UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported) February 8, 2011
THE MACERICH COMPANY
(Exact Name of Registrant as Specified in Charter)
MARYLAND (State or Other Jurisdiction of Incorporation) |
1-12504 (Commission File Number) |
95-4448705 (IRS Employer Identification No.) |
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (310) 394-6000
N/A
(Former Name or Former Address, if Changed Since Last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
The Company issued a press release on February 8, 2011 announcing results of operations for the Company for the quarter and year ended December 31, 2010 and such press release is furnished as Exhibit 99.1 hereto.
The press release included as an exhibit with this report is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 7.01 REGULATION FD DISCLOSURE.
On February 8, 2011, the Company made available on its website a financial supplement containing financial and operating information of the Company ("Supplemental Financial Information") for the three and twelve months ended December 31, 2010 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.
The Supplemental Financial Information included as an exhibit with this report is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
Listed below are the financial statements, pro forma financial information and exhibits furnished as part of this report:
(a), (b) and (c) Not applicable.
(d) Exhibits.
Exhibit Index attached hereto and incorporated herein by reference.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, The Macerich Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
THE MACERICH COMPANY | ||||
By: |
THOMAS E. O'HERN |
|||
February 8, 2011 Date |
/s/ THOMAS E. O'HERN Senior Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME
|
||
---|---|---|---|
99.1 | Press Release dated February 8, 2011 | ||
99.2 |
Supplemental Financial Information for the three and twelve months ended December 31, 2010 |
4
PRESS RELEASE
For: | THE MACERICH COMPANY | |
Press Contact: |
Arthur Coppola, Chairman and Chief Executive Officer |
|
or |
||
Thomas E. O'Hern, Senior Executive Vice President, Chief Financial Officer and Treasurer |
||
(310) 394-6000 |
MACERICH ANNOUNCES QUARTERLY RESULTS
Santa Monica, CA (2/8/11)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended December 31, 2010 which included total funds from operations ("FFO") diluted of $108.9 million or $.77 per share-diluted, compared to $92.7 million or $.90 per share-diluted for the quarter ended December 31, 2009. For the year ended December 31, 2010, FFO-diluted was $351.3 million, or $2.66 per share-diluted compared to $344.1 million or $3.70 per share-diluted for the year ended December 31, 2009. Net income available to common stockholders for the quarter ended December 31, 2010 was $23.6 million or $.18 per share-diluted compared to net loss available to common stockholders of $14.4 million or $.18 per share-diluted for the quarter ended December 31, 2009. For the year ended December 31, 2010, net income available to common stockholders was $25.2 million or $.19 per share-diluted compared to $120.7 million or $1.45 per share-diluted for the year ended December 31, 2009. The Company's definition of FFO is in accordance with the definition provided by the National Association of Real Estate Investment Trusts ("NAREIT"). A reconciliation of net income to FFO and net income per common share-diluted ("EPS") to FFO per share-diluted is included in the financial tables accompanying this press release.
Recent Highlights
Commenting on the quarter, Arthur Coppola chairman and chief executive officer of Macerich stated, "The fundamentals of our business continue to improve. We saw strong retail sales gains again during the fourth quarter. Mall occupancy continued to improve with a 180 basis point increase for the year. We have now had four consecutive quarters of same center NOI growth, and we expect that trend to continue in 2011. We successfully completed a number of very attractive refinancings and continue to benefit from a very strong capital market."
Redevelopment Update
At Pacific View Mall in Ventura, California, Macerich announced three new dealsBevMo!, Staples and Massage Envy which join previously announced Sephora, Trader Joe's and H&M. BevMo!, Massage Envy and Trader Joe's are scheduled to open in the second quarter, followed by Staples in the third quarter. Macerich began this recycling of retail space on the property's north end in September 2010.
On February 5, 2011, a 79,000-square-foot Forever 21 opened as part of Macerich's phased anchor recycling at Danbury Fair, a 1,292,086 square-foot regional shopping center in Fairfield County, Connecticut. Forever 21 joins Dick's Sporting Goods, which opened in November 2010.
Financing Activity
On December 29, 2010, the Company closed on a $232 million loan on Freehold Raceway Mall. The loan has a term of seven years with a fixed interest rate of 4.15%. The loan paid off the previous loan of $157 million.
On February 1, 2011, the Company paid off the $50 million participating mortgage on Chesterfield Town Center. The loan had an interest rate of 9.1% with a maturity in January 2024. The Company negotiated the early extinguishment of this debt at the principal amount plus $9 million, which included the buyout of the lender's 35% participating interest in any sale proceeds from the asset in excess of the loan amount.
