Published: March 09, 2010
Primaris Retail REIT Announces Fourth Quarter and Annual Financial Results
Primaris Retail REIT (TSX: PMZ.UN) is pleased to report solid financial results.
President and CEO, John Morrison, commented "2009 was a milestone year for Primaris. We successfully completed the transition to the internalized management model and are well positioned for a bright future. Late in the year we completed the most significant investment ever made by Primaris, and indeed, it was the largest real estate transaction of the year in Canada. Operationally 2009 will be remembered as a year that challenged consumers, retailers and landlords alike. It was demonstrated in lower tenant sales and fewer new store openings by tenants. However, occupancy rates remained strong in our properties and we continued to achieve rent increases on lease renewals, thereby underscoring the strength of our assets."
Highlights
Funds from Operations
- Funds from operations for the fourth quarter ended December 31, 2009
were $19.6 million or $0.310 per unit diluted, down $3.7 million from
the $23.3 million, or $0.371 per unit diluted reported for the fourth
quarter of 2008. The principal reasons for the change are 1) increases
in general and administrative expenses which includes $2.5 million of
non-recurring internalization costs, 2) an increase in interest expense
primarily due to the issuance of a third series of convertible
debentures, and 3) a decrease in same property net operating income.
- Funds from operations for the year ended December 31, 2009 were $81.4
million or $1.297 per unit diluted, down $8.5 million from the $89.9
million, or $1.435 per unit diluted reported for 2008. The decline
includes $6.0 million spending towards non-recurring internalization
costs.
Net Operating Income
- Net operating income for the fourth quarter ended December 31, 2009 was
$40.8 million, an increase from the $40.3 million recorded in the fourth
quarter of 2008.
- Net operating income for the year ended December 31, 2009 was $153.2
million, an increase from the $152.9 million recorded in 2008.
Same Property - Net Operating Income
- Net operating income for the fourth quarter ended December 31, 2009, on
a same property basis, decreased 1.4% from the comparative three-month
period. After adjusting for a decrease in the lease surrender revenue
during 2009, same property net operating income would have only
decreased 1.0%. The decline is due to an increase in non-recoverable
costs incurred in the fourthquarter of 2009 that are one-time and non-
recurring. These costs include a lease termination payment to a tenant
and the results of a sales tax audit covering the years 2005 -2009.
- Net operating income for the year ended December 31, 2009, on a same
property basis, decreased 0.6% from 2008. Excluding the $1,787 increase
in new property management fee structure and $1,002 for the decrease in
lease surrender revenue, same property net operating income would have
increased 1.2%.
Operations
- Primaris renewed or leased 202,847 square feet of space during the
fourth quarter. The weighted average new rent in these leases, on a cash
basis, represented a 10.3% increase over the previous rent paid.
- Primaris renewed or leased 1,109,980 square feet of space during 2009,
which includes the renewal of two anchor stores. The weighted average
new rent in these leases, on a cash basis, represented a 6.2% increase
over the previous rent paid.
- The portfolio occupancy rate increased during the fourth quarter and was
97.2% at December 31, 2009, compared to 96.4% at September 30, 2009 and
down from 98.2% at December 31, 2008.
- Same tenant sales, for the 15 properties owned during all of the 24
months ended December 31, 2009 was $442 as compared to $457 for the
previous 12 months.
- During the fourth quarter, Primaris incurred and expensed $2.5 million
of transitions costs, included in general and administrative expenses.
The total for the year is $6.0 million.
Liquidity
- Prior to the fourth quarter, Primaris was extremely liquid with
significant cash balances and a $120 million unutilized credit facility.
During the fourth quarter of 2009, Primaris completed the issue of
convertible debentures raising a net additional $82 million dollars of
cash. These resources were used to fund two acquisitions completed in
mid December. At the end of the year, Primaris had $15 million of cash
on hand and $15 million drawn on its credit facility, leaving $105
million remaining on the credit facility. With the exception of a small
$3.7 mortgage maturing in the first quarter of 2010, there are no loan
maturities until 2011 and no commitments to fund mezzanine loans.
Financial Results
Funds from operations for the three months ended December 31, 2009 were $19.6 million or $0.314 per unit basic ($0.310 diluted). This compares to funds from operations of $23.3 million or $0.375 per unit basic ($0.371 diluted) earned during the three months ended December 31, 2008. The principal reasons for the change are 1) increases in general and administrative expenses which includes one-off internalization costs, 2) an increase in interest expense primarily due to the issuance of a third series of convertible debentures and 3) a decrease in same property net operating income.
