 | 10.7 | % | ||||||||||||||||
2011 |
158 | 966,000 | 8.6 | % | 10,378,000 | 10.74 | 8.4 | % | ||||||||||||||||
2012 |
152 | 799,000 | 7.1 | % | 8,839,000 | 11.06 | 7.1 | % | ||||||||||||||||
2013 |
134 | 794,000 | 7.1 | % | 9,223,000 | 11.62 | 7.5 | % | ||||||||||||||||
2014 |
57 | 835,000 | 7.4 | % | 7,101,000 | 8.50 | 5.7 | % | ||||||||||||||||
2015 |
47 | 527,000 | 4.7 | % | 5,522,000 | 10.48 | 4.5 | % | ||||||||||||||||
2016 |
37 | 539,000 | 4.8 | % | 5,466,000 | 10.14 | 4.4 | % | ||||||||||||||||
2017 |
33 | 497,000 | 4.4 | % | 6,337,000 | 12.75 | 5.1 | % | ||||||||||||||||
2018 |
40 | 813,000 | 7.3 | % | 8,746,000 | 10.76 | 7.1 | % | ||||||||||||||||
Thereafter |
99 | 2,867,000 | 25.6 | % | 36,014,000 | 12.56 | 29.1 | % | ||||||||||||||||
1,216 | 11,212,000 | 100.0 | % | 123,646,000 | 11.03 | 100.0 | % | |||||||||||||||||
Vacant space (a) |
n/a | 935,000 | n/a | n/a | n/a | n/a | ||||||||||||||||||
Total
portfolio (b) |
1,216 | 12,147,000 | n/a | $ | 123,646,000 | $ | 10.18 | n/a | ||||||||||||||||
(a) | Includes vacant space at properties undergoing development and/or redevelopment activities. | |
(b) | At December 31, 2008, the Company had a portfolio of 121 operating properties totaling approximately 12.1 million square feet of GLA, including 111 wholly-owned properties comprising approximately 10.9 million square feet and ten properties owned in joint venture comprising approximately 1.2 million square feet. The entire 121 property portfolio was approximately 92% leased at December 31, 2008. |
14
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||||||
Wholly-Owned Stabilized Properties: (a) |
||||||||||||||||||||||||||||
Academy Plaza |
PA | 2001 | 100 | % | 151,977 | 1965/1998 | Acme Markets | 50,918 | 9/30/2018 | |||||||||||||||||||
Annie Land Plaza |
VA | 2006 | 100 | % | 42,500 | 1999 | Food Lion | 29,000 | 4/30/2019 | |||||||||||||||||||
Camp Hill |
PA | 2002 | 100 | % | 472,458 | 1958/2005 | Boscovs | 167,597 | 9/30/2010 | |||||||||||||||||||
Giant Foods | 92,939 | 10/31/2025 | ||||||||||||||||||||||||||
LA Fitness | 45,000 | 12/31/2021 | ||||||||||||||||||||||||||
Orthopedic Inst of PA | 40,904 | 5/31/2016 | ||||||||||||||||||||||||||
Barnes & Noble | 24,908 | 1/31/2011 | ||||||||||||||||||||||||||
Staples | 20,000 | 6/30/2015 | ||||||||||||||||||||||||||
Carbondale Plaza |
PA | 2004 | 100 | % | 124,565 | 1972/2005 | Weis Markets | 52,720 | 2/29/2016 | |||||||||||||||||||
Carmans Plaza |
NY | 2007 | 100 | % | 194,481 | 1954/2007 | Pathmark | 52,211 | 3/31/2017 | |||||||||||||||||||
Best Fitness | 27,598 | 5/31/2018 | ||||||||||||||||||||||||||
AJ Wright | 25,806 | 4/30/2013 | ||||||||||||||||||||||||||
Carlls Corner |
NJ | 2007 | 100 | % | 129,582 | 1960s-1999/ | Acme Markets | 55,000 | 9/30/2016 | |||||||||||||||||||
2004 | ||||||||||||||||||||||||||||
Carrollton Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 40,480 | 2000 | Discount Drug Mart | 25,480 | 3/31/2016 | |||||||||||||||||||
Centerville Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 49,287 | 2000 | Discount Drug Mart | 24,012 | 3/31/2016 | |||||||||||||||||||
Circle Plaza |
PA | 2007 | 100 | % | 92,171 | 1979/1991 | K-Mart | 92,171 | 11/30/2014 | |||||||||||||||||||
Clyde Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 34,592 | 2002 | Discount Drug Mart | 24,592 | 3/31/2019 | |||||||||||||||||||
Coliseum Marketplace |
VA | 2005 | 100 | % | 98,515 | 1987/2005 | Farm Fresh | 57,662 | 1/31/2021 | |||||||||||||||||||
Columbus Crossing |
PA | 2003 | 100 | % | 142,166 | 2001 | Super Fresh | 61,506 | 9/30/2020 | |||||||||||||||||||
Old Navy | 25,000 | 1/31/2014 | ||||||||||||||||||||||||||
AC Moore | 22,000 | 9/30/2011 | ||||||||||||||||||||||||||
CVS at Bradford |
PA | 2005 | 100 | % | 10,722 | 1996 | CVS | 10,722 | 3/31/2017 | |||||||||||||||||||
CVS at Celina |
OH | 2005 | 100 | % | 10,195 | 1998 | CVS | 10,195 | 1/31/2020 | |||||||||||||||||||
CVS at Erie |
PA | 2005 | 100 | % | 10,125 | 1997 | CVS | 10,125 | 1/31/2019 | |||||||||||||||||||
CVS at Kinderhook |
NY | 2007 | 100 | % | 13,225 | 2007 | CVS | 13,225 | 1/31/2033 | |||||||||||||||||||
CVS at Naugatuck |
CT | 2008 | 100 | % | 13,225 | 2008 | CVS | 13,225 | 1/31/2034 | |||||||||||||||||||
CVS at Portage Trail |
OH | 2005 | 100 | % | 10,722 | 1996 | CVS | 10,722 | 9/30/2017 | |||||||||||||||||||
CVS at Westfield |
NY | 2005 | 100 | % | 10,125 | 2000 | CVS | 10,125 | 1/31/2023 | |||||||||||||||||||
Dover Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 38,409 | 2002 | Discount Drug Mart | 24,516 | 3/31/2013 | |||||||||||||||||||
East Chestnut |
PA | 2005 | 100 | % | 21,180 | 1996 | ||||||||||||||||||||||
Elmhurst Square |
VA | 2006 | 100 | % | 66,250 | 1961-1983 | Food Lion | 38,272 | 9/30/2011 |
15
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||||||
Enon Discount Drug Mart Plaza |
OH | 2007 | 100 | % | 42,876 | 2005-2006 | Discount Drug Mart | 24,596 | 3/31/2022 | |||||||||||||||||||
Fairfield Plaza |
CT | 2005 | 100 | % | 72,279 | 2001/2005 | TJ Maxx | 25,257 | 8/31/2013 | |||||||||||||||||||
Staples | 20,388 | 10/31/2019 | ||||||||||||||||||||||||||
Fairview Plaza (b) |
PA | 2003 | 100 | % | 69,579 | 1992 | Giant Foods | 59,237 | 2/28/2017 | |||||||||||||||||||
Family Dollar at Zanesville |
OH | 2005 | 100 | % | 6,900 | 2000 | Family Dollar | 6,900 | 12/31/2009 | |||||||||||||||||||
FirstMerit Bank at Akron |
OH | 2005 | 100 | % | 3,200 | 1996 | FirstMerit Bank | 3,200 | 12/31/2011 | |||||||||||||||||||
FirstMerit Bank at Cuyahoga Falls |
OH | 2006 | 100 | % | 18,300 | 1973/2003 | FirstMerit Bank | 18,300 | 3/31/2010 | |||||||||||||||||||
Franklin Village Plaza |
MA | 2004 | 100 | % | 301,741 | 1987/2005 | Stop & Shop | 75,000 | 4/30/2026 | |||||||||||||||||||
Marshalls | 26,890 | 1/31/2014 | ||||||||||||||||||||||||||
Gabriel Brothers Plaza |
OH | 2005 | 100 | % | 83,740 | 1970s/2004 | Gabriel Brothers | 57,193 | 5/31/2014 | |||||||||||||||||||
Gahanna Discount Drug Mart Plaza |
OH | 2006 | 100 | % | 48,080 | 2003 | Discount Drug Mart | 24,592 | 3/31/2020 | |||||||||||||||||||
General Booth Plaza |
VA | 2005 | 100 | % | 73,320 | 1985 | Farm Fresh | 53,758 | 1/31/2014 | |||||||||||||||||||
Gold Star Plaza |
PA | 2006 | 100 | % | 71,729 | 1988 | Redners | 47,329 | 3/16/2019 | |||||||||||||||||||
Golden Triangle |
PA | 2003 | 100 | % | 202,943 | 1960/2005 | LA Fitness | 44,796 | 4/30/2020 | |||||||||||||||||||
Marshalls | 30,000 | 5/31/2010 | ||||||||||||||||||||||||||
Staples | 24,060 | 5/31/2012 | ||||||||||||||||||||||||||
Groton Shopping Center |
CT | 2007 | 100 | % | 117,986 | 1969 | TJ Maxx | 30,000 | 5/31/2011 | |||||||||||||||||||
Grove City Discount Drug Mart Plaza |
OH | 2007 | 100 | % | 40,848 | 2005 | Discount Drug Mart | 24,596 | 3/31/2020 | |||||||||||||||||||
Halifax Plaza (b) |
PA | 2003 | 100 | % | 54,150 | 1994 | Giant Foods | 32,000 | 10/31/2019 | |||||||||||||||||||
Hamburg Commons |
PA | 2004 | 100 | % | 99,580 | 1988-1993 | Redners | 56,780 | 6/30/2025 | |||||||||||||||||||
Hannaford Plaza |
MA | 2006 | 100 | % | 102,459 | 1965/2006 | Hannaford | 42,598 | 4/30/2015 | |||||||||||||||||||
Hilliard Discount Drug Mart Plaza |
OH | 2007 | 100 | % | 40,988 | 2003 | Discount Drug Mart | 24,592 | 3/31/2020 | |||||||||||||||||||
Hills & Dales Discount Drug Mart Plaza |
OH | 2007 | 100 | % | 33,553 | 1992-2007 | Discount Drug Mart | 23,608 | 3/31/2023 | |||||||||||||||||||
Hudson Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 32,259 | 2000 | Discount Drug Mart | 32,259 | 3/31/2017 | |||||||||||||||||||
Jordan Lane |
CT | 2005 | 100 | % | 181,735 | 1969/1991 | Stop & Shop | 60,632 | 9/30/2010 | |||||||||||||||||||
AJ Wright | 39,280 | 3/31/2015 | ||||||||||||||||||||||||||
Friendly Fitness | 20,283 | 8/31/2014 | ||||||||||||||||||||||||||
Kempsville Crossing |
VA | 2005 | 100 | % | 94,477 | 1985 | Farm Fresh | 73,878 | 1/31/2014 | |||||||||||||||||||
Kenley Village |
MD | 2005 | 100 | % | 51,894 | 1988 | Food Lion | 29,000 | 2/11/2009 | |||||||||||||||||||
Kings Plaza |
MA | 2007 | 100 | % | 168,243 | 1970/1994 | Work Out World | 42,997 | 12/31/2014 | |||||||||||||||||||
AJ Wright | 28,504 | 9/30/2013 | ||||||||||||||||||||||||||
Ocean State Job Lot | 20,300 | 5/31/2009 |
16
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||
Kingston Plaza |
NY | 2006 | 100 | % | 18,337 | 2006 | ||||||||||||||||||
LA Fitness Facility |
PA | 2002 | 100 | % | 41,000 | 2003 | LA Fitness | 41,000 | 12/31/2018 | |||||||||||||||
Liberty Marketplace |
PA | 2005 | 100 | % | 68,200 | 2003 | Giant Foods | 55,000 | 9/30/2023 | |||||||||||||||
Lodi Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 38,576 | 2003 | Discount Drug Mart | 24,596 | 3/31/2019 | |||||||||||||||
Long Reach Village |
MD | 2006 | 100 | % | 104,922 | 1973/1998 | Safeway | 53,684 | 7/31/2018 | |||||||||||||||
Loyal Plaza (b) |
PA | 2002 | 100 | % | 293,825 | 1969/2000 | K-Mart | 102,558 | 8/31/2011 | |||||||||||||||
Giant Foods | 66,935 | 10/31/2019 | ||||||||||||||||||||||
Staples | 20,555 | 11/30/2014 | ||||||||||||||||||||||
Mason Discount Drug Mart Plaza |
OH | 2008 | 100 | % | 52,896 | 2005/2007 | Discount Drug Mart | 24,596 | 3/31/2021 | |||||||||||||||
McCormick Place |
OH | 2005 | 100 | % | 46,000 | 1995 | Sam Levin Furniture | 46,000 | 11/30/2011 | |||||||||||||||
McDonalds / Waffle House at Medina |
OH | 2005 | 100 | % | 6,000 | 2003 | ||||||||||||||||||
Mechanicsburg Giant |
PA | 2005 | 100 | % | 51,500 | 2003 | Giant Foods | 51,500 | 8/31/2024 | |||||||||||||||
Metro Square |
MD | 2008 | 100 | % | 71,896 | 1999 | Shoppers Food Warehouse | 58,668 | 1/31/2030 | |||||||||||||||
Newport Plaza (b) |
PA | 2003 | 100 | % | 66,789 | 1996 | Giant Foods | 43,400 | 5/31/2021 | |||||||||||||||
Oak Ridge |
VA | 2006 | 100 | % | 38,700 | 2000 | Food Lion | 33,000 | 5/31/2019 | |||||||||||||||
Oakhurst Plaza |
PA | 2006 | 100 | % | 111,869 | 1980/2001 | Giant Foods | 62,320 | 1/31/2019 | |||||||||||||||
Oakland Commons |
CT | 2007 | 100 | % | 89,850 | 1962/1995 | Shaws | 54,661 | 2/29/2016 | |||||||||||||||
Bristol Ten Pin | 35,189 | 4/30/2043 | ||||||||||||||||||||||
Oakland Mills |
MD | 2005 | 100 | % | 58,224 | 1960s/2004 | Food Lion | 43,470 | 11/30/2018 | |||||||||||||||
Ontario Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 38,623 | 2002 | Discount Drug Mart | 25,475 | 3/31/2018 | |||||||||||||||
Palmyra Shopping Center |