Earnings Guidance
The Company is issuing 2011 FFO per share guidance in a range from $2.78 to $2.94. This guidance includes the prepayment of the Chesterfield loan. The guidance also assumes same center net operating income growth of 1.5% to 2.5% and an occupancy gain of .50%.
A reconciliation of FFO to EPS follows:
Estimated range for FFO per share: |
$2.78 to $2.94 | |
Less: real estate depreciation and amortization |
$2.40 - $2.40 | |
Estimated EPS range: |
$ .38 to $ .54 | |
Dividend
On February 2, 2011, the Board of Directors of the Company declared a quarterly cash dividend of $.50 per share of common stock. The dividend is payable on March 8, 2011 to stockholders of record at the close of business on February 22, 2011.
Macerich is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States. Macerich owns approximately 73 million square feet of gross leaseable area consisting primarily of interests in 71 regional malls. Additional information about Macerich can be obtained from the Company's website at www.macerich.com.
Investor Conference Call
The Company will provide an online Web simulcast and rebroadcast of its quarterly earnings conference call. The call will be available on The Macerich Company's website at www.macerich.com (Investing Section) and through CCBN at www.earnings.com. The call begins today, February 8, 2011 at 10:30 AM Pacific Time. To listen to the call, please go to any of these websites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com (Investing Section) will be available for one year after the call.
The Company will publish a supplemental financial information package which will be available at www.macerich.com in the Investing Section. It will also be furnished to the SEC as part of a Current Report on Form 8-K.
Note: This release contains statements that constitute forward-looking statements which can be identified by the use of words, such as "expects," "anticipates," "assumes," "projects," "estimated" and "scheduled" and similar expressions that do not relate to historical matters. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the
Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, as well as national, regional and local economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates, terms and payments, interest rate fluctuations, availability, terms and cost of financing and operating expenses; adverse changes in the real estate markets including, among other things, competition from other companies, retail formats and technology, risks of real estate development and redevelopment, acquisitions and dispositions; the liquidity of real estate investments, governmental actions and initiatives (including legislative and regulatory changes); environmental and safety requirements; and terrorist activities which could adversely affect all of the above factors. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2009, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events unless required by law to do so.
(See
attached tables)
##
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
|||||||||||||||||
|
Unaudited | Unaudited | ||||||||||||||||||
|
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||
Minimum rents |
$ | 112,052 | $ | 113,829 | 10 | $ | (932 | ) | $ | 112,062 | $ | 112,897 | ||||||||
Percentage rents |
8,454 | 7,247 | | | 8,454 | 7,247 | ||||||||||||||
Tenant recoveries |
63,081 | 59,338 | (4 | ) | (373 | ) | 63,077 | 58,965 | ||||||||||||
Management Companies' revenues |
10,028 | 12,422 | | | 10,028 | 12,422 | ||||||||||||||
Other income |
10,270 | 8,439 | (6 | ) | (2 | ) | 10,264 | 8,437 | ||||||||||||
Total revenues |
203,885 | 201,275 | 0 | (1,307 | ) | 203,885 | 199,968 | |||||||||||||
Shopping center and operating expenses |
64,021 |
59,022 |
