ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for discussion Register to chat with like-minded investors on our interactive forums.

PMZ.UN Primaris Real Estate Investment Trust

13.85
0.00 (0.00%)
23 Jul 2024 - Closed
Delayed by 15 minutes
Name Symbol Market Type
Primaris Real Estate Investment Trust TSX:PMZ.UN Toronto Trust
  Price Change % Change Price Bid Price Offer Price High Price Low Price Open Price Traded Last Trade
  0.00 0.00% 13.85 13.18 13.18 0 12:00:31

Primaris Retail REIT Announces Second Quarter Results

06/08/2009 9:01pm

Marketwired Canada


Primaris Retail REIT (TSX:PMZ.UN) is reporting stable operating results and
continued strong liquidity.


President and CEO, John Morrison, commented "Primaris' financial position
remains strong in these uncertain times. The decrease in occupancy rate during
the quarter was expected, as a result of the redevelopment work at Lambton Mall
in Sarnia. We have a cautious outlook for future operating results because we
continue to see less depth in tenant demand for vacant space. On the other hand,
credit markets appear to have a better tone than early in the year."


Highlights

Liquidity

- Primaris continues to remain extremely liquid. It has $58 million cash and a
$120 million unutilized credit facility. There is one loan maturity in 2009 of
$3.7 million and there are no loan maturities in 2010. There are no commitments
to fund mezzanine loans.


Funds From Operations

- Funds from operations for the second quarter ended June 30, 2009 were $21.1
million or $0.337 per unit diluted, down 4.0% on a per unit basis from the $22.0
million, or $0.351 per unit diluted reported for the second quarter of 2008.


Net Operating Income

- Net operating income for the second quarter ended June 30, 2009, was $37.7
million, up from the $37.2 million recorded in the second quarter of 2008.


Same Property - Net Operating Income

- Net operating income for the second quarter ended June 30, 2009, on a same
property basis, increased 1.1% over the comparative three-month period. Primaris
is currently externally managed and as previously announced, the rate of the
property management fee increased during the third quarter of 2008. After
adjusting for the $842 increase in the property management fees during 2009,
same property net operating income would have increased 3.4%.


Operations

- The REIT renewed or leased 332,729 square feet of space during the second
quarter, which includes the renewal of one anchor store. The weighted average
new rent in these leases, on a cash basis, represented a 3.3% increase over the
previous rent paid (3.5% excluding the anchor store).


- The portfolio occupancy rate decreased during the second quarter and was 96.4%
at June 30, 2009, compared to 97.3% at March 31, 2009, and down from 97.7% at
June 30, 2008.


- Same-tenant sales, for the 13 reporting properties owned during all of the 24
months ended May 31, 2009, decreased 1.9% to $466 per square foot as compared to
the previous 12 months.


- The second quarter results included seasonal revenues of $2.5 million as
compared to $2.5 million recorded in the second quarter of 2008.


- During the second quarter the REIT incurred and expensed $0.8 million of
transition costs, included in general and administrative expenses.


Liquidity

Primaris continues to remain extremely liquid. It has $58 million cash invested
in Treasury Bills and a variety of high quality Bankers Acceptances and bearer
deposit notes, and has a $120 million unutilized credit facility not maturing
until mid 2010. There is one loan maturity in 2009 of $3.7 million and there are
no loan maturities in 2010. The annual requirement to fund loan principal
payments amounts to approximately $20 million. There are no commitments to fund
mezzanine loans.


Financial Results

Funds from operations for the three months ended June 30, 2009 was $21.1 million
or $0.339 per unit basic ($0.337 diluted). This compares to funds from
operations of $22.0 million or $0.354 per unit basic ($0.351 diluted) earned
during the three months ended June 30, 2008.


Net income for the three months ended June 30, 2009 was $0.7 million or $0.011
per unit (basic and diluted). This compares to net income of $1.0 million or
$0.017 per unit (basic and diluted) earned during the three months ended June
30, 2008.


Funds from Operations and Net Income for the three months ended June 30, 2009
include a gain of $260 resulting from the repurchase of $3,427 (cost $2,839) of
the 5.85% convertible debentures.


The REIT made one small acquisition in the second quarter of 2009. The REIT made
one small acquisition in the first quarter of 2008 and two small acquisitions in
the fourth quarter of 2008, which contributed to operations for the three months
ended June 30, 2009. The total purchase price for the acquisition completed to
date in 2009 was $7.4 million and those acquisitions completed in 2008 was $14.6
million.