PA | 2005 | 100 | % | 112,108 | 1960/1995 | Weis Markets | 46,181 | 3/31/2010 | |||||||||||||||
Pickerington Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 47,810 | 2002 | Discount Drug Mart | 25,852 | 3/31/2018 | |||||||||||||||
Pine Grove Plaza |
NJ | 2003 | 100 | % | 79,306 | 2001/2002 | Peebles | 24,963 | 1/31/2022 | |||||||||||||||
Polaris Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 50,283 | 2001 | Discount Drug Mart | 25,855 | 3/31/2017 | |||||||||||||||
Pondside Plaza |
NY | 2005 | 100 | % | 19,340 | 2003 | ||||||||||||||||||
Port Richmond Village |
PA | 2001 | 100 | % | 154,908 | 1988 | Thriftway | 40,000 | 10/31/2013 | |||||||||||||||
Pep Boys | 20,615 | 2/28/2009 | ||||||||||||||||||||||
Powell Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 49,772 | 2001 | Discount Drug Mart | 25,852 | 3/31/2018 | |||||||||||||||
Price Chopper Plaza |
MA | 2007 | 100 | % | 101,824 | 1960s-2004 | Price Chopper | 58,545 | 11/30/2015 | |||||||||||||||
Rite Aid at Massillon |
OH | 2005 | 100 | % | 10,125 | 1999 | Rite Aid | 10,125 | 1/31/2020 |
17
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||
River View Plaza I, II and III |
PA | 2003 | 100 | % | 244,225 | 1991/1998 | United Artists Theatre | 77,700 | 12/31/2018 | |||||||||||||||
Pep Boys | 22,000 | 9/30/2014 | ||||||||||||||||||||||
Avalon Carpet | 25,000 | 1/31/2012 | ||||||||||||||||||||||
Shaws Plaza |
MA | 2006 | 100 | % | 176,609 | 1968/1998 | Shaws | 60,748 | 2/28/2023 | |||||||||||||||
Marshalls | 25,752 | 1/31/2013 | ||||||||||||||||||||||
Shoppes at Salem Run |
VA | 2005 | 100 | % | 15,100 | 2005 | ||||||||||||||||||
Shore Mall |
NJ | 2006 | 100 | % | 602,263 | 1960/1980 | Boscovs | 172,200 | 9/19/2018 | |||||||||||||||
Burlington Coat Factory | 144,000 | 4/30/2009 | ||||||||||||||||||||||
Burlington Coat Factory | 85,000 | 11/30/2009 | ||||||||||||||||||||||
K&G | 25,000 | 2/28/2017 | ||||||||||||||||||||||
Smithfield Plaza |
VA | 2005-2008 | 100 | % | 134,664 | 1987/1996 | Farm Fresh | 45,544 | 1/31/2014 | |||||||||||||||
Maxway | 21,600 | 9/30/2010 | ||||||||||||||||||||||
Peebles | 21,600 | 1/31/2009 | ||||||||||||||||||||||
South Philadelphia |
PA | 2003 | 100 | % | 283,415 | 1950/2003 | Shop Rite | 54,388 | 9/30/2018 | |||||||||||||||
Ross Dress For Less | 31,349 | 1/31/2013 | ||||||||||||||||||||||
Ballys Total Fitness | 31,000 | 5/31/2017 | ||||||||||||||||||||||
Nat'l Wholesale Liquidators | 30,000 | 1/31/2016 | ||||||||||||||||||||||
Modells | 20,000 | 1/31/2018 | ||||||||||||||||||||||
St. James Square |
MD | 2005 | 100 | % | 39,903 | 2000 | Food Lion | 33,000 | 11/14/2020 | |||||||||||||||
Stadium Plaza |
MI | 2005 | 100 | % | 77,688 | 1960s/2003 | A&P | 54,650 | 8/31/2022 | |||||||||||||||
Staples at Oswego |
NY | 2005 | 100 | % | 23,884 | 2000 | Staples | 23,884 | 2/28/2015 | |||||||||||||||
Stop & Shop Plaza |
CT | 2008 | 100 | % | 54,510 | 2006 | Stop & Shop | 54,510 | 11/30/2026 | |||||||||||||||
Suffolk Plaza |
VA | 2005 | 100 | % | 67,216 | 1984 | Farm Fresh | 67,216 | 1/31/2014 | |||||||||||||||
Sunset Crossing |
PA | 2003 | 100 | % | 74,142 | 2002 | Giant Foods | 54,332 | 6/30/2022 | |||||||||||||||
Swede Square |
PA | 2003 | 100 | % | 98,792 | 1980/2004 | LA Fitness | 37,200 | 6/30/2016 | |||||||||||||||
The Brickyard |
CT | 2004 | 100 | % | 274,553 | 1990 | Sams Club | 109,755 | 1/31/2010 | |||||||||||||||
Home Depot | 103,003 | 1/31/2010 | ||||||||||||||||||||||
Syms | 38,000 | 3/31/2010 | ||||||||||||||||||||||
The Commons |
PA | 2004 | 100 | % | 175,121 | 2003 | Elder Beerman | 54,500 | 1/31/2017 | |||||||||||||||
Shop n Save | 52,654 | 10/7/2015 | ||||||||||||||||||||||
The Point |
PA | 2000 | 100 | % | 250,697 | 1972/2001 | Burlington Coat Factory | 76,665 | 1/31/2011 | |||||||||||||||
Giant Foods | 58,585 | 7/31/2021 | ||||||||||||||||||||||
Staples | 24,000 | 8/31/2013 | ||||||||||||||||||||||
AC Moore | 20,000 | 7/31/2013 | ||||||||||||||||||||||
The Point at Carlisle Plaza |
PA | 2005 | 100 | % | 182,859 | 1965/2005 | Bon-Ton | 59,925 | 1/25/2010 | |||||||||||||||
Office Max | 22,645 | 10/1/2012 | ||||||||||||||||||||||
Dunham Sports | 21,300 | 1/31/2016 | ||||||||||||||||||||||
The Shops at Suffolk Downs |
MA | 2005 | 100 | % | 85,829 | 2005 | Stop & Shop | 74,977 | 9/30/2025 |
18
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||
Timpany Plaza |
MA | 2007 | 100 | % | 183,775 | 1970s-1989 | Stop & Shop | 59,947 | 12/31/2009 | |||||||||||||||
Big Lots | 28,027 | 1/31/2011 | ||||||||||||||||||||||
Gardner Theater | 27,576 | 5/31/2014 | ||||||||||||||||||||||
Trexler Mall |
PA | 2005 | 100 | % | 339,363 | 1973/2004 | Kohls | 88,248 | 1/31/2024 | |||||||||||||||
Bon-Ton | 62,000 | 1/28/2012 | ||||||||||||||||||||||
Giant Foods | 56,753 | 1/31/2016 | ||||||||||||||||||||||
Lehigh Wellness Partners | 30,594 | 11/30/2013 | ||||||||||||||||||||||
Trexlertown Fitness Club | 28,870 | 2/28/2010 | ||||||||||||||||||||||
Ukrops at Fredericksburg |
VA | 2005 | 100 | % | 63,000 | 1997 | Ukrops Supermarket | 63,000 | 8/4/2017 | |||||||||||||||
Ukrops at Glen Allen |
VA | 2005 | 100 | % | 43,000 | 2000 | Ukrops Supermarket | 43,000 | 2/15/2010 | |||||||||||||||
Valley Plaza |
MD | 2003 | 100 | % | 190,939 | 1975/1994 | K-Mart | 95,810 | 9/30/2009 | |||||||||||||||
Ollies Bargain Outlet | 41,888 | 3/31/2011 | ||||||||||||||||||||||
Tractor Supply | 32,095 | 5/31/2010 | ||||||||||||||||||||||
Virginia Center Commons |
VA | 2005 | 100 | % | 9,763 | 2002 | ||||||||||||||||||
Virginia Little Creek |
VA | 2005 | 100 | % | 69,620 | 1996/2001 | Farm Fresh | 66,120 | 1/31/2014 | |||||||||||||||
Wal-Mart Center |
CT | 2003 | 100 | % | 155,739 | 1972/2000 | Wal-Mart | 95,482 | 1/31/2020 | |||||||||||||||
NAMCO | 20,000 | 1/31/2011 | ||||||||||||||||||||||
Washington Center Shoppes |
NJ | 2001 | 100 | % | 157,290 | 1979/1995 | Acme Markets | 66,046 | 12/2/2020 | |||||||||||||||
West Bridgewater Plaza |
MA | 2007 | 100 | % | 133,039 | 1970/2007 | Shaws | 57,315 | 2/28/2027 | |||||||||||||||
Big Lots | 25,000 | 1/31/2014 | ||||||||||||||||||||||
Westlake Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 55,775 | 2005 | BG Storage | 31,295 | 1/31/2016 | |||||||||||||||
Discount Drug Mart | 24,480 | 3/31/2021 | ||||||||||||||||||||||
Yorktowne Plaza |
MD | 2007 | 100 | % | 158,982 | 1970/2000 | Food Lion | 37,692 | 12/31/2020 | |||||||||||||||
Total Wholly-Owned Stabilized Properties |
10,034,249 | |||||||||||||||||||||||
Properties Owned in Joint Venture: (c) |
||||||||||||||||||||||||
Homburg Joint Venture: |
||||||||||||||||||||||||
Aston Center |
PA | 2002 | 20 | % | 55,000 | 2005 | Giant Foods | 55,000 | 11/30/2025 | |||||||||||||||
Ayr Town Center |
PA | 2002 | 20 | % | 55,600 | 2005 | Giant Foods | 50,000 | 5/31/2025 | |||||||||||||||
Fieldstone Marketplace |
MA | 2005 | 20 | % | 193,970 | 1988/2003 | Shaws | 68,000 | 2/29/2024 | |||||||||||||||
Flagship Cinema | 41,975 | 10/31/2023 | ||||||||||||||||||||||
Meadows Marketplace |
PA | 2004 | 20 | % | 89,138 | 2005 | Giant Foods | 65,507 | 11/30/2025 | |||||||||||||||
Parkway Plaza |
PA | 2007 | 20 | % | 106,628 | 1998-2002 | Giant Foods | 66,935 | 12/31/2018 | |||||||||||||||
Pennsboro Commons |
PA | 2005 | 20 | % | 109,784 | 1999 | Giant Foods | 68,624 | 8/10/2019 | |||||||||||||||
Scott Town Center |
PA | 2007 | 20 | % | 67,933 | 2004 | Giant Foods | 54,333 | 7/31/2023 | |||||||||||||||
Spring Meadow Shopping Center |
PA | 2007 | 20 | % | 67,850 | 2004 | Giant Foods | 65,000 | 10/31/2024 | |||||||||||||||
Stonehedge Square |
PA | 2006 | 20 | % | 88,677 | 1990/2006 | Nells Market | 51,687 | 5/31/2026 | |||||||||||||||
Total Consolidated Joint Ventures |
834,580 | |||||||||||||||||||||||
Total Stabilized Properties |
10,868,829 |
19
Gross | Major tenants [20,000 or more sq. ft. of GLA] | |||||||||||||||||||||||
leasable | Year built/ | and tenants at single-tenant properties | ||||||||||||||||||||||
Year | Percent | area | year last | Lease | ||||||||||||||||||||
Property Description | State | acquired | owned | (GLA) | renovated | Name | Sq. ft. | expiration | ||||||||||||||||
Development/Redevelopment and
Other Non-Stabilized Properties: (a) |
||||||||||||||||||||||||
Columbia Mall (c) |
PA | 2005 | 75 | % | 343,055 | 1988 | Sears | 64,264 | 10/24/2013 | |||||||||||||||
Bon-Ton | 45,000 | 10/31/2013 | ||||||||||||||||||||||
JC Penney | 34,076 | 10/31/2013 | ||||||||||||||||||||||
Dunmore Shopping Center |
PA | 2005 | 100 | % | 101,000 | 1962/1997 | Eynon Furniture Outlet | 40,000 | 2/28/2014 | |||||||||||||||
Big Lots | 26,902 | 1/31/2012 | ||||||||||||||||||||||
Fairview Commons |
PA | 2007 | 100 | % | 59,578 | 1976/2003 | ||||||||||||||||||
Huntingdon Plaza |
PA | 2004 | 100 | % | 147,197 | 1972 - 2003 | Peebles | 22,060 | 1/31/2018 | |||||||||||||||
Lake Raystown Plaza |
PA | 2004 | 100 | % | 145,727 | 1995 | Giant Foods | 61,435 | 10/31/2026 | |||||||||||||||
Shelby Discount Drug Mart Plaza |
OH | 2005 | 100 | % | 36,596 | 2002 | Discount Drug Mart | 24,596 | 3/31/2019 | |||||||||||||||
Townfair Center |
PA | 2004 | 100 | % | 203,531 | 2002 | Lowes Home Centers | 95,173 | 12/31/2015 | |||||||||||||||
Trexlertown Plaza |
PA | 2006 | 100 | % | 241,381 | 1990/2005 | Redners | 47,900 | 10/31/2010 | |||||||||||||||
Big Lots | 33,824 | 1/31/2012 | ||||||||||||||||||||||
Tractor Supply | 22,670 | 10/31/2020 | ||||||||||||||||||||||
Sears | 22,500 | 10/31/2012 | ||||||||||||||||||||||
Total Non-Stabilized Properties |
1,278,065 | |||||||||||||||||||||||
Total Portfolio (d) |
12,146,894 |
(a) | Stabilized properties are those properties which are at least 80% leased and not designated as development/redevelopment properties as of December 31, 2008. Dunmore Shopping Center, Fairview Commons and Shelby Discount Drug Mart Plaza are being re-tenanted, are non-stabilized, and are not designated as development/redevelopment properties. | |
(b) | On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture. | |
(c) | On January 3, 2008, the Company entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall and adjacent land parcels. | |
(d) | In addition, the Company has a 76.3% interest in an unconsolidated joint venture, which owns a single-tenant office property located in Philadelphia, PA. |
20
Gross | ||||||||||||||||||||||||||||||||||||||||
Financial statement carrying values | leasable | Average | ||||||||||||||||||||||||||||||||||||||
Percent | Buildings and | Total | Accumulated | Net book | area | Percent | base rent per | |||||||||||||||||||||||||||||||||