(22 |
) |
(282 |
) |
63,999 |
58,740 |
||||||||||||
Management Companies' operating expenses |
21,718 | 20,602 | | | 21,718 | 20,602 | ||||||||||||||
Income tax benefit |
(3,950 | ) | (3,883 | ) | | | (3,950 | ) | (3,883 | ) | ||||||||||
Depreciation and amortization |
64,882 | 75,656 | | (272 | ) | 64,882 | 75,384 | |||||||||||||
REIT general and administrative expenses |
4,999 | 8,944 | | | 4,999 | 8,944 | ||||||||||||||
Interest expense |
53,507 | 59,408 | | 1 | 53,507 | 59,409 | ||||||||||||||
Gain on early extinguishment of debt |
2,053 | 15 | | | 2,053 | 15 | ||||||||||||||
(Loss) gain on sale or write down of assets |
(77 | ) | (14,965 | ) | | 17,126 | (77 | ) | 2,161 | |||||||||||
Co-venture interests(b) |
(2,547 | ) | (2,262 | ) | | | (2,547 | ) | (2,262 | ) | ||||||||||
Equity in income of unconsolidated joint ventures |
27,621 | 18,513 | | | 27,621 | 18,513 | ||||||||||||||
Income (loss) from continuing operations |
25,758 |
(17,173 |
) |
22 |
16,372 |
25,780 |
(801 |
) |
||||||||||||
Discontinued operations: |
||||||||||||||||||||
Loss on sale or write down of assets |
| | | (17,126 | ) | | (17,126 | ) | ||||||||||||
(Loss) income from discontinued operations |
| | (22 | ) | 754 | (22 | ) | 754 | ||||||||||||
Total loss from discontinued operations |
| | (22 | ) | (16,372 | ) | (22 | ) | (16,372 | ) | ||||||||||
Net income (loss) |
25,758 | (17,173 | ) | | | 25,758 | (17,173 | ) | ||||||||||||
Less net income (loss) attributable to noncontrolling interests |
2,200 | (2,797 | ) | | | 2,200 | (2,797 | ) | ||||||||||||
Net income (loss) attributable to the Company |
23,558 | (14,376 | ) | | | 23,558 | (14,376 | ) | ||||||||||||
Less preferred dividends |
| | | | | | ||||||||||||||
Net income (loss) available to common stockholders |
$ | 23,558 | $ | (14,376 | ) | | | $ | 23,558 | $ | (14,376 | ) | ||||||||
Average number of shares outstandingbasic |
130,301 | 91,102 | 130,301 | 91,102 | ||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
142,031 | 103,026 | 142,031 | 103,026 | ||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
142,031 |
103,026 |
142,031 |
103,026 |
||||||||||||||||
Per share income (loss)diluted before discontinued operations |
| | $ | 0.18 | $ | (0.02 | ) | |||||||||||||
Net income (loss) per sharebasic |
$ | 0.18 | $ | (0.17 | ) | $ | 0.18 | $ | (0.17 | ) | ||||||||||
Net income (loss) per sharediluted(c) |
$ | 0.18 | $ | (0.18 | ) | $ | 0.18 | $ | (0.18 | ) | ||||||||||
Dividend declared per share |
$ | 0.50 | $ | 0.60 | $ | 0.50 | $ | 0.60 | ||||||||||||
FFObasic(c)(d) |
$ | 108,921 | $ | 92,701 | $ | 108,921 | $ | 92,701 | ||||||||||||
FFOdiluted(c)(d) |
$ | 108,921 | $ | 92,701 | $ | 108,921 | $ | 92,701 | ||||||||||||
FFO per sharebasic(c)(d) |
$ | 0.77 | $ | 0.90 | $ | 0.77 | $ | 0.90 | ||||||||||||
FFO per sharediluted(c)(d) |
$ | 0.77 | $ | 0.90 | $ | 0.77 | $ | 0.90 | ||||||||||||
1
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||||||||
|
Unaudited | Unaudited | ||||||||||||||||||
|
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||
Minimum rents |
$ | 423,151 | $ | 484,709 | 13 | $ | (10,448 | ) | $ | 423,164 | $ | 474,261 | ||||||||
Percentage rents |
18,411 | 16,643 | | (12 | ) | 18,411 | 16,631 | |||||||||||||
Tenant recoveries |
243,303 | 246,533 | (4 | ) | (2,432 | ) | 243,299 | 244,101 | ||||||||||||
Management Companies' revenues |
42,895 | 40,757 | | | 42,895 | 40,757 | ||||||||||||||
Other income |
30,800 | 29,988 | (10 | ) | (84 | ) | 30,790 | 29,904 | ||||||||||||
Total revenues |
758,560 | 818,630 | (1 | ) | (12,976 | ) | 758,559 | 805,654 | ||||||||||||
Shopping center and operating expenses |
246,066 |
262,526 |
(188 |
) |
(4,352 |
) |
245,878 |
258,174 |
||||||||||||
Management Companies' operating expenses |