Funds from operations for the year ended December 31, 2009 were $81.4 million or $1.304 per unit basic ($1.297 diluted). This compares to funds from operations of $89.9 million or $1.448 per unit basic ($1.435 diluted) earned during 2008.
Net income for the three months ended December 31, 2009 was $6.4 million or $0.103 per unit (basic and diluted). This compares to $5.1 million or $0.083 per unit (basic and diluted) earned during the three months ended December 31, 2008.
Net income for the year ended December 31, 2009 was $6.7 million or $0.107 per unit (basic and diluted). This compares to net income of $9.8 million or $0.157 per unit (basic and diluted) earned during 2008.
Primaris made one small acquisition in the second quarter of 2009 and made two larger investments late in the fourth quarter of 2009 which contributed to the operations for the three months ended December 31, 2009. The total purchase price for the 2009 acquisitions was $366.9 million. In addition, three acquisitions were made at various times during 2008 (purchase price $14.5 million). These acquisitions and the related debt financings explain part of the difference between the years ended December 31, 2009 and 2008.
General and administrative expenses in the fourth quarter include $2.5 million of transition costs. $6.0 million of transition costs are expensed for the 2009 year.
The distribution payout ratio for the fourth quarter of 2009, expressed on a per unit basis as distributions paid divided by diluted funds from operations was 98.2% as compared to an 82.2% payout ratio for the fourth quarter of 2008.
The distribution payout ratio for 2009 year was 94.0% as compared to an 85.0% payout ratio for 2008.
The payout ratios are sensitive to both seasonal operating results and financial leverage.
At December 31, 2009 Primaris' total enterprise value was approximately $2.3 billion (based on the market closing price of Primaris' units on December 31, 2009 plus total debt outstanding). At December 31, 2009 Primaris had $1,282.4 million of outstanding debt, equating to a debt to total enterprise value ratio of 56.0%. On a net of cash basis, this ratio would be 55.7%. Primaris' debt consisted of $1,095.1 million of fixed- rate senior debt with a weighted average interest rate of 5.7% and a weighted average term to maturity of 6.6 years, $5.7 million of 6.75% fixed-rate convertible debentures, $87.7 million of 5.85% fixed-rate convertible debentures, $78.9 million of 6.30% fixed- rate convertible debentures, and a $15 million draw on the operating line. Primaris had a debt to gross book value ratio, as defined under the Declaration of Trust, of 53.4%. During the three months ended December 31, 2009, Primaris had an interest coverage ratio of 2.2 times as expressed by EBITDA divided by net interest expensed. Primaris defines EBITDA as net income increased by depreciation, amortization, interest expense and, if applicable, income tax expense. EBITDA is a non-GAAP measure and may not be comparable to similar measures used by other Trusts.
Operating Results
Net Operating Income - Same Properties
Variance to
Three months Three months Comparative
ended ended Period
December 31, December 31, Favourable/
2009 2008 (Unfavourable)
----------------------------------------------------
----------------------------------------------------
Operating revenue $ 70,780 $ 71,154 $ (374)
Operating expenses 31,126 30,925 (201)
----------------------------------------------------
Net operating income $ 39,654 $ 40,229 $ (575)
----------------------------------------------------
----------------------------------------------------
The same-property comparison consists of the 26 principal properties that were owned throughout both the current and comparative three-month periods. Net operating income, on a same-property basis, decreased $575, or 1.4%, in relation to the comparable three month period. Net operating income would have decreased only 1.0% adding back the change in lease surrender revenue. The decline is due to an increase in non-recoverable costs incurred in the fourth quarter of 2009 that are one- offs and non-recurring. These costs include a lease termination payment to a tenant and the results of a sales tax audit covering the years 2005 -2009.
Liquidity
Prior to the fourth quarter, Primaris was extremely liquid with significant cash balances and a $120 million unutilized credit facility. During the fourth quarter of 2009, Primaris completed the issue of convertible debentures raising a net additional $82 million dollars of cash. These resources were used to fund two acquisitions completed in mid December. At the end of the year, Primaris had $15 million of cash on hand and $15 million drawn on its credit facility, leaving $105 million remaining on the credit facility. With the exception of a small $3.7 mortgage maturing in the first quarter of 2010, there are no loan maturities until 2011 and no commitments to fund mezzanine loans.