Property Description | State | owned | Land | improvements | cost | depreciation | value | (GLA) | occupied | leased sq. ft. | ||||||||||||||||||||||||||||||
Wholly-Owned Stabilized Properties: (a) |
||||||||||||||||||||||||||||||||||||||||
Academy Plaza |
PA | 100 | % | $ | 2,406,000 | $ | 11,085,000 | $ | 13,491,000 | $ | 1,982,000 | $ | 11,509,000 | 151,977 | 82 | % | 12.39 | |||||||||||||||||||||||
Annie Land Plaza |
VA | 100 | % | 809,000 | 3,869,000 | 4,678,000 | 352,000 | 4,326,000 | 42,500 | 97 | % | 9.19 | ||||||||||||||||||||||||||||
Camp Hill |
PA | 100 | % | 4,424,000 | 60,198,000 | 64,622,000 | 6,255,000 | 58,367,000 | 472,458 | 98 | % | 12.68 | ||||||||||||||||||||||||||||
Carbondale Plaza |
PA | 100 | % | 1,586,000 | 11,019,000 | 12,605,000 | 1,506,000 | 11,099,000 | 124,565 | 87 | % | 5.55 | ||||||||||||||||||||||||||||
Carlls Corner |
NJ | 100 | % | 3,002,000 | 15,383,000 | 18,385,000 | 640,000 | 17,745,000 | 129,582 | 94 | % | 8.58 | ||||||||||||||||||||||||||||
Carmans Plaza |
NY | 100 | % | 8,473,000 | 34,378,000 | 42,851,000 | 1,529,000 | 41,322,000 | 194,481 | 95 | % | 16.39 | ||||||||||||||||||||||||||||
Carrollton Discount Drug Mart Plaza |
OH | 100 | % | 713,000 | 3,339,000 | 4,052,000 | 456,000 | 3,596,000 | 40,480 | 100 | % | 8.04 | ||||||||||||||||||||||||||||
Centerville Discount Drug Mart Plaza |
OH | 100 | % | 1,219,000 | 5,445,000 | 6,664,000 | 656,000 | 6,008,000 | 49,287 | 93 | % | 11.13 | ||||||||||||||||||||||||||||
Circle Plaza |
PA | 100 | % | 561,000 | 2,884,000 | 3,445,000 | 114,000 | 3,331,000 | 92,171 | 100 | % | 2.74 | ||||||||||||||||||||||||||||
Clyde Discount Drug Mart Plaza |
OH | 100 | % | 673,000 | 3,230,000 | 3,903,000 | 393,000 | 3,510,000 | 34,592 | 83 | % | 8.88 | ||||||||||||||||||||||||||||
Coliseum Marketplace |
VA | 100 | % | 3,586,000 | 17,160,000 | 20,746,000 | 2,191,000 | 18,555,000 | 98,515 | 100 | % | 15.43 | ||||||||||||||||||||||||||||
Columbus Crossing |
PA | 100 | % | 4,579,000 | 19,249,000 | 23,828,000 | 2,863,000 | 20,965,000 | 142,166 | 97 | % | 15.93 | ||||||||||||||||||||||||||||
CVS at Bradford |
PA | 100 | % | 291,000 | 1,482,000 | 1,773,000 | 201,000 | 1,572,000 | 10,722 | 100 | % | 12.80 | ||||||||||||||||||||||||||||
CVS at Celina |
OH | 100 | % | 418,000 | 1,967,000 | 2,385,000 | 226,000 | 2,159,000 | 10,195 | 100 | % | 17.49 | ||||||||||||||||||||||||||||
CVS at Erie |
PA | 100 | % | 399,000 | 1,783,000 | 2,182,000 | 195,000 | 1,987,000 | 10,125 | 100 | % | 16.50 | ||||||||||||||||||||||||||||
CVS at Kinderhook |
NY | 100 | % | 2,501,000 | 1,106,000 | 3,607,000 | 42,000 | 3,565,000 | 13,225 | 100 | % | 20.70 | ||||||||||||||||||||||||||||
CVS at Naugatuck |
CT | 100 | % | | 2,695,000 | 2,695,000 | 6,000 | 2,689,000 | 13,225 | 100 | % | 35.01 | ||||||||||||||||||||||||||||
CVS at Portage Trail |
OH | 100 | % | 341,000 | 1,603,000 | 1,944,000 | 192,000 | 1,752,000 | 10,722 | 100 | % | 13.00 | ||||||||||||||||||||||||||||
CVS at Westfield |
NY | 100 | % | 339,000 | 1,558,000 | 1,897,000 | 165,000 | 1,732,000 | 10,125 | 100 | % | 15.74 | ||||||||||||||||||||||||||||
Dover Discount Drug Mart Plaza |
OH | 100 | % | 563,000 | 2,803,000 | 3,366,000 | 561,000 | 2,805,000 | 38,409 | 100 | % | 8.36 | ||||||||||||||||||||||||||||
East Chestnut |
PA | 100 | % | 800,000 | 3,700,000 | 4,500,000 | 611,000 | 3,889,000 | 21,180 | 100 | % | 13.39 | ||||||||||||||||||||||||||||
Elmhurst Square |
VA | 100 | % | 1,371,000 | 6,229,000 | 7,600,000 | 560,000 | 7,040,000 | 66,250 | 95 | % | 8.41 | ||||||||||||||||||||||||||||
Enon Discount Drug Mart Plaza |
OH | 100 | % | 1,017,000 | 3,883,000 | 4,900,000 | 186,000 | 4,714,000 | 42,876 | 94 | % | 10.25 | ||||||||||||||||||||||||||||
Fairfield Plaza |
CT | 100 | % | 2,202,000 | 9,393,000 | 11,595,000 | 1,057,000 | 10,538,000 | 72,279 | 91 | % | 13.42 | ||||||||||||||||||||||||||||
Fairview Plaza (b) |
PA | 100 | % | 2,129,000 | 8,716,000 | 10,845,000 | 1,214,000 | 9,631,000 | 69,579 | 100 | % | 12.22 | ||||||||||||||||||||||||||||
Family Dollar at Zanesville |
OH | 100 | % | 81,000 | 570,000 | 651,000 | 221,000 | 430,000 | 6,900 | 100 | % | 8.70 | ||||||||||||||||||||||||||||
FirstMerit Bank at Akron |
OH | 100 | % | 168,000 | 736,000 | 904,000 | 95,000 | 809,000 | 3,200 | 100 | % | 23.51 | ||||||||||||||||||||||||||||
FirstMerit Bank at Cuyahoga Falls |
OH | 100 | % | 264,000 | 1,312,000 | 1,576,000 | 118,000 | 1,458,000 | 18,300 | 100 | % | 6.03 | ||||||||||||||||||||||||||||
Franklin Village Plaza |
MA | 100 | % | 13,817,000 | 59,750,000 | 73,567,000 | 8,687,000 | 64,880,000 | 301,741 | 93 | % | 19.47 | ||||||||||||||||||||||||||||
Gabriel Brothers Plaza |
OH | 100 | % | 947,000 | 3,964,000 | 4,911,000 | 543,000 | 4,368,000 | 83,740 | 100 | % | 5.50 | ||||||||||||||||||||||||||||
Gahanna Discount Drug Mart Plaza |
OH | 100 | % | 1,738,000 | 6,765,000 | 8,503,000 | 618,000 | 7,885,000 | 48,080 | 91 | % | 15.06 | ||||||||||||||||||||||||||||
General Booth Plaza |
VA | 100 | % | 1,935,000 | 9,540,000 | 11,475,000 | 1,439,000 | 10,036,000 | 73,320 | 95 | % | 11.90 | ||||||||||||||||||||||||||||
Gold Star Plaza |
PA | 100 | % | 1,644,000 | 6,539,000 | 8,183,000 | 700,000 | 7,483,000 | 71,729 | 84 | % | 9.25 | ||||||||||||||||||||||||||||
Golden Triangle |
PA | 100 | % | 2,320,000 | 19,323,000 | 21,643,000 | 2,848,000 | 18,795,000 | 202,943 | 98 | % | 12.04 | ||||||||||||||||||||||||||||
Groton Shopping Center |
CT | 100 | % | 3,073,000 | 12,344,000 | 15,417,000 | 813,000 | 14,604,000 | 117,986 | 97 | % | 10.47 | ||||||||||||||||||||||||||||
Grove City Discount Drug Mart Plaza |
OH | 100 | % | 1,157,000 | 4,564,000 | 5,721,000 | 226,000 | 5,495,000 | 40,848 | 94 | % | 12.90 | ||||||||||||||||||||||||||||
Halifax Plaza (b) |
PA | 100 | % | 1,416,000 | 5,936,000 | 7,352,000 | 760,000 | 6,592,000 | 54,150 | 100 | % | 11.07 | ||||||||||||||||||||||||||||
Hamburg Commons |
PA | 100 | % | 1,153,000 | 9,792,000 | 10,945,000 | 1,041,000 | 9,904,000 | 99,580 | 92 | % | 6.19 | ||||||||||||||||||||||||||||
Hannaford Plaza |
MA | 100 | % | 1,874,000 | 8,645,000 | 10,519,000 | 752,000 | 9,767,000 | 102,459 | 92 | % | 7.59 | ||||||||||||||||||||||||||||
Hilliard Discount Drug Mart Plaza |
OH | 100 | % | 1,307,000 | 4,980,000 | 6,287,000 | 232,000 | 6,055,000 | 40,988 | 100 | % | 13.32 | ||||||||||||||||||||||||||||
Hills & Dales Discount Drug Mart Plaza |
OH | 100 | % | 786,000 | 2,967,000 | 3,753,000 | 132,000 | 3,621,000 | 33,553 | 100 | % | 10.15 | ||||||||||||||||||||||||||||
Hudson Discount Drug Mart Plaza |
OH | 100 | % | 770,000 | 3,593,000 | 4,363,000 | 429,000 | 3,934,000 | 32,259 | 100 | % | 10.71 | ||||||||||||||||||||||||||||
Jordan Lane |
CT | 100 | % | 4,291,000 | 21,403,000 | 25,694,000 | 2,373,000 | 23,321,000 | 181,735 | 98 | % | 9.65 | ||||||||||||||||||||||||||||
Kempsville Crossing |
VA | 100 | % | 2,207,000 | 11,128,000 | 13,335,000 | 1,697,000 | 11,638,000 | 94,477 | 99 | % | 10.90 | ||||||||||||||||||||||||||||
Kenley Village |
MD | 100 | % | 726,000 | 3,553,000 | 4,279,000 | 866,000 | 3,413,000 | 51,894 | 100 | % | 8.06 | ||||||||||||||||||||||||||||
Kings Plaza |
MA | 100 | % | 2,411,000 | 11,788,000 | 14,199,000 | 663,000 | 13,536,000 | 168,243 | 99 | % | 6.13 | ||||||||||||||||||||||||||||
Kingston Plaza |
NY | 100 | % | 2,891,000 | 2,344,000 | 5,235,000 | 127,000 | 5,108,000 | 18,337 | 100 | % | 26.76 | ||||||||||||||||||||||||||||
LA Fitness Facility |
PA | 100 | % | 2,462,000 | 5,176,000 | 7,638,000 | 677,000 | 6,961,000 | 41,000 | 100 | % | 18.09 | ||||||||||||||||||||||||||||
Liberty Marketplace |
PA | 100 | % | 2,695,000 | 12,844,000 | 15,539,000 | 1,383,000 | 14,156,000 | 68,200 | 89 | % | 17.45 | ||||||||||||||||||||||||||||
Lodi Discount Drug Mart Plaza |
OH | 100 | % | 704,000 | 3,460,000 | 4,164,000 | 524,000 | 3,640,000 | 38,576 | 88 | % | 8.27 | ||||||||||||||||||||||||||||
Long Reach Village |
MD | 100 | % | 1,721,000 | 8,679,000 | 10,400,000 | 887,000 | 9,513,000 | 104,922 | 90 | % | 10.75 | ||||||||||||||||||||||||||||
Loyal Plaza (b) |
PA | 100 | % | 4,511,000 | 22,260,000 | 26,771,000 | 3,576,000 | 23,195,000 | 293,825 | 100 | % | 7.80 |
21
Gross | ||||||||||||||||||||||||||||||||||||||||
Financial statement carrying values | leasable | Average | ||||||||||||||||||||||||||||||||||||||
Percent | Buildings and | Total | Accumulated | Net book | area | Percent | base rent per | |||||||||||||||||||||||||||||||||
Property Description | State | owned | Land | improvements | cost | depreciation | value | (GLA) | occupied | leased sq. ft. | ||||||||||||||||||||||||||||||
Mason Discount Drug Mart Plaza |
OH | 100 | % | 1,560,000 | 6,077,000 | 7,637,000 | 272,000 | 7,365,000 | 52,896 | 87 | % | 14.32 | ||||||||||||||||||||||||||||
McCormick Place |
OH | 100 | % | 849,000 | 4,064,000 | 4,913,000 | 679,000 | 4,234,000 | 46,000 | 100 | % | 8.50 | ||||||||||||||||||||||||||||
McDonalds/Waffle House at Medina |
OH | 100 | % | 737,000 | 132,000 | 869,000 | 28,000 | 841,000 | 6,000 | 100 | % | 12.98 | ||||||||||||||||||||||||||||
Mechanicsburg Giant |
PA | 100 | % | 2,709,000 | 12,159,000 | 14,868,000 | 1,138,000 | 13,730,000 | 51,500 | 100 | % | 20.90 | ||||||||||||||||||||||||||||
Metro Square |
MD | 100 | % | 3,121,000 | 12,341,000 | 15,462,000 | 104,000 | 15,358,000 | 71,896 | 100 | % | 18.64 | ||||||||||||||||||||||||||||
Newport Plaza (b) |
PA | 100 | % | 1,722,000 | 8,078,000 | 9,800,000 | 903,000 | 8,897,000 | 66,789 | 100 | % | 10.90 | ||||||||||||||||||||||||||||
Oak Ridge |
VA | 100 | % | 960,000 | 4,272,000 | 5,232,000 | 300,000 | 4,932,000 | 38,700 | 100 | % | 10.31 | ||||||||||||||||||||||||||||
Oakhurst Plaza |
PA | 100 | % | 4,539,000 | 18,189,000 | 22,728,000 | 1,576,000 | 21,152,000 | 111,869 | 89 | % | 14.39 | ||||||||||||||||||||||||||||
Oakland Commons |
CT | 100 | % | 2,504,000 | 15,677,000 | 18,181,000 | 903,000 | 17,278,000 | 89,850 | 100 | % | 10.71 | ||||||||||||||||||||||||||||
Oakland Mills |
MD | 100 | % | 1,611,000 | 6,313,000 | 7,924,000 | 981,000 | 6,943,000 | 58,224 | 100 | % | 12.64 | ||||||||||||||||||||||||||||
Ontario Discount Drug Mart Plaza |
OH | 100 | % | 809,000 | 3,664,000 | 4,473,000 | 472,000 | 4,001,000 | 38,623 | 100 | % | 8.58 | ||||||||||||||||||||||||||||
Palmyra Shopping Center |
PA | 100 | % | 1,488,000 | 6,627,000 | 8,115,000 | 948,000 | 7,167,000 | 112,108 | 91 | % | 5.33 | ||||||||||||||||||||||||||||