90,414 | 79,305 | | | 90,414 | 79,305 | ||||||||||||||
Income tax benefit |
(9,202 | ) | (4,761 | ) | | | (9,202 | ) | (4,761 | ) | ||||||||||
Depreciation and amortization |
246,812 | 266,163 | | (4,100 | ) | 246,812 | 262,063 | |||||||||||||
REIT general and administrative expenses |
20,703 | 25,933 | | | 20,703 | 25,933 | ||||||||||||||
Interest expense |
212,818 | 267,039 | | 6 | 212,818 | 267,045 | ||||||||||||||
Gain on early extinguishment of debt |
3,661 | 29,161 | | | 3,661 | 29,161 | ||||||||||||||
Gain on sale or write down of assets |
474 | 121,766 | 23 | 40,171 | 497 | 161,937 | ||||||||||||||
Co-venture interests(b) |
(6,193 | ) | (2,262 | ) | | | (6,193 | ) | (2,262 | ) | ||||||||||
Equity in income of unconsolidated joint ventures |
79,529 | 68,160 | | | 79,529 | 68,160 | ||||||||||||||
Income from continuing operations |
28,420 |
139,250 |
210 |
35,641 |
28,630 |
174,891 |
||||||||||||||
Discontinued operations: |
||||||||||||||||||||
Loss on sale or write down of assets |
| | (23 | ) | (40,171 | ) | (23 | ) | (40,171 | ) | ||||||||||
(Loss) income from discontinued operations |
| | (187 | ) | 4,530 | (187 | ) | 4,530 | ||||||||||||
Total loss from discontinued operations |
| | (210 | ) | (35,641 | ) | (210 | ) | (35,641 | ) | ||||||||||
Net income |
28,420 | 139,250 | | | 28,420 | 139,250 | ||||||||||||||
Less net income attributable to noncontrolling interests |
3,230 | 18,508 | | | 3,230 | 18,508 | ||||||||||||||
Net income attributable to the Company |
25,190 | 120,742 | | | 25,190 | 120,742 | ||||||||||||||
Less preferred dividends |
| | | | | | ||||||||||||||
Net income available to common stockholders |
$ | 25,190 | $ | 120,742 | | | $ | 25,190 | $ | 120,742 | ||||||||||
Average number of shares outstandingbasic |
120,346 | 81,226 | 120,346 | 81,226 | ||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
132,283 |
93,010 |
132,283 |
93,010 |
||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
132,283 | 93,010 | 132,283 | 93,010 | ||||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 0.19 | $ | 1.83 | ||||||||||||||
Net income per sharebasic |
$ | 0.19 | $ | 1.45 | $ | 0.19 | $ | 1.45 | ||||||||||||
Net income per sharediluted(c) |
$ | 0.19 | $ | 1.45 | $ | 0.19 | $ | 1.45 | ||||||||||||
Dividend declared per share |
$ | 2.10 | $ | 2.60 | $ | 2.10 | $ | 2.60 | ||||||||||||
FFObasic(c)(d) |
$ | 351,308 | $ | 344,108 | $ | 351,308 | $ | 344,108 | ||||||||||||
FFOdiluted(c)(d) |
$ | 351,308 | $ | 344,108 | $ | 351,308 | $ | 344,108 | ||||||||||||
FFO per sharebasic(c)(d) |
$ | 2.66 | $ | 3.70 | $ | 2.66 | $ | 3.70 | ||||||||||||
FFO per sharediluted(c)(d) |
$ | 2.66 | $ | 3.70 | $ | 2.66 | $ | 3.70 | ||||||||||||
2
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
During the twelve months ended December 31, 2009, the Company sold six non-core community centers for $83.2 million and sold five Kohl's stores for approximately $52.7 million. As a result of these sales, the Company has classified the results of operations to discontinued operations for all periods presented.
Gains or losses on sales of undepreciated assets and the impact of amortization of above/below market leases have been included in FFO. The inclusion of gains on sales of undepreciated assets increased FFO for the three and twelve months ended December 31, 2010 and 2009 by $0.1 million, $0.6 million, $1.3 million and $4.6 million, respectively, or by $0.00 per share, $0.00 per share, $0.01 per share and $0.05 per share, respectively. Additionally, amortization of above/below market leases increased FFO for the three and twelve months ended December 31, 2010 and 2009 by $2.4 million, $10.8 million, $3.3 million and $13.7 million, respectively, or by $0.02 per share, $0.08 per share, $0.03 per share and $0.15 per share, respectively.