General and administrative expenses in the second quarter include $0.8 million
of transition costs, compared to virtually no such costs incurred in the
comparative quarter. This increase is partially offset by a reduction in
consulting and other professional fees.


The distribution payout ratio for the second quarter of 2009, expressed on a per
unit basis as distributions paid divided by diluted funds from operations was
90.3% as compared to an 86.8% payout ratio for the second quarter of 2008. The
payout ratios are sensitive to both seasonal operating results and financial
leverage.


At June 30, 2009, the REIT's total enterprise value was approximately $1.7
billion (based on the market closing price of Primaris' units on June 30, 2009,
plus total debt outstanding). At June 30, 2009 the REIT had $975.0 million of
outstanding debt equating to a debt to total enterprise value ratio of 56.9% .
On a net of cash basis, this ratio would be 53.5% . The REIT's debt consisted of
$884.6 million of fixed-rate senior debt with a weighted average interest rate
of 5.7% and a weighted average term to maturity of 7.2 years, $5.9 million of
6.75% fixed-rate convertible debentures and $84.5 million of 5.85% fixed-rate
convertible debentures. The REIT had a debt to gross book value ratio, as
defined under the Declaration of Trust, of 49.1% . During the three months ended
June 30, 2009, the REIT had an interest coverage ratio of 2.4 times as expressed
by EBITDA divided by net interest expensed. The REIT defines EBITDA as net
income increased by depreciation, amortization, interest expense and 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

                         Three Months    Three Months          Variance to
                                Ended           Ended   Comparative Period
                                                               Favourable/
                        June 30, 2009   June 30, 2008        (Unfavourable)

Operating revenue     $        66,131   $      63,991   $            2,140
Operating expenses             28,617          26,882               (1,735)
                      -----------------------------------------------------
Net operating income  $        37,514   $      37,109   $              405
                      -----------------------------------------------------



The same property comparison includes only 26 properties that were owned
throughout both the current and comparative three-month periods. Net operating
income, on a same property basis, increased $405, or 1.1%, over the comparative
three-month period. Net operating income, on a same-property basis, would have
increased 3.4% excluding the net change in the property management fees of $842.


Tenant sales

Tenant sales per square foot, on a same-tenant basis, have decreased to $466 for
the 12 months ended May 31, 2009. Total tenant volume has decreased by 1.1% when
comparing sales for the same properties.




                                        Same-Tenant
                                  Sales per Square Foot         Variance
                                    2009           2008        $        %
                                  -----------------------------------------
Aberdeen Mall                     $  408      $     437    $ (29)   (6.6%)
Cornwall Centre                      585            560       25     4.5%
Dufferin Mall                        531            548      (17)   (3.1%)
Eglinton Square                      385            390       (5)   (1.3%)
Grant Park Shopping Centre           491            489        2     0.4%
Lambton Mall                         351            370      (19)   (5.1%)
Midtown Plaza                        567            564        3     0.5%
Northland Village                    449            446        3     0.7%
Orchard Park Shopping Centre         518            551      (33)   (6.0%)
Park Place Shopping Centre           514            531      (17)   (3.2%)
Place Fleur de Lys                   305            309       (4)   (1.3%)
Place du Royaume                     385            393       (8)   (2.0%)
Stone Road Mall                      550            561      (11)   (2.0%)
                                  -----------------------------------------
                                  $  466      $     475     $ (9)   (1.9%)
                                  -----------------------------------------


                                        All-Tenant
                                   Total Sales Volume           Variance
                                   2009          2008          $         %
                            -----------------------------------------------
Aberdeen Mall                  $ 50,741   $    53,059  $  (2,318)    (4.4%)
Cornwall Centre                  78,321        74,655      3,666      4.9%
Dufferin Mall                    88,040        89,660     (1,620)    (1.8%)
Eglinton Square                  31,365        39,437     (8,072)   (20.5%)
Grant Park Shopping Centre       29,596        29,760       (164)    (0.6%)
Lambton Mall                     50,803        53,791     (2,988)    (5.6%)
Midtown Plaza                   135,396       130,385      5,011      3.8%
Northland Village                48,199        46,892      1,307      2.8%
Orchard Park Shopping Centre    145,008       150,949     (5,941)    (3.9%)
Park Place Shopping Centre       80,019        81,749     (1,730)    (2.1%)
Place Fleur de Lys               73,353        73,213        140      0.2%
Place du Royaume                105,008       102,922      2,086      2.0%
Stone Road Mall                 116,435       117,368       (933)    (0.8%)
                            -----------------------------------------------
                            $ 1,034,293   $ 1,045,848  $ (11,555)    (1.1%)
                            -----------------------------------------------



The REIT's sales decreased 1.9% 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 May 31, 2009 decreased 0.9%. The REIT's
sales productivity of $466 is lower than the ICSC average of $544, largely
because the ICSC includes sales from super regional malls that have the highest
sales per square foot in the country. However the ICSC data point is for all
tenant sales. The REIT's all tenant sales per square foot decrease was 1.3% for
same period, which is more than the ICSC decrease of 0.9%.