Pickerington Discount Drug Mart Plaza |
OH | 100 | % | 1,305,000 | 5,969,000 | 7,274,000 | 763,000 | 6,511,000 | 47,810 | 100 | % | 12.25 | ||||||||||||||||||||||||||||
Pine Grove Plaza |
NJ | 100 | % | 1,622,000 | 6,507,000 | 8,129,000 | 941,000 | 7,188,000 | 79,306 | 100 | % | 9.98 | ||||||||||||||||||||||||||||
Polaris Discount Drug Mart Plaza |
OH | 100 | % | 1,242,000 | 5,846,000 | 7,088,000 | 951,000 | 6,137,000 | 50,283 | 90 | % | 12.08 | ||||||||||||||||||||||||||||
Pondside Plaza |
NY | 100 | % | 365,000 | 1,627,000 | 1,992,000 | 248,000 | 1,744,000 | 19,340 | 100 | % | 8.20 | ||||||||||||||||||||||||||||
Port Richmond Village |
PA | 100 | % | 2,942,000 | 12,397,000 | 15,339,000 | 2,266,000 | 13,073,000 | 154,908 | 97 | % | 12.56 | ||||||||||||||||||||||||||||
Powell Discount Drug Mart Plaza |
OH | 100 | % | 1,384,000 | 6,169,000 | 7,553,000 | 851,000 | 6,702,000 | 49,772 | 93 | % | 12.18 | ||||||||||||||||||||||||||||
Price Chopper Plaza |
MA | 100 | % | 4,144,000 | 18,508,000 | 22,652,000 | 681,000 | 21,971,000 | 101,824 | 88 | % | 10.93 | ||||||||||||||||||||||||||||
Rite Aid at Massillon |
OH | 100 | % | 442,000 | 2,014,000 | 2,456,000 | 219,000 | 2,237,000 | 10,125 | 100 | % | 17.91 | ||||||||||||||||||||||||||||
River View Plaza I, II and III |
PA | 100 | % | 9,718,000 | 44,032,000 | 53,750,000 | 6,452,000 | 47,298,000 | 244,225 | 89 | % | 17.61 | ||||||||||||||||||||||||||||
Shaws Plaza |
MA | 100 | % | 5,780,000 | 25,125,000 | 30,905,000 | 2,045,000 | 28,860,000 | 176,609 | 96 | % | 10.70 | ||||||||||||||||||||||||||||
Shoppes at Salem Run |
VA | 100 | % | 1,076,000 | 4,264,000 | 5,340,000 | 374,000 | 4,966,000 | 15,100 | 100 | % | 23.16 | ||||||||||||||||||||||||||||
Shore Mall |
NJ | 100 | % | 7,179,000 | 39,327,000 | 46,506,000 | 3,714,000 | 42,792,000 | 602,263 | 95 | % | 7.75 | ||||||||||||||||||||||||||||
Smithfield Plaza |
VA | 100 | % | 2,919,000 | 12,769,000 | 15,688,000 | 797,000 | 14,891,000 | 134,664 | 98 | % | 9.11 | ||||||||||||||||||||||||||||
South Philadelphia |
PA | 100 | % | 8,222,000 | 38,434,000 | 46,656,000 | 6,502,000 | 40,154,000 | 283,415 | 94 | % | 13.34 | ||||||||||||||||||||||||||||
St. James Square |
MD | 100 | % | 688,000 | 4,361,000 | 5,049,000 | 648,000 | 4,401,000 | 39,903 | 100 | % | 11.32 | ||||||||||||||||||||||||||||
Stadium Plaza |
MI | 100 | % | 2,443,000 | 9,779,000 | 12,222,000 | 982,000 | 11,240,000 | 77,688 | 100 | % | 15.28 | ||||||||||||||||||||||||||||
Staples at Oswego |
NY | 100 | % | 635,000 | 3,000,000 | 3,635,000 | 402,000 | 3,233,000 | 23,884 | 100 | % | 11.99 | ||||||||||||||||||||||||||||
Stop & Shop Plaza |
CT | 100 | % | | 11,297,000 | 11,297,000 | 454,000 | 10,843,000 | 54,510 | 100 | % | 15.59 | ||||||||||||||||||||||||||||
Suffolk Plaza |
VA | 100 | % | 1,402,000 | 7,236,000 | 8,638,000 | 1,037,000 | 7,601,000 | 67,216 | 100 | % | 9.40 | ||||||||||||||||||||||||||||
Sunset Crossing |
PA | 100 | % | 2,150,000 | 9,122,000 | 11,272,000 | 1,302,000 | 9,970,000 | 74,142 | 92 | % | 14.73 | ||||||||||||||||||||||||||||
Swede Square |
PA | 100 | % | 2,272,000 | 10,361,000 | 12,633,000 | 1,934,000 | 10,699,000 | 98,792 | 100 | % | 13.73 | ||||||||||||||||||||||||||||
The Brickyard |
CT | 100 | % | 6,465,000 | 28,714,000 | 35,179,000 | 4,597,000 | 30,582,000 | 274,553 | 100 | % | 8.97 | ||||||||||||||||||||||||||||
The Commons |
PA | 100 | % | 3,098,000 | 14,080,000 | 17,178,000 | 2,562,000 | 14,616,000 | 175,121 | 84 | % | 9.59 | ||||||||||||||||||||||||||||
The Point |
PA | 100 | % | 2,996,000 | 22,018,000 | 25,014,000 | 4,717,000 | 20,297,000 | 250,697 | 94 | % | 11.36 | ||||||||||||||||||||||||||||
The Point at Carlisle Plaza |
PA | 100 | % | 2,233,000 | 11,313,000 | 13,546,000 | 1,725,000 | 11,821,000 | 182,859 | 89 | % | 6.86 | ||||||||||||||||||||||||||||
The Shops at Suffolk Downs |
MA | 100 | % | 3,564,000 | 12,308,000 | 15,872,000 | 1,137,000 | 14,735,000 | 85,829 | 100 | % | 11.76 | ||||||||||||||||||||||||||||
Timpany Plaza |
MA | 100 | % | 3,397,000 | 16,385,000 | 19,782,000 | 812,000 | 18,970,000 | 183,775 | 95 | % | 6.38 | ||||||||||||||||||||||||||||
Trexler Mall |
PA | 100 | % | 6,932,000 | 32,359,000 | 39,291,000 | 3,267,000 | 36,024,000 | 339,363 | 98 | % | 8.61 | ||||||||||||||||||||||||||||
Ukrops at Fredericksburg |
VA | 100 | % | 3,213,000 | 12,758,000 | 15,971,000 | 1,149,000 | 14,822,000 | 63,000 | 100 | % | 16.44 | ||||||||||||||||||||||||||||
Ukrops at Glen Allen |
VA | 100 | % | 6,769,000 | 213,000 | 6,982,000 | 155,000 | 6,827,000 | 43,000 | 100 | % | 9.01 | ||||||||||||||||||||||||||||
Valley Plaza |
MD | 100 | % | 1,950,000 | 8,250,000 | 10,200,000 | 1,128,000 | 9,072,000 | 190,939 | 97 | % | 4.52 | ||||||||||||||||||||||||||||
Virginia Center Commons |
VA | 100 | % | 992,000 | 3,863,000 | 4,855,000 | 441,000 | 4,414,000 | 9,763 | 100 | % | 31.83 | ||||||||||||||||||||||||||||
Virginia Little Creek |
VA | 100 | % | 1,639,000 | 8,350,000 | 9,989,000 | 1,101,000 | 8,888,000 | 69,620 | 100 | % | 10.52 | ||||||||||||||||||||||||||||
Wal-Mart Center |
CT | 100 | % | | 11,856,000 | 11,856,000 | 1,585,000 | 10,271,000 | 155,739 | 98 | % | 6.36 | ||||||||||||||||||||||||||||
Washington Center Shoppes |
NJ | 100 | % | 1,999,000 | 10,206,000 | 12,205,000 | 1,956,000 | 10,249,000 | 157,290 | 80 | % | 8.64 | ||||||||||||||||||||||||||||
West Bridgewater Plaza |
MA | 100 | % | 2,751,000 | 14,536,000 | 17,287,000 | 653,000 | 16,634,000 | 133,039 | 91 | % | 9.30 | ||||||||||||||||||||||||||||
Westlake Discount Drug Mart Plaza |
OH | 100 | % | 1,004,000 | 3,905,000 | 4,909,000 | 341,000 | 4,568,000 | 55,775 | 100 | % | 7.28 | ||||||||||||||||||||||||||||
Yorktowne Plaza |
MD | 100 | % | 5,919,000 | 25,253,000 | 31,172,000 | 1,423,000 | 29,749,000 | 158,982 | 98 | % | 13.46 | ||||||||||||||||||||||||||||
Total Wholly-Owned Stabilized Properties |
238,931,000 | 1,110,216,000 | 1,349,147,000 | 127,196,000 | 1,221,951,000 | 10,034,249 | 95 | % | 10.95 | |||||||||||||||||||||||||||||||
22
Gross | ||||||||||||||||||||||||||||||||||||||||||||
Financial statement carrying values | leasable | Average | ||||||||||||||||||||||||||||||||||||||||||
Percent | Buildings and | Total | Accumulated | Net book | area | Percent | base rent per | |||||||||||||||||||||||||||||||||||||
Property Description | State | owned | Land | improvements | cost | depreciation | value | (GLA) | occupied | leased sq. ft. | ||||||||||||||||||||||||||||||||||
Properties Owned in Joint Venture: |
||||||||||||||||||||||||||||||||||||||||||||
Homburg Joint Venture: |
||||||||||||||||||||||||||||||||||||||||||||
Aston Center |
PA | 20 | % | 4,319,000 | 17,070,000 | 21,389,000 | 829,000 | 20,560,000 | 55,000 | 100 | % | 24.70 | ||||||||||||||||||||||||||||||||
Ayr Town Center |
PA | 20 | % | 2,442,000 | 9,748,000 | 12,190,000 | 535,000 | 11,655,000 | 55,600 | 100 | % | 15.83 | ||||||||||||||||||||||||||||||||
Fieldstone Marketplace |
MA | 20 | % | 5,229,000 | 21,609,000 | 26,838,000 | 2,382,000 | 24,456,000 | 193,970 | 100 | % | 11.03 | ||||||||||||||||||||||||||||||||
Meadows Marketplace |
PA | 20 | % | 1,914,000 | 11,336,000 | 13,250,000 | 844,000 | 12,406,000 | 89,138 | 93 | % | 15.34 | ||||||||||||||||||||||||||||||||
Parkway Plaza |
PA | 20 | % | 4,647,000 | 19,421,000 | 24,068,000 | 1,198,000 | 22,870,000 | 106,628 | 98 | % | 14.40 | ||||||||||||||||||||||||||||||||
Pennsboro Commons |
PA | 20 | % | 3,608,000 | 14,296,000 | 17,904,000 | 1,680,000 | 16,224,000 | 109,784 | 94 | % | 13.91 | ||||||||||||||||||||||||||||||||
Scott Town Center |
PA | 20 | % | 2,959,000 | 11,800,000 | 14,759,000 | 701,000 | 14,058,000 | 67,933 | 98 | % | 16.52 | ||||||||||||||||||||||||||||||||
Spring Meadow Shopping Center |
PA | 20 | % | 4,112,000 | 16,429,000 | 20,541,000 | 838,000 | 19,703,000 | 67,850 | 100 | % | 19.90 | ||||||||||||||||||||||||||||||||
Stonehedge Square |
PA | 20 | % | 2,698,000 | 11,705,000 | 14,403,000 | 1,049,000 | 13,354,000 | 88,677 | 94 | % | 11.25 | ||||||||||||||||||||||||||||||||
Total Consolidated Joint Ventures |
31,928,000 | 133,414,000 | 165,342,000 | 10,056,000 | 155,286,000 | 834,580 | 97 | % | 14.73 | |||||||||||||||||||||||||||||||||||
Total Stabilized Properties |
270,859,000 | 1,243,630,000 | 1,514,489,000 | 137,252,000 | 1,377,237,000 | 10,868,829 | 95 | % | 11.25 | |||||||||||||||||||||||||||||||||||
Development/Redevelopment and
Other Non-Stabilized Properties: (a) |
||||||||||||||||||||||||||||||||||||||||||||
Columbia Mall (c) |
PA | 75 | % | 2,855,000 | 16,933,000 | 19,788,000 | 1,847,000 | 17,941,000 | 343,055 | 63 | % | 6.95 | ||||||||||||||||||||||||||||||||
Dunmore Shopping Center |
PA | 100 | % | 565,000 | 2,245,000 | 2,810,000 | 335,000 | 2,475,000 | 101,000 | 66 | % | 3.54 | ||||||||||||||||||||||||||||||||
Fairview Commons |
PA | 100 | % | 858,000 | 3,472,000 | 4,330,000 | 363,000 | 3,967,000 | 59,578 | 77 | % | 5.04 | ||||||||||||||||||||||||||||||||
Huntingdon Plaza |
PA | 100 | % | 933,000 | 5,442,000 | 6,375,000 | 588,000 | 5,787,000 | 147,197 | 53 | % | 6.55 | ||||||||||||||||||||||||||||||||
Lake Raystown Plaza |
PA | 100 | % | 2,231,000 | 14,968,000 | 17,199,000 | 1,669,000 | 15,530,000 | 145,727 | 63 | % | 15.48 | ||||||||||||||||||||||||||||||||
Shelby Discount Drug Mart Plaza |
OH | 100 | % | 671,000 | 3,276,000 | 3,947,000 | 503,000 | 3,444,000 | 36,596 | 78 | % | 8.92 | ||||||||||||||||||||||||||||||||
Townfair Center |
PA | 100 | % | 3,022,000 | 14,689,000 | 17,711,000 | 2,475,000 | 15,236,000 | 203,531 | 63 | % | 6.73 | ||||||||||||||||||||||||||||||||
Trexlertown Plaza |
PA | 100 | % | 5,262,000 | 25,634,000 | 30,896,000 | 1,965,000 | 28,931,000 | 241,381 | 75 | % | 10.45 | ||||||||||||||||||||||||||||||||
Total Non-Stabilized Properties |
16,397,000 | 86,659,000 | 103,056,000 | 9,745,000 | 93,311,000 | 1,278,065 | 65 | % | 8.27 | |||||||||||||||||||||||||||||||||||
Total Operating Portfolio |
287,256,000 | 1,330,289,000 | 1,617,545,000 | 146,997,000 | 1,470,548,000 | 12,146,894 | 92 | % | $ | 11.03 | ||||||||||||||||||||||||||||||||||
Projects Under Development and Land Held
For Future Expansion and Development: |
||||||||||||||||||||||||||||||||||||||||||||
Blue Mountain Commons |
PA | 100 | % | 14,065,000 | 18,422,000 | 32,487,000 | | 32,487,000 | 34.00 | acres | ||||||||||||||||||||||||||||||||||
Columbia Mall (c) |
PA | 75 | % | 1,465,000 | 380,000 | 1,845,000 | | 1,845,000 | 46.21 | acres | ||||||||||||||||||||||||||||||||||