The annual requirement to fund loan principal payments amounts to approximately $22 million. The $120 million credit facility is scheduled to mature in July 2010. Management is confident that it will be able to extend the term of this facility.
Tenant Sales
For the 15 reporting properties owned throughout both the years ended December 31, 2009 and 2008 (same properties), sales per square foot, on a same-tenant basis, have decreased to $449 from $465 per square foot. For the same 15 properties the total tenant sales volume has decreased 3.4%.
Same Tenant
Sales per Square Foot Variance
2009 2008 $ %
-------------------------------------------------
-------------------------------------------------
Dufferin Mall 531 565 (34) -6.1%
Eglinton Square 358 373 (15) -3.9%
Heritage Place 305 317 (12) -3.8%
Lambton Mall 352 367 (15) -4.1%
Place d'Orleans 459 464 (5) -1.0%
Place Du Royaume 385 389 (4) -1.1%
Place Fleur De Lys 318 322 (4) -1.4%
Stone Road Mall 513 534 (21) -4.0%
Aberdeen Mall 380 413 (33) -8.1%
Cornwall Centre 532 537 (5) -0.9%
Grant Park 504 502 2 0.3%
Midtown Plaza 570 579 (9) -1.6%
Northland Village 461 470 (9) -1.9%
Orchard Park Shopping
Centre 467 495 (28) -5.6%
Park Place Mall 492 523 (31) -5.9%
-------------------------------------------------
-------------------------------------------------
449 465 (16) -3.4%
-------------------------------------------------
-------------------------------------------------
All Tenant
Total Sales Volume Variance
2009 2008 $ %
-------------------------------------------------
-------------------------------------------------
Dufferin Mall 85,187,698 90,172,219 (4,984,521) -5.5%
Eglinton Square 28,436,990 35,516,731 (7,079,741) -19.9%
Heritage Place 26,067,435 29,013,041 (2,945,606) -10.2%
Lambton Mall 48,556,289 52,296,581 (3,740,292) -7.2%
Place d'Orleans 107,595,206 105,170,770 2,424,436 2.3%
Place Du Royaume 107,171,410 104,713,073 2,458,337 2.3%
Place Fleur De Lys 72,228,388 73,256,840 (1,028,452) -1.4%
Stone Road Mall 113,351,590 118,594,448 (5,242,858) -4.4%
Aberdeen Mall 47,720,749 52,077,777 (4,357,028) -8.4%
Cornwall Centre 78,574,269 76,966,196 1,608,073 2.1%
Grant Park 28,505,331 29,868,605 (1,363,274) -4.6%
Midtown Plaza 134,751,523 134,286,195 465,328 0.3%
Northland Village 46,664,172 47,260,709 (596,537) -1.3%
Orchard Park Shopping
Centre 137,851,045 148,037,425 (10,186,380) -6.9%
Park Place Mall 76,177,354 81,474,358 (5,297,004) -6.5%
-------------------------------------------------
-------------------------------------------------
1,138,841,459 1,178,706,978 (39,865,519) -3.4%
-------------------------------------------------
-------------------------------------------------
The tenants' sales decreased 3.4% per square foot, while the national average tenant sales as reported by the International Council of Shopping Centers ("ICSC") for the 12- month period ended December 31, 2009, decreased 1.7%. Primaris' sales productivity of $449 is lower than the ICSC average of $539, largely because the ICSC includes sales from super regional malls that have the highest sales per square foot in the country.
Leasing Activity
Primaris Retail REIT's property portfolio remains well leased.
The portfolio occupancy rate increased during the fourth quarter of 2009 and was 97.2% at December 31, 2009, compared to 96.4% at September 30, 2009 and down from 98.2% at December 31, 2008. These percentages include space for which signed leases are in place but where the tenant may not yet be in occupancy.
Primaris renewed or leased 202,847 square feet of space during the fourth quarter of 2009. Approximately 75% of the leased spaces during the fourth quarter of 2009 consisted of the renewal of existing tenants. The weighted average new rent in these leases, on a cash basis, represented a 10.3% increase over the previous rent paid.