Leasing activity

Primaris Retail REIT's property portfolio remains well leased.

The portfolio occupancy rate decreased during the second quarter and was 96.4%
at June 30, 2009, down from 97.3% at March 31, 2009, and down from 97.7% at June
30, 2008. These percentages include space for which signed leases are in place
but where the tenant may not yet be in occupancy.


The REIT leased 332,729 square feet of space during the second quarter of 2009.
This represented 78 leases of generally smaller stores and the renewal of one
anchor store of approximately 95,000 square feet. Approximately 79% of the
leased space during the current quarter of 2009 resulted from the renewal of
existing tenants or 71% if the anchor store is excluded. The weighted average
new rent for renewals of existing tenants in the current quarter, on a cash
basis, represented a 3.3% increase over the previous cash rent for all
transactions (3.5% excluding the anchor store).


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 existing store opened. The
REIT's 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 existing 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

                                                               Variance to
                                                               Comparative
                                Three Months   Three Months         Period
                                       Ended          Ended    Favourable/
                               June 30, 2009  June 30, 2008  (Unfavourable)
Revenue
  Minimum rent                 $      40,961  $      39,379   $      1,582
  Recoveries from tenants             23,229         22,408            821
  Percentage rent                        560            649            (89)
  Parking                              1,549          1,555             (6)
  Interest and other income              454            727           (273)
                               -------------  -------------  --------------
                               $      66,753  $      64,718   $      2,035

Expenses
  Operating                           28,380         26,673         (1,707)
  Interest                            14,521         14,032           (489)
  Depreciation and
   amortization                       19,436         19,675            239
  Ground rent                            324            264            (60)
                               -------------  -------------  --------------
                               $      62,661  $      60,644   $     (2,017)
                               -------------  -------------  --------------
Income from operations                 4,092          4,074             18
General and administrative            (2,601)        (2,017)          (584)
Gain on sale of land                       -            298           (298)
Future income taxes                     (800)        (1,320)           520
                               -------------  -------------  --------------
Net income                     $         691  $       1,035   $       (344)

Depreciation of
 income-producing
 properties                           17,807         18,297           (490)
Amortization of leasing costs          1,582          1,378            204
Accretion of convertible
 debentures                              269            247             22
Gain on sale of land                       -           (298)           298
Future income taxes                      800          1,320           (520)
                               -------------  -------------  --------------
Funds from operations          $      21,149  $      21,979   $       (830)
                               -------------  -------------  --------------

Funds from operations
 per unit - basic              $       0.339  $       0.354   $     (0.015)
Funds from operations
 per unit - diluted            $       0.337  $       0.351   $     (0.014)
Funds from operations
 - payout ratio                        90.3%          86.8%           3.5%
Distributions per unit         $       0.305  $       0.305   $          -
Weighted average units
 outstanding - basic              62,384,749     62,103,730        281,019
Weighted average units
 outstanding - diluted            67,119,386     67,064,978         54,408
Units outstanding,
 end of period                    62,413,012     62,179,175        233,837



Notes:

Funds from Operations, which is not a defined term within Canadian generally
accepted accounting principles, has been calculated by management 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 June 30, 2009 was $0.8 million
($0.014 less per unit, diluted) less than the comparative period.


Transition Update

As previously announced, the REIT is planning to fully internalize its
management on January 1, 2010. There is a fuller discussion of this in the
Management's Discussion and Analysis. During the six-months ended June 30, 2009
the REIT incurred $3,830 of transition costs, of which $1,202 was expensed and
$2,628 was capitalized.


Leadership Update

As previously announced, Mr. John R. Morrison has been appointed President and
Chief Executive Officer of Primaris Retail REIT. Mr. Morrison has been actively
involved in Primaris since its launch in 2003, representing continuity of
strategy and management for the REIT, its portfolio and its team.