Crossroads II (d) |
PA | 60 | % | 17,671,000 | 4,078,000 | 21,749,000 | | 21,749,000 | 18.23 | acres | ||||||||||||||||||||||||||||||||||
Halifax Commons |
PA | 100 | % | 872,000 | 156,000 | 1,028,000 | | 1,028,000 | 4.37 | acres | ||||||||||||||||||||||||||||||||||
Halifax Plaza |
PA | 100 | % | 1,503,000 | 1,157,000 | 2,660,000 | | 2,660,000 | 12.83 | acres | ||||||||||||||||||||||||||||||||||
Heritage Crossing (e) |
PA | 60 | % | 5,066,000 | 5,446,000 | 10,512,000 | | 10,512,000 | 14.23 | acres | ||||||||||||||||||||||||||||||||||
Liberty Marketplace |
PA | 100 | % | 1,564,000 | 15,000 | 1,579,000 | | 1,579,000 | 15.51 | acres | ||||||||||||||||||||||||||||||||||
Northside Commons |
PA | 100 | % | 3,379,000 | 2,981,000 | 6,360,000 | | 6,360,000 | 15.92 | acres | ||||||||||||||||||||||||||||||||||
Oregon Pike |
PA | 100 | % | 2,283,000 | 30,000 | 2,313,000 | | 2,313,000 | 11.20 | acres | ||||||||||||||||||||||||||||||||||
Pine Grove Plaza |
NJ | 100 | % | 388,000 | 39,000 | 427,000 | | 427,000 | 2.66 | acres | ||||||||||||||||||||||||||||||||||
Shore Mall |
NJ | 100 | % | 2,018,000 | 55,000 | 2,073,000 | | 2,073,000 | 50.00 | acres | ||||||||||||||||||||||||||||||||||
The Brickyard |
CT | 100 | % | 1,183,000 | 102,000 | 1,285,000 | | 1,285,000 | 1.95 | acres | ||||||||||||||||||||||||||||||||||
The Shops at Suffolk Downs |
MA | 100 | % | 4,016,000 | 2,320,000 | 6,336,000 | | 6,336,000 | 6.51 | acres | ||||||||||||||||||||||||||||||||||
Trexlertown Plaza |
PA | 100 | % | 8,089,000 | 2,117,000 | 10,206,000 | | 10,206,000 | 37.28 | acres | ||||||||||||||||||||||||||||||||||
Trindle Spring |
PA | 100 | % | 1,148,000 | 241,000 | 1,389,000 | | 1,389,000 | 2.10 | acres | ||||||||||||||||||||||||||||||||||
Upland Square (f) |
PA | 60 | % | 27,454,000 | 33,861,000 | 61,315,000 | | 61,315,000 | 112.85 | acres | ||||||||||||||||||||||||||||||||||
Wyoming |
MI | 100 | % | 360,000 | 0 | 360,000 | | 360,000 | 12.32 | acres | ||||||||||||||||||||||||||||||||||
Various projects in progress |
N/A | 100 | % | | 509,000 | 509,000 | | 509,000 | | acres | ||||||||||||||||||||||||||||||||||
Total Land Held For Development |
92,524,000 | 71,909,000 | 164,433,000 | | 164,433,000 | 398.15 | acres | |||||||||||||||||||||||||||||||||||||
Total Carrying Value |
$ | 379,780,000 | $ | 1,402,198,000 | $ | 1,781,978,000 | $ | 146,997,000 | $ | 1,634,981,000 | ||||||||||||||||||||||||||||||||||
Land and related costs held for sale |
$ | 2,266,000 | ||||||||||||||||||||||||||||||||||||||||||
Unconsolidated Joint Venture (g) |
$ | 4,976,000 | ||||||||||||||||||||||||||||||||||||||||||
23
Notes: | ||
(a) | Stabilized properties are those properties which are at least 80% leased and not designated as development/redevelopment properties as of December 31, 2008. Dunmore Shopping Center, Fairview Commons and Shelby Discount Drug Mart Plaza are being re-tenanted, are non-stabilized, and are not designated as development/redevelopment properties. | |
(b) | On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture. | |
(c) | On January 3, 2008, the Company entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall and adjacent land parcels. | |
(d) | The Company has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 137,000 sq. ft. shopping center in Stroudsburg, PA., and is to receive a preferred rate of return on its investment, if earned. | |
(e) | The Company has a 60% interest in a consolidated joint venture formed for the acquisition, construction and development of an estimated 54,000 sq. ft. shopping center in Limerick, PA., and is to receive a preferred rate of return on its investment, if earned. | |
(f) | The Company has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 700,000 sq. ft. shopping center in Pottsgrove, PA., and is to receive a preferred rate of return on its investment, if earned. | |
(g) | The Company has a 76.3% interest in an unconsolidated joint venture, which owns a single-tenant office property located in Philadelphia, PA. |
24
Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Owner- | Est. Total | Invest- | Balance | Est. Delivery | Est. NOI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ship | Project | ment | To Comp- | Dates | Land Area | GLA | Leasing Status | At 100% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | % | Cost | To Date | letion | Anchor(s) | Balance | Acres | Sq. Ft. | % Signed | % LOI | Principal Tenants | Sq. Ft. | Occupancy | Est.Yield (b) | Discussion | ||||||||||||||||||||||||||||||||||||||||||||||||
Operating Properties Under Redevelopment: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Carbondale Plaza | Carbondale, PA | 100 | % | $ | 9.3 | $ | 8.2 | $ | 1.1 | 1st half 09 | 1st half 09 | 14.8 | 131,000 | 88 | % | 12 | % | Weis Markets | 53,000 | $ | 0.7 | 7.2 | % | - | 7.7 | % | Construction of new CVS store (formerly in-line); development of outparcel | |||||||||||||||||||||||||||||||||||||
CVS | 13,200 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Huntingdon Plaza | Huntingdon, PA | 100 | % | 8.1 | 6.4 | 1.7 | 2nd half 09 | 1st half 10 | 16.7 | 147,000 | 53 | % | 0 | % | Peebles | 22,000 | 0.5 | 5.9 | % | - | 6.4 | % | Backfilling former Ames and Bi-Lo stores; new outparcel | |||||||||||||||||||||||||||||||||||||||||
VixMax Holdings | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dba Sears Dealer | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Lake Raystown Plaza | Huntingdon, PA | 100 | % | 20.9 | 16.1 | 4.8 | 2nd half 09 | 1st half 10 | 15.5 | 146,000 | 63 | % | 31 | % | Giant Food Stores | 62,000 | 1.8 | 8.4 | % | - | 8.9 | % | This represents total of land acquisition for ground-up development of new supermarket (completed in 2nd half 06); purchase cost of original center; backfilling former store and construction of additional retail; and potential lodging development/sale and outparcels. | |||||||||||||||||||||||||||||||||||||||||
Newport Plaza | Newport, PA | 100 | % | 10.4 | 8.9 | 1.5 | 1st half 09 | 2nd half 09 | 16.4 | 83,000 | 77 | % | 18 | % | Giant Food Stores | 54,000 | 0.8 | 7.8 | % | - | 8.3 | % | Ground-up expansion of existing supermarket by 25,000 sq. ft. ancillary in-line retail and outparcel. | |||||||||||||||||||||||||||||||||||||||||
This includes purchase price of the original center. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Shops at Suffolk Downs | Revere, MA | 100 | % | 11.8 | 6.6 | 5.2 | 1st half 09 | 2nd half 09 | 6.5 | 36,000 | 45 | % | 19 | % | Dollar Tree | 9,500 | 0.8 | 6.2 | % | - | 6.7 | % | This represents costs only for completing construction of in-line store next to new Stop & Shop (owned) and Target (non-owned) and ground-up development of new separate multi-tenant 36,000 sq.ft. retail building. | |||||||||||||||||||||||||||||||||||||||||
Famous Footwear | 6,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Verizon | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
It does not include purchase price for the Stop & Shop premises. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trexlertown Plaza | Trexlertown, PA | 100 | % | 41.0 | 28.0 | 13.0 | 2nd half 10 | 2nd half 10 | 32.2 | 258,000 | 71 | % | 28 | % | Giant | 73,850 | 3.5 | 8.2 | % | - | 8.7 | % | Phase I represents a scaled back version of the total original project. | |||||||||||||||||||||||||||||||||||||||||
(Phase I) | Sears | 22,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tractor Supply | 22,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Operating Properties Redevelopment | 101.5 | 74.2 | 27.3 | 102.1 | 801,000 | 69 | % (c) | 19 | % (c) | 349,250 | 8.1 | 7.8 | % | (c) | 8.3 | % | (c) | |||||||||||||||||||||||||||||||||||||||||||||||
Ground-Up Development Properties: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Blue Mountain Commons | Harrisburg, PA | 100 | % | 41.6 | 31.3 | 10.3 | 1st half 09 | 1st half 10 | 34.0 | 130,000 | 80 | % | 15 | % | Giant Food Stores | 97,700 | 3.1 | 7.0 | % | - | 7.5 | % | Ground-up development of new large prototype supermarket, bank and food service outparcels and fuel service facility; development/sale/ground lease of back 12 acres. | |||||||||||||||||||||||||||||||||||||||||
PNC Bank | 3,400 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Northside Commons | Cambelltown, PA | 100 | % | 12.9 | 6.1 | 6.7 | 2nd half 09 | 1st half 10 | 15.9 | 82,000 | 59 | % | 17 | % | Redners | 48,000 | 0.9 | 7.1 | % | - | 7.6 | % | Ground-up development of new supermarket ancillary in-line retail and outparcel(s). | |||||||||||||||||||||||||||||||||||||||||
Halifax Commons | Halifax, PA | 100 | % | 4.8 | 1.0 | 3.8 | 2nd half 09 | 2nd half 09 | 4.4 | 23,000 | 63 | % | 9 | % | Rite-Aid | 15,000 | 0.4 | 8.6 | % | - | 9.1 | % | Development of new small multi-tenant property anchored by drug store moved from Halifax Plaza. | |||||||||||||||||||||||||||||||||||||||||
Crossroads II | Stroudsburg, PA | 60 | % | 36.9 | 19.5 | 17.5 | 2nd half 09 | 2nd half 10 | 18.2 | 133,000 | 62 | % | 12 | % | Giant Food Stores | 76,000 | 3.1 | 8.1 | % | - | 8.6 | % | Ground-up joint venture development of new supermarket, in-line retail and outparcel(s). | |||||||||||||||||||||||||||||||||||||||||
Heritage Crossing | Limerick, PA | 60 | % | 15.0 | 10.3 | 4.7 | 1st half 09 | 2nd half 09 | 14.2 | 54,000 | 47 | % | 30 | % | Walgreens | 14,820 | 1.4 | 9.1 | % | 9.6 | % | Ground-up joint venture development. | ||||||||||||||||||||||||||||||||||||||||||
Kinderworks | 10,800 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Upland Square | Pottstown, PA | 60 | % | 98.1 | 56.5 | 41.6 | 2nd half 09 | 1st half 11 | 112.9 | 653,000 | 61 | % | 21 | % | Target | 135,000 | 8.7 | 8.5 | % | - | 9.0 | % | Ground-up joint venture development of big box center. | |||||||||||||||||||||||||||||||||||||||||
Giant Food Stores | 76,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LA Fitness | 45,000 | Target store owned by Target. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Best Buy | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bed Bath & Beyond | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TJ Maxx | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Staples | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PetCo | 14,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Ground-Up Development Properties | 209.3 | 124.7 | 84.6 | 199.6 | 1,075,000 | 63 | % (c) | 19 | % (c) | 633,720 | 17.6 | 8.2 | % | (c) | 8.7 | % | (c) | |||||||||||||||||||||||||||||||||||||||||||||||