Primaris renewed or leased 1,109,980 square feet of space during 2009, which includes the renewal of two anchor stores. Approximately 80% of the leased spaces during the fourth quarter of 2009 consisted of the renewal of existing tenants, or 74% if the anchor stores are excluded. The weighted average new rent in these leases, on a cash basis, represented a 6.2% increase over the previous rent paid.
Development Activity
At Lambton Mall in Sarnia, Ontario, Canadian Tire leased a 139,000 square foot store, previously occupied by Wal-Mart. Canadian Tire began work on the premises in October 2008, and opened on April 15, 2009. The former 106,331 square foot Canadian Tire store remained in operation until the new store opened. Primaris' budget for this phase of the project was approximately $3,500, and Canadian Tire spent additional funds in completing their store and executing their move. The scope of work included a small expansion as well as constructing a connection between the new store and the interior of the mall, something that did not exist with the previous tenant. Now that the former Canadian Tire store has been vacated, a second phase of the project will be planned, with Lambton Mall modifying and re-leasing the vacated space. Plans for this second phase are not yet finalized; however, discussions are underway with a number of retailers to participate in this second phase.
Comparison to Prior Period Financial Results
Three Months Three Months Comparative
Ended Ended Period
December 31, December 31, Favourable/
2009 2008 (Unfavourable)
-------------------------------------------
-------------------------------------------
Revenue
Minimum rent $ 43,838 $ 41,992 $ 1,846
Recoveries from tenants 25,650 25,750 (100)
Percent rent 1,038 1,331 (293)
Parking 1,873 1,935 (62)
Interest & other income 157 775 (618)
------------- ------------- ---------------
Total revenue 72,556 71,783 773
Expenses
Property operating 18,846 18,477 (369)
Property tax 12,603 12,198 (405)
Depreciation & Amortization 15,337 19,327 3,990
Interest 16,529 14,667 (1,862)
Ground rent 312 292 (20)
------------- ------------- ---------------
------------- ------------- ---------------
63,627 64,961 1,334
Income from operations 8,929 6,822 2,107
General & administrative (4,892) (3,053) (1,839)
Future income taxes 2,400 1,380 1,020
Gain on Sale of Land - - -
------------- ------------- ---------------
Net income $ 6,437 $ 5,149 $ 1,288
Depreciation of income producing
properties 13,301 17,570 (4,269)
Amortization of leasing costs 1,712 1,708 4
Accretion of convertible
debentures 555 270 285
Future income taxes (2,400) (1,380) (1,020)
Gain on sale of land - - -
------------- ------------- ---------------
------------- ------------- ---------------
Funds from operations $ 19,605 $ 23,317 $ (3,712)
------------- ------------- ---------------
------------- ------------- ---------------
Funds from operations per unit -
basic $ 0.314 $ 0.375 $ (0.061)
Funds from operations per unit -
diluted $ 0.310 $ 0.371 $ (0.061)
Funds from operations - payout
ratio 98.2% 82.2% 16.0%
Distributions per unit $ 0.305 $ 0.305 $ -
Weighted average units
outstanding - basic 62,507,282 62,255,812 251,470
Weighted average units
outstanding - diluted 72,042,469 67,186,648 4,855,821
Units outstanding, end of period 62,534,594 62,269,712 264,882
Funds from Operations, which is not a defined term within Canadian generally accepted accounting principles, has been calculated by management, using Canadian generally accepted accounting principles, in accordance with REALPac's White Paper on Funds from Operations. The White Paper defines Funds from Operations as net income adjusted for depreciation and amortization of assets purchased, including the net impact of above and below market leases, amortization of leasing costs and accretion of convertible debentures. Funds from Operations may not be comparable to similar measures used by other entities.
Funds from operations for the quarter ended December 31, 2009 were $3.7 million ($0.061 per unit diluted) less than the comparative period.
Transition Update
As previously announced, Primaris fully internalized its management on January 1, 2010. There is a fuller discussion of this in the Management's Discussion and Analysis. During the three months ended December 31, 2009 Primaris incurred $2,675 of transition costs, of which $2,459 was expensed to General and Administration, $1,542 was capitalized, and $1,326 was received as a tenant allowance. The following chart summarizes the total anticipated spending for the transition project:
Tennant
Expense Capital Allowance Total Spend
2008 827 513 - 1,340
2009 5,965 6,436 (1,326) 11,075
2010 250 - - 250 estimated
-------------------------------------------
-------------------------------------------
Total 7,042 6,949 (1,326) 12,665
-------------------------------------------
-------------------------------------------
Reclassification of Prior Year's Amounts
Primaris has reclassified prior periods' results to reflect the reclassification of recoverable improvements (previously called recoverable operating costs) to a component of income-producing properties. This is discussed more fully in Management's Discussion and Analysis and the reclassification of the previous quarters is contained therein.