Reclassification Prior Years Amounts

The REIT 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
seven quarters is contained therein.


Supplemental Information

The REIT's unaudited interim consolidated financial statements and Management's
Discussion and Analysis for the three-month and six-month periods ended June 30,
2009 and 2008 are available on the REIT's 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, the REIT's 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 which 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, financial position of the REIT, operations and redevelopments
including volatility of capital markets, legislative changes, 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 the REIT 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
Friday, August 7, 2009 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 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 Friday, August
14, 2009. The replay will be accessible by dialing 416-695-5800 or
1-800-408-3053 and using the pass code 8333846#.


The REIT is a TSX listed real estate investment trust (TSX:PMZ.UN). The REIT
owns 26 income-producing properties comprising approximately 9.3 million square
feet located in Canada. As of July 31, 2009, the REIT had 62,431,234 units
issued and outstanding.




PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Interim Consolidated Balance Sheets
(In thousands of dollars)

---------------------------------------------------------------------------
---------------------------------------------------------------------------
                                                  June 30,     December 31,
                                                      2009             2008
---------------------------------------------------------------------------
                                                (Unaudited)

Assets

Income-producing properties                   $  1,424,042      $ 1,443,958
Leasing costs                                       41,350           38,200
Rents receivable                                     5,827            4,812
Other assets and receivables                        38,830           24,438
Cash and cash equivalents                           58,669           97,424

---------------------------------------------------------------------------
                                              $  1,568,718      $ 1,608,832
---------------------------------------------------------------------------
---------------------------------------------------------------------------

Liabilities and Unitholders' Equity

Liabilities:
  Mortgages payable                           $    884,608      $   890,258
  Convertible debentures                            90,427           95,438
  Accounts payable and other liabilities            48,252           45,782
  Distribution payable                               6,365            6,334
  Future income taxes                               44,100           40,800
  -------------------------------------------------------------------------
                                                 1,073,752        1,078,612

Unitholders' equity                                494,966          530,220

---------------------------------------------------------------------------
                                              $  1,568,718      $ 1,608,832
---------------------------------------------------------------------------
---------------------------------------------------------------------------



PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Interim Consolidated Statements of Income
(In thousands of dollars, except per unit amounts)
(Unaudited)

---------------------------------------------------------------------------
---------------------------------------------------------------------------
                                   Three months ended      Six months ended
                                             June 30,              June 30,
                                    2009         2008       2009       2008
---------------------------------------------------------------------------

Revenue:
  Minimum rent                  $ 40,961     $ 39,379  $  81,529  $  78,950
  Recoveries from tenants         23,229       22,408     48,540     46,197
  Percentage rent                    560          649      1,284      1,361
  Parking                          1,549        1,555      3,077      3,119
  Interest and other                 454          727      1,341      1,813
  -------------------------------------------------------------------------
                                  66,753       64,718    135,771    131,440

Expenses:
  Property operating              15,758       14,612     33,597     30,228
  Property taxes                  12,622       12,061     25,184     24,272
  Depreciation                    17,854       18,297     34,901     37,118
  Amortization                     1,582        1,378      3,085      2,503
  Interest                        14,521       14,032     29,146     28,214
  Ground rent                        324          264        624        617
  General and administrative       2,601        2,017      4,719      3,925
  -------------------------------------------------------------------------
                                  65,262       62,661    131,256    126,877
---------------------------------------------------------------------------

Income before gain on sale
 of land and income taxes          1,491        2,057      4,515      4,563

Gain on sale of land                   -          298          -        298
---------------------------------------------------------------------------

Income before income taxes         1,491        2,355      4,515      4,861

Future income taxes                  800        1,320      3,300      1,470
---------------------------------------------------------------------------
Net income                      $    691     $  1,035  $   1,215  $   3,391
---------------------------------------------------------------------------
---------------------------------------------------------------------------

Basic and diluted net
 income per unit                $  0.011     $  0.017  $   0.019  $   0.055

---------------------------------------------------------------------------
---------------------------------------------------------------------------



PRIMARIS RETAIL REAL ESTATE INVESTMENT TRUST
Interim Consolidated Statements of Cash Flows
(In thousands of dollars)
(Unaudited)

---------------------------------------------------------------------------
---------------------------------------------------------------------------
                                   Three months ended     Six months ended
                                             June 30,             June 30,
                                      2009       2008      2009       2008
---------------------------------------------------------------------------

Cash provided by (used in):