Total Redevelopment & Ground-Up | $ | 310.8 | $ | 198.9 | $ | 111.9 | 301.7 | 1,876,000 | 65 | % (c) | 19 | % (c) | 982,970 | $ | 25.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
(a) | The above chart does not include certain development properties previously listed on the Companys website/PowerPoint, including, without limitation, the Shore Mall property (Egg Harbor Township, NJ), Faxon Lumber Site (Williamsport, PA) and Trindle Plaza (Carlisle, PA). While development of these properties is being actively pursued, the plans for these properties are not yet sufficiently determined for status reporting purposes. | |
(b) | Estimated Yield is the estimated initial NOI on a cash basis at full occupancy divided by the estimated total project cost. Estimated cash NOI, constituting a forward-looking measure, does not include certain GAAP (non-cash) revenue measures, such as straight-line rents and amortization of intangible lease liabilities, the amounts of which are not determinable in the absence of executed leases with tenants in-place and paying rent. Management believes such measures would be generally immaterial. | |
(c) | Weighted average. |
Debt Balances | ||||||||||||||||||||||||||||||||
Financial statement carrying values | Stated contract amounts | |||||||||||||||||||||||||||||||
Percent | Maturity | Int. | Dec 31 | Dec 31 | Int. | Dec 31 | Dec 31 | |||||||||||||||||||||||||
Property | Owned | Date | rate | 2008 | 2007 | rate | 2008 | 2007 | ||||||||||||||||||||||||
Fixed-rate mortgages: |
||||||||||||||||||||||||||||||||
Academy Plaza |
100.0 | % | Mar 2013 | 7.3 | % | $ | 9,576,000 | $ | 9,770,000 | 7.3 | % | $ | 9,576,000 | $ | 9,770,000 | |||||||||||||||||
Aston Center |
20.0 | % | Nov 2015 | 5.5 | % | 13,033,000 | 13,252,000 | 5.9 | % | 12,742,000 | 12,915,000 | |||||||||||||||||||||
Ayr Town Center |
20.0 | % | Jun 2015 | 5.5 | % | 7,350,000 | 7,467,000 | 5.6 | % | 7,294,000 | 7,402,000 | |||||||||||||||||||||
Camp Hill Shopping Center |
100.0 | % | Jan 2017 | 5.5 | % | 65,000,000 | 65,000,000 | 5.5 | % | 65,000,000 | 65,000,000 | |||||||||||||||||||||
Carbondale (a) |
100.0 | % | Oct 2016 | 6.1 | % | | 5,328,000 | 6.1 | % | | 5,328,000 | |||||||||||||||||||||
Carlls Corner |
100.0 | % | Nov 2012 | 5.6 | % | 6,023,000 | 6,132,000 | 5.6 | % | 6,023,000 | 6,132,000 | |||||||||||||||||||||
Carmans Plaza |
100.0 | % | Oct 2016 | 6.3 | % | 33,322,000 | 33,299,000 | 6.2 | % | 33,500,000 | 33,500,000 | |||||||||||||||||||||
Carrollton Discount Drug Mart Plaza |
100.0 | % | Dec 2016 | 5.6 | % | 2,378,000 | 2,410,000 | 5.6 | % | 2,378,000 | 2,410,000 | |||||||||||||||||||||
Centerville Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 2,844,000 | 2,890,000 | 5.2 | % | 2,844,000 | 2,890,000 | |||||||||||||||||||||
Clyde Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 1,973,000 | 2,005,000 | 5.2 | % | 1,973,000 | 2,005,000 | |||||||||||||||||||||
Coliseum Marketplace |
100.0 | % | Jul 2014 | 5.2 | % | 12,478,000 | 12,718,000 | 6.1 | % | 11,955,000 | 12,095,000 | |||||||||||||||||||||
Crossroads II |
60.0 | % | Jan 2009 | 7.1 | % | 4,316,000 | | 7.1 | % | 4,316,000 | | |||||||||||||||||||||
Crossroads II |
60.0 | % | Jan 2010 | 8.5 | % | 1,000,000 | | 8.5 | % | 1,000,000 | | |||||||||||||||||||||
Crossroads II |
60.0 | % | Jan 2010 | 5.0 | % | 425,000 | | 5.0 | % | 425,000 | | |||||||||||||||||||||
CVS at Bradford |
100.0 | % | Mar 2017 | 5.2 | % | 862,000 | 944,000 | 7.1 | % | 803,000 | 872,000 | |||||||||||||||||||||
CVS at Celina |
100.0 | % | Jan 2020 | 5.2 | % | 1,528,000 | 1,616,000 | 7.5 | % | 1,370,000 | 1,433,000 | |||||||||||||||||||||
CVS at Erie |
100.0 | % | Nov 2018 | 5.2 | % | 1,211,000 | 1,304,000 | 7.1 | % | 1,117,000 | 1,191,000 | |||||||||||||||||||||
CVS at Portage Trail |
100.0 | % | Aug 2017 | 5.0 | % | 932,000 | 1,018,000 | 7.8 | % | 842,000 | 908,000 | |||||||||||||||||||||
Dover Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 2,158,000 | 2,193,000 | 5.2 | % | 2,158,000 | 2,193,000 | |||||||||||||||||||||
East Chestnut |
100.0 | % | Apr 2018 | 5.2 | % | 2,089,000 | 2,186,000 | 7.4 | % | 1,846,000 | 1,910,000 | |||||||||||||||||||||
Elmhurst Square Shopping Center |
100.0 | % | Dec 2014 | 5.4 | % | 4,115,000 | 4,181,000 | 5.4 | % | 4,115,000 | 4,181,000 | |||||||||||||||||||||
Fairfield Plaza |
100.0 | % | Jul 2015 | 5.0 | % | 5,197,000 | 5,283,000 | 5.0 | % | 5,197,000 | 5,283,000 | |||||||||||||||||||||
Fairview Plaza (b) |
100.0 | % | Feb 2013 | 5.7 | % | 5,583,000 | 5,680,000 | 5.7 | % | 5,583,000 | 5,680,000 | |||||||||||||||||||||
Fieldstone Marketplace |
20.0 | % | Jul 2014 | 5.4 | % | 18,998,000 | 19,333,000 | 6.0 | % | 18,461,000 | 18,693,000 | |||||||||||||||||||||
Franklin Village Plaza |
100.0 | % | Nov 2011 | 4.8 | % | 43,500,000 | 43,500,000 | 4.8 | % | 43,500,000 | 43,500,000 | |||||||||||||||||||||
Gabriel Brothers Plaza |
100.0 | % | Dec 2016 | 5.6 | % | 3,119,000 | 3,160,000 | 5.6 | % | 3,119,000 | 3,160,000 | |||||||||||||||||||||
Gahanna Discount Drug Mart |
100.0 | % | Nov 2016 | 5.8 | % | 5,068,000 | 5,133,000 | 5.8 | % | 5,068,000 | 5,133,000 | |||||||||||||||||||||
General Booth Plaza |
100.0 | % | Aug 2013 | 5.2 | % | 5,539,000 | 5,663,000 | 6.1 | % | 5,342,000 | 5,421,000 | |||||||||||||||||||||
Gold Star Plaza |
100.0 | % | May 2019 | 6.0 | % | 2,605,000 | 2,783,000 | 7.3 | % | 2,464,000 | 2,617,000 | |||||||||||||||||||||
Golden Triangle (c) |
100.0 | % | Apr 2008 | 6.0 | % | | 8,878,000 | 7.4 | % | | 8,841,000 | |||||||||||||||||||||
Golden Triangle (c) |
100.0 | % | Feb 2018 | 6.0 | % | 21,279,000 | | 6.0 | % | 21,279,000 | | |||||||||||||||||||||
Groton Shopping Center |
100.0 | % | Oct 2015 | 6.2 | % | 11,711,000 | 11,665,000 | 5.3 | % | 12,174,000 | 12,200,000 | |||||||||||||||||||||
Halifax Plaza (b) |
100.0 | % | Feb 2010 | 6.8 | % | 3,740,000 | 3,830,000 | 6.8 | % | 3,740,000 | 3,830,000 | |||||||||||||||||||||
Hamburg Commons |
100.0 | % | Oct 2016 | 6.1 | % | 5,254,000 | 5,324,000 | 6.1 | % | 5,254,000 | 5,324,000 | |||||||||||||||||||||
Hudson Discount Drug Mart Plaza |
100.0 | % | Dec 2016 | 5.7 | % | 2,511,000 | 2,544,000 | 5.7 | % | 2,511,000 | 2,544,000 | |||||||||||||||||||||
Jordan Lane |
100.0 | % | Dec 2015 | 5.5 | % | 13,288,000 | 13,483,000 | 5.5 | % | 13,288,000 | 13,483,000 | |||||||||||||||||||||
Kempsville Crossing |
100.0 | % | Aug 2013 | 5.2 | % | 6,276,000 | 6,422,000 | 6.1 | % | 6,052,000 | 6,148,000 | |||||||||||||||||||||
Kings Plaza |
100.0 | % | Jul 2014 | 6.0 | % | 7,935,000 | 8,051,000 | 6.0 | % | 7,935,000 | 8,051,000 | |||||||||||||||||||||
LA Fitness Facility (c) |
100.0 | % | Jan 2013 | 5.4 | % | 5,907,000 | | 5.4 | % | 5,907,000 | | |||||||||||||||||||||
Liberty Marketplace |
100.0 | % | Jul 2014 | 5.2 | % | 9,624,000 | 9,865,000 | 6.1 | % | 9,227,000 | 9,391,000 | |||||||||||||||||||||
Lodi Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 2,404,000 | 2,443,000 | 5.2 | % | 2,404,000 | 2,443,000 | |||||||||||||||||||||
Long Reach Village |
100.0 | % | Mar 2014 | 5.7 | % | 4,772,000 | 4,848,000 | 5.7 | % | 4,772,000 | 4,848,000 | |||||||||||||||||||||
Loyal Plaza (b) |
100.0 | % | Jun 2011 | 7.2 | % | 12,827,000 | 13,021,000 | 7.2 | % | 12,827,000 | 13,021,000 | |||||||||||||||||||||
McCormick Place |
100.0 | % | Aug 2017 | 6.1 | % | 2,653,000 | 2,683,000 | 6.1 | % | 2,653,000 | 2,683,000 | |||||||||||||||||||||
Meadows Marketplace |
20.0 | % | Nov 2016 | 5.6 | % | 10,485,000 | 10,627,000 | 5.6 | % | 10,485,000 | 10,627,000 | |||||||||||||||||||||
Mechanicsburg Giant |
100.0 | % | Nov 2014 | 5.2 | % | 9,943,000 | 10,205,000 | 5.5 | % | 9,779,000 | 10,009,000 | |||||||||||||||||||||
Metro Square |
100.0 | % | Nov 2029 | 7.5 | % | 9,346,000 | | 7.5 | % | 9,346,000 | | |||||||||||||||||||||
Newport Plaza (b) |
100.0 | % | Feb 2010 | 6.8 | % | 4,800,000 | 4,909,000 | 6.8 | % | 4,800,000 | 4,909,000 | |||||||||||||||||||||
Oak Ridge Shopping Center |
100.0 | % | May 2015 | 5.5 | % | 3,508,000 | 3,554,000 | 5.5 | % | 3,508,000 | 3,554,000 | |||||||||||||||||||||
Oakland Mills |
100.0 | % | Jan 2016 | 5.5 | % | 4,996,000 | 5,069,000 | 5.5 | % | 4,996,000 | 5,069,000 | |||||||||||||||||||||
Ontario Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 2,219,000 | 2,255,000 | 5.2 | % | 2,219,000 | 2,255,000 | |||||||||||||||||||||
Parkway Plaza |
20.0 | % | May 2017 | 5.5 | % | 14,300,000 | 14,300,000 | 5.5 | % | 14,300,000 | 14,300,000 | |||||||||||||||||||||
Pennsboro Commons |
20.0 | % | Mar 2016 | 5.5 | % | 11,120,000 | 11,280,000 | 5.5 | % | 11,120,000 | 11,280,000 | |||||||||||||||||||||
Pickerington Discount Drug Mart |
100.0 | % | Jul 2015 | 5.0 | % | 4,224,000 | 4,294,000 | 5.0 | % | 4,224,000 | 4,294,000 |
26
Debt Balances | ||||||||||||||||||||||||||||||||
Financial statement carrying values | Stated contract amounts | |||||||||||||||||||||||||||||||
Percent | Maturity | Int. | Dec 31 | Dec 31 | Int. | Dec 31 | Dec 31 | |||||||||||||||||||||||||
Property | Owned | Date | rate | 2008 | 2007 | rate | 2008 | 2007 | ||||||||||||||||||||||||
Pine Grove Plaza |
100.0 | % | Sep 2015 | 5.0 | % | 5,900,000 | 5,997,000 | 5.0 | % | 5,900,000 | 5,997,000 | |||||||||||||||||||||
Polaris Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 4,529,000 | 4,602,000 | 5.2 | % | 4,529,000 | 4,602,000 | |||||||||||||||||||||
Pondside Plaza |
100.0 | % | May 2015 | 5.6 | % | 1,176,000 | 1,193,000 | 5.6 | % | 1,176,000 | 1,193,000 | |||||||||||||||||||||
Port Richmond Village (d) |
100.0 | % | Apr 2008 | 7.2 | % | | 10,584,000 | 7.2 | % | | 10,584,000 | |||||||||||||||||||||
Port Richmond Village (d) |
100.0 | % | Aug 2013 | 6.5 | % | 14,922,000 | | 6.5 | % | 14,922,000 | | |||||||||||||||||||||
Powell Discount Drug Mart |
100.0 | % | May 2015 | 5.2 | % | 4,339,000 | 4,409,000 | 5.2 | % | 4,339,000 | 4,409,000 | |||||||||||||||||||||
Rite Aid at Massillon |
100.0 | % | Jan 2020 | 5.0 | % | 1,533,000 | 1,624,000 | 7.7 | % | 1,352,000 | 1,414,000 | |||||||||||||||||||||
Scott Town Center |
20.0 | % | Aug 2015 | 5.5 | % | 8,791,000 | 8,903,000 | 4.9 | % | 9,024,000 | 9,174,000 | |||||||||||||||||||||
Shaws Plaza |
100.0 | % | Mar 2014 | 6.0 | % | 13,980,000 | 13,937,000 | 5.6 | % | 14,200,000 | 14,200,000 | |||||||||||||||||||||
Shelby Discount Drug Mart Plaza |