Supplemental Information
Primaris' audited consolidated financial statements and Management's Discussion and Analysis ("MD&A") for the year ended December 31, 2009 and 2008 are available on Primaris' website at www.primarisreit.com.
Forward-Looking Information
The MD&A contains forward-looking information based on management's best estimates and the current operating environment. These forward-looking statements are related to, but not limited to, Primaris' operations, anticipated financial performance, business prospects and strategies. Forward-looking information typically contains statements with words such as "anticipate," "believe," "expect," "plan" or similar words suggesting future outcomes. Such forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from future results expressed, projected or implied by such forward-looking statements.
Examples of such information include, but are not limited to, factors relating to the business, taxation, financial position of Primaris, operations and redevelopments including volatility of capital markets, legislative change, consumer spending, retail leasing demand, strength of the retail sector, price volatility of construction costs, availability of construction labour and timing of regulatory and contractual approvals for developments.
Although the forward-looking statements contained in this document are based on what management of Primaris believes are reasonable assumptions, forward-looking statements involve significant risks and uncertainties. They should not be read as guarantees of future performance or results and will not necessarily be an accurate indicator of whether or not such results will be achieved. Readers are cautioned not to place undue reliance on forward-looking statements as a number of factors could cause actual future results to differ from targets, expectations or estimates expressed in the forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, economic, competitive and commercial real estate conditions, unplanned compliance-related expenses, uninsured property losses and tenant-related risks.
Non-GAAP Measures
Funds from operations ("FFO"), net operating income ("NOI") and earnings before interest, taxes, depreciation and amortization ("EBITDA") are widely used supplemental measures of a Canadian real estate investment trust's performance and are not defined under Canadian generally accepted accounting principles ("GAAP"). Management uses these measures when comparing itself to industry data or others in the marketplace. The MD&A describes FFO, NOI and EBITDA and provides a reconciliation to net income as defined under GAAP. FFO and EBITDA should not be considered alternatives to net income or other measures that have been calculated in accordance with GAAP and may not be comparable to measures presented by other issuers.
Conference Call
Primaris invites you to participate in the conference call that will be held on Wednesday, March 10, 2010 at 9am EST to discuss these results. Senior management will speak to the results and provide a brief corporate update. The telephone numbers for the conference call are: 416-340-2216 (within Toronto), and 1-866-226-1792 (within North America).
Audio replays of the conference call will be available immediately following the completion of the conference call, and will remain active until March 17, 2010. The replay will be accessible by dialing 416-695-5800 or 1-800-408-3053 and using the pass code 7234364.
Primaris is a TSX listed real estate investment trust (TSX: PMZ.UN). Primaris owns 28 income-producing properties comprising approximately 10.5 million square feet located in Canada. As of February 28, 2010, Primaris had 62,596,174 units issued and outstanding.
PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Consolidated Balance Sheets
December 31, 2009 and 2008
----------------------------------------------------------------------------
----------------------------------------------------------------------------
2009 2008
----------------------------------------------------------------------------
Assets
Income-producing properties $ 1,763,426 $ 1,443,958
Leasing costs 41,209 38,200
Rents receivable 4,907 4,812
Other assets and receivables 31,023 24,438
Cash and cash equivalents 15,452 97,424
----------------------------------------------------------------------------
$ 1,856,017 $ 1,608,832
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Liabilities and Unitholders' Equity
Liabilities:
Mortgages payable $ 1,089,966 $ 890,258
Convertible debentures 166,461 95,438
Bank indebtedness 15,000 -
Accounts payable and other liabilities 63,815 45,782
Distribution payable 6,358 6,334
Future income taxes 43,000 40,800
--------------------------------------------------------------------------
1,384,600 1,078,612
Unitholders' equity 471,417 530,220
----------------------------------------------------------------------------
$ 1,856,017$ 1,608,832
----------------------------------------------------------------------------
----------------------------------------------------------------------------
PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Consolidated Statements of Income
(In thousands of dollars, except per unit amounts)
Three months and years ended December 31, 2009 and 2008
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three months ended Year ended
December 31, December 31,
2009 2008 2009 2008
----------------------------------------------------------------------------
(Unaudited)
Revenue:
Minimum rent $ 43,838 $ 41,992 $ 166,284 $ 160,934
Recoveries from tenants 25,650 25,750 97,083 94,562
Percentage rent 1,038 1,331 2,966 3,687
Parking 1,873 1,935 6,267 6,384
Interest and other 157 775 1,798 4,166
----------------------------------------------------------------------------
72,556 71,783 274,398 269,733
Expenses:
Property operating 18,846 18,477 68,647 64,263
Property taxes 12,603 12,198 50,046 48,617
Depreciation 13,625 17,619 64,897 72,984
Amortization 1,712 1,708 6,898 5,710
Interest 16,529 14,667 60,244 57,497
Ground rent 312 292 1,241 1,313
General and administrative 4,892 3,053 13,559 9,070
----------------------------------------------------------------------------
68,519 68,014 265,532 259,454
----------------------------------------------------------------------------
Income before gain on sale of land
and income taxes 4,037 3,769 8,866 10,279
Gain on sale of land - - - 298
----------------------------------------------------------------------------
4,037 3,769 8,866 10,577
Future income taxes 2,400 1,380 (2,200) (800)
----------------------------------------------------------------------------
Net income $ 6,437 $ 5,149 $ 6,666 $ 9,777
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Basic and fully-diluted net income
per unit $ 0.103 $ 0.083 $ 0.107 $ 0.157
----------------------------------------------------------------------------
----------------------------------------------------------------------------
PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Interim Consolidated Statements of Cash Flows
(In thousands of dollars)
Years ended December 31, 2009 and 2008
----------------------------------------------------------------------------
----------------------------------------------------------------------------
2009 2008
----------------------------------------------------------------------------
Cash provided by (used in):
Operations:
Net income $ 6,666 $ 9,777
Items not involving cash:
Depreciation of income producing properties 60,827 69,045
Amortization of recoverable improvements 3,432 3,890
Amortization of leasing commissions and tenant
improvements 6,898 5,710
Accretion of convertible debt 1,376 1,027
Gain on sale of land - (298)
Future income taxes 2,200 800
--------------------------------------------------------------------------
81,399 89,951
Change in non-cash operating items:
Gain on purchase of convertible debentures under
normal course issuer bid (727) -
Depreciation of fixtures and equipment 638 49
Amortization of above- and below-market leases (1,918) (1,758)
Amortization of tenant inducements 146 124
Amortization of financing costs 1,665 1,522
Other 12,914 191
Leasing commissions (978) (1,649)
Tenant inducements (53) (282)
---------------------------------------------------------------------------
93,086 88,148
Financing:
Mortgage principal repayments (18,622) (17,087)
Proceeds of new financing 153,000 110,000
Repayment of financing - (62,454)
Bank indebtedness 15,000 -
Financing costs (1,011) (1,258)
Distributions to Unitholders (76,158) (75,817)
Issuance of units, net of costs 2,739 2,895
Issuance of convertible debentures, net of costs 82,451 -
Purchase of convertible debentures under normal course
issuer bid (5,127) -
Purchase of units under normal course issuer bid - (338)
---------------------------------------------------------------------------
152,272 (44,059)
Investments:
Acquisition of income-producing properties (300,135) (14,597)
Additions to buildings and building improvements (6,117) (8,669)
Additions to tenant improvements (9,022) (12,043)
Additions to recoverable improvements (5,620) (5,469)
Additions to fixtures and equipment (6,436) (514)
Proceeds on sale of land - 425
---------------------------------------------------------------------------
(327,330) (40,867)
----------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents (81,972) 3,222
Cash and cash equivalents, beginning of year 97,424 94,202
----------------------------------------------------------------------------
Cash and cash equivalents, end of year $ 15,452 $ 97,424