Operations:
  Net income                     $     691  $   1,035   $ 1,215  $   3,391
  Items not involving cash:
    Depreciation of income
     -producing properties          16,993     17,486    33,165     35,491
    Amortization of recoverable
     improvements                      814        811     1,641      1,627
    Amortization of leasing
     commissions and tenant
     improvements                    1,582      1,378     3,085      2,503
    Accretion of convertible
     debentures                        269        247       538        496
    Future income taxes                800      1,320     3,300      1,470
    Gain on sale of land                 -       (298)        -       (298)
  -------------------------------------------------------------------------
                                    21,149     21,979    42,944     44,680

  Change in non-cash operating
   items:
   Gain on purchase of convertible
    debentures under normal
    course issuer bid                 (260)         -      (727)         -
   Depreciation of fixtures
    and equipment                       47          -        95          -
   Amortization of above- and
    below-market leases               (442)      (417)   (1,063)      (891)
   Amortization of tenant
    inducements                         37         28        73         55
   Amortization of financing costs     362        356       765        678
   Other                            (2,900)    (5,203)  (12,532)   (12,000)
  Leasing commissions                 (292)      (395)     (512)      (594)
  Tenant inducements                     -       (282)      (53)      (282)
  -------------------------------------------------------------------------
                                    17,701     16,066    28,990     31,646

Financing:
  Mortgage principal repayments     (4,621)    (4,283)   (9,176)    (8,368)
  Financing costs                      (14)        (3)      (14)       (38)
  Distributions to Unitholders     (19,031)   (18,938)  (38,040)   (37,840)
  Issuance of units, net of costs      698        731     1,415      1,373
  Purchase of convertible
   debentures under normal
   course issuer bid                (2,839)         -    (5,127)         -
  -------------------------------------------------------------------------
                                   (25,807)   (22,493)  (50,942)   (44,873)

Investments:
  Acquisition of income-producing
   properties                       (3,594)       (50)   (3,594)    (7,074)
  Additions to buildings
   and building improvements        (2,351)    (2,342)   (4,172)    (5,189)
  Additions to tenant improvements  (4,250)    (4,447)   (5,743)    (6,467)
  Additions to recoverable
   improvements                     (3,226)    (1,748)   (3,294)    (3,126)
  Proceeds from sale of land             -        425         -        425
  -------------------------------------------------------------------------
                                   (13,421)    (8,162)  (16,803)   (21,431)
---------------------------------------------------------------------------

Decrease in cash and cash
 equivalents                       (21,527)   (14,589)  (38,755)   (34,658)

Cash and cash equivalents,
 beginning of period                80,196     74,133    97,424     94,202

---------------------------------------------------------------------------
Cash and cash equivalents, end
 of period                       $  58,669  $  59,544  $ 58,669  $  59,544
---------------------------------------------------------------------------
---------------------------------------------------------------------------



PRIMARIS RETAIL REAL ESTATE
INVESTMENT TRUST

Reconciliation of Net Income to Funds from Operations
(In thousands of dollars)

---------------------------------------------------------------------------
---------------------------------------------------------------------------
                                              Three Months    Three Months
                                                     Ended           Ended
                                             June 30, 2009   June 30, 2008
---------------------------------------------------------------------------

Net income                                           $ 691        $  1,035
Depreciation of income producing properties         17,807          18,297
Amortization of leasing costs                        1,582           1,378
Accretion of convertible debentures                    269             247
Gain on sale of land                                     -            (298)
                                                       ---            -----
Future income taxes                                    800           1,320
                                                  --------        ---------
Funds from operations                             $ 21,149        $ 21,979
                                                  --------        ---------

Funds from Operations, which is not a defined term within Canadian 
generally accepted accounting principles, has been calculated by 
management 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        Three Months
                                                 Ended               Ended
                                         June 30, 2009       June 30, 2008
---------------------------------------------------------------------------

Revenue                                        $66,753             $64,718
Less: Corporate interest and other income         (356)               (574)
      Property operating expenses              (15,758)            (14,612)
      Property tax expense                     (12,622)            (12,061)
      Ground rent                                 (324)               (264)
                                          -------------       -------------
Net operating income                      $     37,693        $     37,207
                                          -------------       -------------

1 Year Primaris Real Estate Inv... Chart

1 Year Primaris Real Estate Inv... Chart

1 Month Primaris Real Estate Inv... Chart

1 Month Primaris Real Estate Inv... Chart

Your Recent History

Delayed Upgrade Clock