100.0 | % | May 2015 | 5.2 | % | 2,219,000 | 2,255,000 | 5.2 | % | 2,219,000 | 2,255,000 | |||||||||||||||||||||
Shore Mall (e) |
100.0 | % | Aug 2008 | 5.8 | % | | 30,083,000 | 7.0 | % | | 29,835,000 | |||||||||||||||||||||
Shore Mall |
100.0 | % | Jan 2009 | 5.7 | % | 1,543,000 | 1,987,000 | 0.0 | % | 1,543,000 | 2,093,000 | |||||||||||||||||||||
Smithfield Plaza |
100.0 | % | Aug 2013 | 5.2 | % | 3,543,000 | 3,617,000 | 6.1 | % | 3,417,000 | 3,461,000 | |||||||||||||||||||||
Smithfield Plaza |
100.0 | % | May 2016 | 6.6 | % | 6,961,000 | | 6.2 | % | 7,100,000 | | |||||||||||||||||||||
Spring Meadow Shoppping Center |
20.0 | % | Nov 2014 | 5.5 | % | 12,944,000 | 13,176,000 | 5.9 | % | 12,693,000 | 12,881,000 | |||||||||||||||||||||
Staples at Oswego |
100.0 | % | May 2015 | 5.3 | % | 2,283,000 | 2,320,000 | 5.3 | % | 2,283,000 | 2,320,000 | |||||||||||||||||||||
Stonehedge Square |
20.0 | % | Jul 2017 | 6.2 | % | 8,700,000 | 8,700,000 | 6.2 | % | 8,700,000 | 8,700,000 | |||||||||||||||||||||
Stop & Shop Plaza |
100.0 | % | Apr 2017 | 6.2 | % | 7,000,000 | | 6.2 | % | 7,000,000 | | |||||||||||||||||||||
Suffolk Plaza |
100.0 | % | Aug 2013 | 5.2 | % | 4,742,000 | 4,862,000 | 6.1 | % | 4,574,000 | 4,655,000 | |||||||||||||||||||||
The Point |
100.0 | % | Sep 2012 | 7.6 | % | 17,753,000 | 18,175,000 | 7.6 | % | 17,753,000 | 18,175,000 | |||||||||||||||||||||
Timpany Plaza |
100.0 | % | Jan 2014 | 5.6 | % | 8,555,000 | 8,725,000 | 6.1 | % | 8,346,000 | 8,472,000 | |||||||||||||||||||||
Townfair Center (f) |
100.0 | % | Mar 2008 | 6.0 | % | | 9,384,000 | 7.0 | % | | 9,373,000 | |||||||||||||||||||||
Trexler Mall |
100.0 | % | May 2014 | 5.4 | % | 21,939,000 | 22,328,000 | 5.5 | % | 21,775,000 | 22,132,000 | |||||||||||||||||||||
Virginia Little Creek |
100.0 | % | Aug 2013 | 5.2 | % | 5,025,000 | 5,141,000 | 6.1 | % | 4,846,000 | 4,921,000 | |||||||||||||||||||||
Virginia Little Creek |
100.0 | % | Sep 2021 | 5.2 | % | 471,000 | 497,000 | 8.0 | % | 405,000 | 422,000 | |||||||||||||||||||||
Wal-Mart Center |
100.0 | % | Nov 2015 | 5.1 | % | 5,896,000 | 5,991,000 | 5.1 | % | 5,896,000 | 5,991,000 | |||||||||||||||||||||
Washington Center Shoppes |
100.0 | % | Dec 2012 | 5.9 | % | 8,691,000 | 8,800,000 | 5.9 | % | 8,691,000 | 8,800,000 | |||||||||||||||||||||
West Bridgewater |
100.0 | % | Sep 2016 | 6.5 | % | 10,901,000 | 10,888,000 | 6.2 | % | 11,000,000 | 11,000,000 | |||||||||||||||||||||
Westlake Discount Drug Mart Plaza |
100.0 | % | Dec 2016 | 5.6 | % | 3,261,000 | 3,304,000 | 5.6 | % | 3,261,000 | 3,304,000 | |||||||||||||||||||||
Yorktowne Plaza |
100.0 | % | Jul 2014 | 6.1 | % | 20,740,000 | 21,040,000 | 6.0 | % | 20,770,000 | 21,076,000 | |||||||||||||||||||||
Total fixed-rate mortgages |
6.3 years | 5.8 | % | 655,681,000 | 656,320,000 | 5.8 | % | $ | 652,525,000 | $ | 652,165,000 | |||||||||||||||||||||
[weighted average] |
[weighted average] |
|||||||||||||||||||||||||||||||
Variable-rate mortgages: |
||||||||||||||||||||||||||||||||
Crossroads II |
60.0 | % | Jan 2009 | 2.5 | % | 371,000 | | |||||||||||||||||||||||||
Crossroads II |
60.0 | % | Jan 2009 | 2.5 | % | 2,750,000 | | |||||||||||||||||||||||||
Shore Mall (e) |
100.0 | % | Sep 2011 | 5.9 | % | 21,000,000 | | |||||||||||||||||||||||||
Upland Square |
60.0 | % | Sep 2011 | 3.5 | % | 29,181,000 | | |||||||||||||||||||||||||
LA Fitness Facility (c) |
100.0 | % | | 4,754,000 | ||||||||||||||||||||||||||||
Total variable-rate mortgages |
2.5 years | 4.4 | % | 53,302,000 | 4,754,000 | |||||||||||||||||||||||||||
[weighted average] |
||||||||||||||||||||||||||||||||
Total mortgages |
6.0 years | 5.7 | % | 708,983,000 | 661,074,000 | |||||||||||||||||||||||||||
[weighted average] |
||||||||||||||||||||||||||||||||
Secured revolving credit facilties: |
||||||||||||||||||||||||||||||||
Stabilized property facility (g) |
100.0 | % | Jan 2010 | 2.7 | % | 250,190,000 | 190,440,000 | |||||||||||||||||||||||||
Development property facility (g) |
100.0 | % | Jun 2011 | 3.4 | % | 54,300,000 | | |||||||||||||||||||||||||
1.3 years | 2.8 | % | 304,490,000 | 190,440,000 | ||||||||||||||||||||||||||||
[weighted average] |
||||||||||||||||||||||||||||||||
Total debt |
4.6 years | 4.8 | % | $ | 1,013,473,000 | $ | 851,514,000 | |||||||||||||||||||||||||
[weighted average] |
||||||||||||||||||||||||||||||||
Pro rata share of total debt |
$ | 913,681,000 | $ | 746,024,000 | ||||||||||||||||||||||||||||
27
Maturity | Secured | |||||||||||||||
schedule | Scheduled | Balloon | revolving | |||||||||||||
by year | amortization | payments | credit facilities(g) | Total | ||||||||||||
2009 |
$ | 8,538,000 | $ | 8,979,000 | $ | 17,517,000 | ||||||||||
2010 |
9,009,000 | 9,749,000 | $ | 250,190,000 | 268,948,000 | |||||||||||
2011 |
9,386,000 | 105,967,000 | 54,300,000 | 169,653,000 | ||||||||||||
2012 |
10,415,000 | 29,638,000 | 40,053,000 | |||||||||||||
2013 |
9,689,000 | 54,945,000 | 64,634,000 | |||||||||||||
2014 |
7,974,000 | 130,489,000 | 138,463,000 | |||||||||||||
2015 |
5,792,000 | 92,331,000 | 98,123,000 | |||||||||||||
2016 |
4,135,000 | 91,639,000 | 95,774,000 | |||||||||||||
2017 |
2,060,000 | 90,612,000 | 92,672,000 | |||||||||||||
2018 |
1,282,000 | 18,972,000 | 20,254,000 | |||||||||||||
Thereafter |
6,894,000 | 488,000 | 7,382,000 | |||||||||||||
$ | 75,174,000 | $ | 633,809,000 | $ | 304,490,000 | $ | 1,013,473,000 | |||||||||
(a) | Repaid in September 2008. | |
(b) | On March 18, 2008, the Company acquired the remaining minority interests in Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza, all previously owned in joint venture. | |
(c) | Refinanced in January 2008. | |
(d) | Repaid in April 2008; refinanced in July 2008. | |
(e) | Refinanced in August 2008. | |
(f) | Repaid in March 2008. | |
(g) | The Company has the option to extend the development property credit facility, which is due in June 2011, for one year beyond that date. |
28
As of December 31, 2008 | ||||||||||||||||||||||||||||
Mortgage | Other assets/ | |||||||||||||||||||||||||||
Partners | Real estate, | loans | liabilities, | Equity (a) | ||||||||||||||||||||||||
Joint venture | percent | net | payable | net | Partners | Cedar (b) | Total | |||||||||||||||||||||
Homburg |
80 | % | $ | 155,286,146 | $ | (105,720,241 | ) | $ | 4,150,863 | $ | 53,008,099 | $ | 708,669 | $ | 53,716,768 | |||||||||||||
WP Realty (c ) |
25 | % | 19,786,741 | | (1,072,232 | ) | 4,170,986 | 14,543,523 | 18,714,509 | |||||||||||||||||||
Fameco I (d) |
40 | % | 61,314,775 | (29,180,877 | ) | (3,139,893 | ) | 1,048,000 | 27,946,005 | 28,994,005 | ||||||||||||||||||
Fameco II (e) |
40 | % | 21,749,339 | (8,862,327 | ) | (8,447,706 | ) | | 4,439,306 | 4,439,306 | ||||||||||||||||||
Hirshland (f) |
40 | % | 10,511,099 | | (554,302 | ) | (77,453 | ) | 10,034,250 | 9,956,797 | ||||||||||||||||||
$ | 268,648,100 | $ | (143,763,445 | ) | $ | (9,063,270 | ) | $ | 58,149,632 | $ | 57,671,753 | $ | 115,821,385 | |||||||||||||||
As of September 30, 2008 | ||||||||||||||||||||||||||||
Mortgage | Other assets/ | |||||||||||||||||||||||||||
Partners | Real estate, | loans | liabilities, | Equity (a) | ||||||||||||||||||||||||
Joint venture | percent | net | payable | net | Partners | Cedar (b) | Total | |||||||||||||||||||||
Homburg |
80 | % | $ | 156,145,335 | $ | (106,062,518 | ) | $ | 6,419,345 | $ | 53,301,842 | $ | 3,200,320 | $ | 56,502,162 | |||||||||||||
WP Realty (c ) |
25 | % | 19,892,499 | | (1,056,987 | ) | 4,205,948 | 14,629,564 | 18,835,512 | |||||||||||||||||||
Fameco I (d) |
40 | % | 44,153,571 | (17,303,031 | ) | 1,682,203 | 1,048,000 | 27,484,743 | 28,532,743 | |||||||||||||||||||
Fameco II (e) |
40 | % | 21,021,646 | (8,800,418 | ) | (2,462,034 | ) | 244,499 | 9,514,695 | 9,759,194 | ||||||||||||||||||
Hirshland (f) |
40 | % | 1,085 | | 200,000 | (8,556 | ) | 209,641 | 201,085 | |||||||||||||||||||
$ | 241,214,136 | $ | (132,165,967 | ) | $ | 4,782,527 | $ | 58,791,733 | $ | 55,038,963 | $ | 113,830,696 | ||||||||||||||||
As of June 30, 2008 | ||||||||||||||||||||||||||||
Mortgage | Other assets/ | |||||||||||||||||||||||||||
Partners | Real estate, | loans | liabilities, | Equity (a) | ||||||||||||||||||||||||
Joint venture | percent | net | payable | net | Partners | Cedar (b) | Total | |||||||||||||||||||||
Homburg |
80 | % | $ | 157,223,806 | $ | (106,387,913 | ) | $ | 4,990,722 | $ | 52,946,428 | $ | 2,880,187 | $ | 55,826,615 | |||||||||||||
WP Realty (c ) |
25 | % | 19,967,887 | | (1,474,302 | ) | 4,149,674 | 14,343,911 | 18,493,585 | |||||||||||||||||||
Fameco I (d) |
40 | % | 35,345,662 | (13,908,207 | ) | 22,101 | 1,048,000 | 20,411,556 | 21,459,556 | |||||||||||||||||||
Fameco II (e) |
40 | % | 20,313,003 | (8,718,400 | ) | (1,744,352 | ) | 543,389 | 9,306,862 | 9,850,251 | ||||||||||||||||||
$ | 232,850,358 | $ | (129,014,520 | ) | $ | 1,794,169 | $ | 58,687,491 | $ | 46,942,516 | $ | 105,630,007 | ||||||||||||||||
As of March 31, 2008 | ||||||||||||||||||||||||||||
Mortgage | Other assets/ | |||||||||||||||||||||||||||
Partners | Real estate, | loans | liabilities, | Equity (a) | ||||||||||||||||||||||||
Joint venture | percent | net | payable | net | Partners | Cedar (b) | Total | |||||||||||||||||||||
Homburg |
80 | % | $ | 158,265,086 | $ | (106,708,897 | ) | $ | 3,789,663 | $ | 52,543,040 | $ | 2,802,812 | $ | 55,345,852 | |||||||||||||
WP Realty (c ) |
25 | % | 19,939,889 | | (1,741,210 | ) | 4,078,277 | 14,120,402 | 18,198,679 | |||||||||||||||||||
Fameco I (d) |
40 | % | 30,990,857 | (13,600,458 | ) | 2,001 | 1,048,000 | 16,344,400 | 17,392,400 | |||||||||||||||||||
$ | 209,195,832 | $ | (120,309,355 | ) | $ | 2,050,454 | $ | 57,669,317 | $ | 33,267,614 | $ | 90,936,931 | ||||||||||||||||
As of December 31, 2007 | ||||||||||||||||||||||||||||
Mortgage | Other assets/ | |||||||||||||||||||||||||||
Partners | Real estate, | loans | liabilities, | Equity (a) | ||||||||||||||||||||||||
Joint venture | percent | net | payable | net | Partners | Cedar (b) | Total | |||||||||||||||||||||
Homburg |
80 | % | $ | 159,284,980 | $ | (107,038,752 | ) | $ | 3,456,488 | $ | 52,169,276 | $ | 3,533,440 | $ | 55,702,716 | |||||||||||||
Kimco (g) |
70% - 75% | 38,229,678 | (27,439,112 | ) | 1,761,633 | 9,184,536 | 3,367,663 | 12,552,199 | ||||||||||||||||||||
Fameco I (d) |
40 | % | 5,158,480 | | (91,759 | ) | 1,048,000 | 4,018,721 | 5,066,721 | |||||||||||||||||||