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Supplemental cash flow information:
Interest paid $ 58,470 $ 53,921
Supplemental disclosure of non-cash operating,
financing and investing activities:
Value of units issued under asset management
agreement 57 1,881
Value of units issued under equity incentive plan 75 -
Value of units issued from conversion of convertible
debentures 353 758
Financing costs transferred to equity upon conversion
of convertible debentures 15 33
Financing accumulated amortization transferred to
equity upon conversion of convertible debentures (7) (12)
Mortgages payable, issued on acquisition of income
producing properties 66,800 -
----------------------------------------------------------------------------
----------------------------------------------------------------------------
PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Consolidated Statements of Cash Flows
(In thousands of dollars)
Three months ended December 31, 2009 and 2008
(Unaudited)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
2009 2008
----------------------------------------------------------------------------
Cash provided by (used in):
Operations:
Net income $ 6,437 $ 5,149
Items not involving cash:
Depreciation of income producing properties 12,386 16,194
Amortization of recoverable improvements 915 1,376
Amortization of leasing commissions and tenant
improvements 1,712 1,708
Accretion of convertible debt 555 270
Future income taxes (2,400) (1,380)
---------------------------------------------------------------------------
19,605 23,317
Change in non-cash operating items:
Depreciation of fixtures and equipment 329 49
Amortization of above- and below-market leases (435) (405)
Amortization of tenant inducements 37 37
Amortization of financing costs 541 374
Other 23,233 14,850
Leasing commissions (247) (443)
---------------------------------------------------------------------------
43,063 37,779
Financing:
Mortgage principal repayments (4,757) (4,490)
Proceeds of new financing 153,000 -
Bank indebtedness 15,000 -
Financing costs (997) (396)
Distributions to Unitholders (19,069) (18,995)
Issuance of units, net of costs 646 739
Issuance of convertible debentures, net of costs 82,451 -
Purchase of units under normal course issuer bid - (338)
---------------------------------------------------------------------------
226,274 (23,480)
Investments:
Acquisition of income-producing properties (296,541) (7,523)
Additions to buildings and building improvements (1,145) (1,676)
Additions to tenant improvements (1,325) (3,404)
Additions to recoverable improvements (1,299) (653)
Additions to fixtures and equipment (1,543) (277)
---------------------------------------------------------------------------
(301,853) (13,533)
----------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents (32,516) 766
Cash and cash equivalents, beginning of year 47,968 96,658
----------------------------------------------------------------------------
Cash and cash equivalents, end of year $ 15,452 $ 97,424
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Supplemental cash flow information:
Interest paid $ 14,920 $ 13,867
Supplemental disclosure of non-cash operating,
financing and investing activities:
Value of units issued under asset management
agreement - -
Value of units issued under equity incentive plan 21 -
Value of units issued from conversion of convertible
debentures 191 -
Financing costs transferred to equity upon conversion
of convertible debentures 8 -
Financing accumulated amortization transferred to
equity upon conversion of convertible debentures (4) -
Mortgages payable; issued on acquisition of income
producing properties 66,800 -
----------------------------------------------------------------------------
----------------------------------------------------------------------------
PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Reconciliation of Net Income to Funds from Operations
(In thousands of dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended Three Months Ended
December 31, 2009 December 31, 2008
----------------------------------------------------------------------------
Net income $ 6,437 $ 5,149
Depreciation of income producing
properties 13,301 17,570
Amortization of leasing costs 1,712 1,708
Accretion of convertible debentures 555 270
Future income taxes (2,400) (1,380)
------------------ ------------------
Funds from operations $ 19,605 $ 23,317
-------------------- --------------------
-------------------- --------------------
Funds from Operations, which is not a defined term within Canadian generally accepted accounting principles, has been calculated by management, using Canadian generally accepted accounting principles, in accordance with REALPac's White Paper on Funds from Operations. The White Paper defines Funds from Operations as net income adjusted for depreciation and amortization of assets purchased, including the net impact of above and below market leases, amortization of leasing costs and accretion of convertible debentures. Funds from Operations may not be comparable to similar measures used by other entities.
Calculation of Net Operating Income
(In thousands of dollars)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Three Months Ended Three Months Ended
December 31, 2009 December 31, 2008
----------------------------------------------------------------------------
Revenue $ 72,556 $ 71,783
Less: Corporate interest and other
income 47 (472)
Property operating expenses (18,846) (18,477)
Property tax expense (12,603) (12,198)
Ground rent (312) (292)
------------------- -------------------
Net operating income $ 40,842 $ 40,344
-------------------- --------------------
-------------------- --------------------
Copyright © 2012, MarketWire
Copyright © 2012, NewsBlaze,
Daily News
Search News