$ | 202,673,138 | $ | (134,477,864 | ) | $ | 5,126,362 | $ | 62,401,812 | $ | 10,919,824 | $ | 73,321,636 | ||||||||||||||||
29
Three months ended December 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||
Property-level operations | Share of property net income (a) | |||||||||||||||||||||||||||||||||||||||||||
Partners | Operating | Cedar | Depreciation/ | Operating | Non-op | <<< Partners >>> | ||||||||||||||||||||||||||||||||||||||
Joint venture | percent | Revenues | expenses | mgt. Fees | amortization | income | inc/exp (h) | Net income | Regular | Preference | Cedar (b) | |||||||||||||||||||||||||||||||||
Homburg |
80 | % | $ | 4,626,274 | $ | 842,424 | $ | 275,096 | $ | 1,220,614 | $ | 2,288,140 | $ | 1,521,444 | $ | 766,696 | $ | 613,357 | $ | | $ | 153,339 | ||||||||||||||||||||||
WP Realty (c ) |
25 | % | 691,989 | 436,632 | | 136,291 | 119,066 | (17,087 | ) | 136,153 | 34,038 | | 102,115 | |||||||||||||||||||||||||||||||
Fameco I (d) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Fameco II (e) |
40 | % | | | | | | 224,109 | (224,109 | ) | (89,644 | ) | | (224,109 | ) | |||||||||||||||||||||||||||||
Hirshland (f) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
$ | 5,318,263 | $ | 1,279,056 | $ | 275,096 | $ | 1,356,905 | $ | 2,407,206 | $ | 1,728,466 | $ | 678,740 | $ | 557,751 | $ | | $ | 31,345 | |||||||||||||||||||||||||
= |
Three months ended September 30, 2008 | ||||||||||||||||||||||||||||||||||||||||||||
Property-level operations | Share of property net income (a) | |||||||||||||||||||||||||||||||||||||||||||
Partners | Operating | Cedar | Depreciation/ | Operating | Non-op | <<< Partners >>> | ||||||||||||||||||||||||||||||||||||||
Joint venture | percent | Revenues | expenses | mgt. Fees | amortization | income | inc/exp (h) | Net income | Regular | Preference | Cedar (b) | |||||||||||||||||||||||||||||||||
Homburg |
80 | % | $ | 3,936,380 | $ | 712,011 | $ | 112,530 | $ | 1,142,039 | $ | 1,969,800 | $ | 1,525,530 | $ | 444,270 | $ | 355,416 | $ | | $ | 88,854 | ||||||||||||||||||||||
WP Realty (c ) |
25 | % | 754,175 | 383,033 | | 169,546 | 201,596 | (23,498 | ) | 225,094 | 56,274 | | 168,821 | |||||||||||||||||||||||||||||||
Fameco I (d) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Fameco II (e) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Hirshland (f) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
$ | 4,690,555 | $ | 1,095,044 | $ | 112,530 | $ | 1,311,585 | $ | 2,171,396 | $ | 1,502,032 | $ | 669,364 | $ | 411,690 | $ | | $ | 257,675 | |||||||||||||||||||||||||
Three months ended June 30, 2008 | ||||||||||||||||||||||||||||||||||||||||||||
Property-level operations | Share of property net income (a) | |||||||||||||||||||||||||||||||||||||||||||
Partners | Operating | Cedar | Depreciation/ | Operating | Non-op | <<< Partners >>> | ||||||||||||||||||||||||||||||||||||||
Joint venture | percent | Revenues | expenses | mgt. Fees | amortization | income | inc/exp (h) | Net income | Regular | Preference | Cedar (b) | |||||||||||||||||||||||||||||||||
Homburg |
80 | % | $ | 3,904,638 | $ | 658,110 | $ | 98,176 | $ | 1,130,663 | $ | 2,017,689 | $ | 1,512,825 | $ | 504,864 | $ | 403,891 | $ | | $ | 100,973 | ||||||||||||||||||||||
WP Realty (c ) |
25 | % | 724,064 | 380,494 | | 124,960 | 218,610 | (92,250 | ) | 310,860 | 77,715 | | 233,145 | |||||||||||||||||||||||||||||||
Fameco I (d) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Fameco II (e) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
$ | 4,628,702 | $ | 1,038,604 | $ | 98,176 | $ | 1,255,623 | $ | 2,236,299 | $ | 1,420,575 | $ | 815,724 | $ | 481,606 | $ | | $ | 334,118 | |||||||||||||||||||||||||
Three months ended March 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||
Property-level operations | Share of property net income (a) | |||||||||||||||||||||||||||||||||||||||||||
Partners | Operating | Cedar | Depreciation/ | Operating | Non-op | <<< Partners >>> | ||||||||||||||||||||||||||||||||||||||
Joint venture | percent | Revenues | expenses | mgt. Fees | amortization | income | inc/exp (h) | Net income | Regular | Preference | Cedar (b) | |||||||||||||||||||||||||||||||||
Homburg |
80 | % | $ | 4,055,880 | $ | 812,059 | $ | 109,634 | $ | 1,146,300 | $ | 1,987,887 | $ | 1,516,072 | $ | 471,815 | $ | 377,452 | $ | | $ | 94,363 | ||||||||||||||||||||||
WP Realty (c ) |
25 | % | 758,175 | 381,997 | | 166,393 | 209,785 | (116,732 | ) | 326,517 | 81,629 | | 244,888 | |||||||||||||||||||||||||||||||
Kimco (g) |
70% - 75% | 1,195,802 | 260,353 | 31,272 | 230,476 | 673,701 | 388,956 | 284,745 | 242,662 | 4,488 | 37,595 | |||||||||||||||||||||||||||||||||
Fameco I (d) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
$ | 6,009,857 | $ | 1,454,409 | $ | 140,906 | $ | 1,543,169 | $ | 2,871,373 | $ | 1,788,296 | $ | 1,083,077 | $ | 701,743 | $ | 4,488 | $ | 376,846 | |||||||||||||||||||||||||
Three months ended December 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||
Property-level operations | Share of property net income (a) | |||||||||||||||||||||||||||||||||||||||||||
Partners | Operating | Cedar | Depreciation/ | Operating | Non-op | <<< Partners >>> | ||||||||||||||||||||||||||||||||||||||
Joint venture | percent | Revenues | expenses | mgt. Fees | amortization | income | inc/exp (h) | Net income | Regular | Preference | Cedar (b) | |||||||||||||||||||||||||||||||||
Homburg |
80 | % | $ | 1,136,057 | $ | 220,002 | $ | 33,813 | $ | 319,459 | $ | 562,783 | $ | 438,125 | $ | 124,658 | $ | 99,726 | $ | | $ | 24,932 | ||||||||||||||||||||||
Kimco (g) |
70% - 75% | 1,438,120 | 316,804 | 49,111 | 258,435 | 813,770 | 479,889 | 333,881 | 240,654 | 46,395 | 46,832 | |||||||||||||||||||||||||||||||||
Fameco I (d) |
40 | % | | | | | | | | | | | ||||||||||||||||||||||||||||||||
$ | 2,574,177 | $ | 536,806 | $ | 82,924 | $ | 577,894 | $ | 1,376,553 | $ | 918,014 | $ | 458,539 | $ | 340,380 | $ | 46,395 | $ | 71,764 | |||||||||||||||||||||||||
30
Three months ended December 31, 2008 | |||||||||||||||||
Partners | Share of FFO (a) | ||||||||||||||||
Joint venture | percent | Partners | Cedar (b) | Total | |||||||||||||
Homburg |
80 | % | $ | 1,589,848 | $ | 397,462 | $ | 1,987,310 | |||||||||
WP Realty (c ) |
25 | % | 68,111 | 204,334 | 272,445 | ||||||||||||
Fameco I (d) |
40 | % | | | | ||||||||||||
Fameco II (e) |
40 | % | (89,644 | ) | (134,465 | ) | (224,109 | ) | |||||||||
Hirshland (f) |
40 | % | | | | ||||||||||||
$ | 1,568,315 | $ | 467,331 | $ | 2,035,646 | ||||||||||||
Three months ended September 30, 2008 | |||||||||||||||||
Partners | Share of FFO (a) | ||||||||||||||||
Joint venture | percent | Partners | Cedar (b) | Total | |||||||||||||
Homburg |
80 | % | $ | 1,269,047 | $ | 317,262 | $ | 1,586,309 | |||||||||
WP Realty (c ) |
25 | % | 98,660 | 295,980 | 394,640 | ||||||||||||
Fameco I (d) |
40 | % | | | | ||||||||||||
Fameco II (e) |
40 | % | | | | ||||||||||||
Hirshland (f) |
40 | % | | | | ||||||||||||
$ | 1,367,707 | $ | 613,242 | $ | 1,980,949 | ||||||||||||
Three months ended June 30, 2008 | |||||||||||||||||
Partners | Share of FFO (a) | ||||||||||||||||
Joint venture | percent | Partners | Cedar (b) | Total | |||||||||||||
Homburg |
80 | % | $ | 1,308,422 | $ | 327,105 | $ | 1,635,527 | |||||||||
WP Realty (c ) |
25 | % | 108,955 | 326,865 | 435,820 | ||||||||||||
Fameco I (d) |
40 | % | | | | ||||||||||||
Fameco II (e) |
40 | % | | | | ||||||||||||
$ | 1,417,377 | $ | 653,970 | $ | 2,071,347 | ||||||||||||
Three months ended March 31, 2008 | |||||||||||||||||
Partners | Share of FFO (a) | ||||||||||||||||
Joint venture | percent | Partners | Cedar (b) | Total | |||||||||||||
Homburg |
80 | % | $ | 1,294,491 | $ | 323,623 | $ | 1,618,114 | |||||||||
WP Realty (c ) |
25 | % | 123,228 | 369,682 | 492,910 | ||||||||||||
Kimco (g) |
70% - 75% | 363,138 | 245,759 | 608,897 | |||||||||||||
Fameco I (d) |
40 | % | | | | ||||||||||||
$ | 1,780,857 | $ | 939,064 | $ | 2,719,921 | ||||||||||||
Three months ended December 31, 2007 | |||||||||||||||||
Partners | Share of FFO (a) | ||||||||||||||||
Joint venture | percent | Partners | Cedar (b) | Total | |||||||||||||
Homburg |
80 | % | $ | 355,293 | $ | 88,824 | $ | 444,117 | |||||||||
Kimco (g) |
70% - 75% | 417,884 | 174,431 | 592,315 | |||||||||||||
Fameco I (d) |
40 | % | | | | ||||||||||||
$ | 773,177 | $ | 263,255 | $ | 1,036,432 | ||||||||||||
31
Notes: | ||
(a) | The Partners and Cedars respective shares of equity, net income and FFO, as presented, differ from amounts calculated using the stated ownership percentages because of (1) non-proportionate initial investments (per the respective joint venture agreements), and (2) the effect of preference returns to joint venture partners. Equity also includes net receivable/payable balances on open account between joint venture and wholly-owned entities. | |
(b) | Includes limited partners share. Cedars equity in the Homburg joint venture includes the excess of the jont venture partners contribution over the underlying net book value of the properties owned prior to their contribution to the joint venture in December 2007. | |
(c) | On January 3, 2008, Cedar entered into a joint venture agreement, retaining a 75% interest, for the redevelopment of the Columbia Mall property and adjacent land parcels. | |
(d) | Cedar has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 700,000 sq. ft. shopping center (Upland Square) in Pottsgrove, PA, and is to receive a preferred rate of return on its investment, if earned. | |
(e) | Cedar has a 60% interest in a consolidated joint venture formed for the construction and development of an estimated 137,000 sq. ft. shopping center (Crossroads II) in Stroudsburg, PA, and is to receive a preferred rate of return on its investment, if earned. | |
(f) | Cedar has a 60% interest in a consolidated joint venture formed for the acquisition, construction and development of an estimated 54,000 sq. ft. shopping center (Heritage Crossing) in Limerick, PA and is to receive a preferred rate of return on its investment, if earned. | |
(g) | On March 18, 2008, Cedar acquired Kimcos minority interests in the joint venture properties (Fairview Plaza, Halifax Plaza, Loyal Plaza and Newport Plaza). The amounts shown are for the periods prior to their becoming wholly-owned properties. | |
(h) | Non-operating income and expense consists principally of interest expense and amortization of deferred financing costs. |
32