3
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Pro rata share of unconsolidated joint ventures:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2010 | 2009 | 2010 | 2009 | ||||||||||
Revenues: |
||||||||||||||
Minimum rents |
$ | 78,143 | $ | 78,564 | $ | 300,637 | $ | 283,297 | ||||||
Percentage rents |
6,650 | 6,647 | 13,458 | 12,359 | ||||||||||
Tenant recoveries |
36,868 | 37,247 | 149,357 | 136,434 | ||||||||||
Other |
6,685 | 5,413 | 21,418 | 16,422 | ||||||||||
Total revenues |
128,346 | 127,871 | 484,870 | 448,512 | ||||||||||
Expenses: |
||||||||||||||
Shopping center and operating expenses |
43,983 | 44,259 | 170,221 | 155,415 | ||||||||||
Interest expense |
31,342 | 32,529 | 125,858 | 111,276 | ||||||||||
Depreciation and amortization |
25,721 | 25,474 | 109,906 | 106,435 | ||||||||||
Total operating expenses |
101,046 | 102,262 | 405,985 | 373,126 | ||||||||||
Gain (loss) on sale or write down of assets |
124 | (7,344 | ) | 823 | (7,642 | ) | ||||||||
Loss on early extinguishment of debt |
| | (689 | ) | | |||||||||
Equity in income of joint ventures |
197 | 248 | 510 | 416 | ||||||||||
Net income |
$ | 27,621 | $ | 18,513 | $ | 79,529 | $ | 68,160 | ||||||
Reconciliation of Net income (loss) to FFO(d):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||||
|
2010 | 2009 | 2010 | 2009 | ||||||||||||
Net income (loss)available to common stockholders |
$ | 23,558 | $ | (14,376 | ) | $ | 25,190 | $ | 120,742 | |||||||
Adjustments to reconcile net income (loss) to FFObasic |
||||||||||||||||
Noncontrolling interests in OP |
2,330 | (2,834 | ) | 2,497 | 17,517 | |||||||||||
Loss (gain) on sale or write down of consolidated assets |
77 | 14,965 | (474 | ) | (121,766 | ) | ||||||||||
plus gain on undepreciated asset salesconsolidated assets |
| 1,475 | | 4,763 | ||||||||||||
plus non-controlling interests share of gain (loss) on sale or write down of consolidated joint ventures |
| | 2 | 310 | ||||||||||||
less write down of consolidated assets |
| (210 | ) | | (28,439 | ) | ||||||||||
(Gain) loss on sale or write-down of assets from unconsolidated entities (pro rata) |
(124 | ) | 7,344 | (823 | ) | 7,642 | ||||||||||
plus gain (loss) on undepreciated asset salesunconsolidated entities (pro rata share) |
124 | (128 | ) | 613 | (152 | ) | ||||||||||
less write down of assetsunconsolidated entities (pro rata share) |
| (7,219 | ) | (32 | ) | (7,501 | ) | |||||||||
Depreciation and amortization on consolidated assets |
64,882 | 75,656 | 246,812 | 266,163 | ||||||||||||
Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(4,394 | ) | (4,624 | ) | (17,979 | ) | (7,871 | ) | ||||||||
Depreciation and amortization on joint ventures (pro rata) |
25,721 | 25,474 | 109,906 | 106,435 | ||||||||||||
Less: depreciation on personal property |
(3,253 | ) | (2,822 | ) | (14,404 | ) | (13,735 | ) | ||||||||
Total FFObasic |
108,921 | 92,701 | 351,308 | 344,108 | ||||||||||||
Additional adjustment to arrive at FFOdiluted: |
||||||||||||||||
Preferred unitsdividends |
| | | | ||||||||||||
Total FFOdiluted |
$ | 108,921 | $ | 92,701 | $ | 351,308 | $ | 344,108 | ||||||||
4
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EPS to FFO per diluted share:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2010 | 2009 | 2010 | 2009 | ||||||||||
Earnings per sharediluted |
$ | 0.18 | $ | (0.18 | ) | $ | 0.19 | $ | 1.45 | |||||
Per share impact of depreciation and amortization of real estate |
0.59 | 0.91 | 2.46 | 3.77 | ||||||||||
Per share impact of loss (gain) on sale or write-down of depreciated assets |
0.00 | 0.17 | 0.01 | (1.52 | ) | |||||||||
FFO per sharediluted |
$ | 0.77 | $ | 0.90 | $ | 2.66 | $ | 3.70 | ||||||
Reconciliation of Net income (loss) to EBITDA:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2010 | 2009 | 2010 | 2009 | ||||||||||
Net income (loss)available to common stockholders |
$ | 23,558 | $ | (14,376 | ) | $ | 25,190 | $ | 120,742 | |||||
Interest expenseconsolidated assets |
53,507 | 59,408 | 212,818 | 267,039 | ||||||||||
Interest expenseunconsolidated entities (pro rata) |
31,342 | 32,529 | 125,858 | 111,276 | ||||||||||
Depreciation and amortizationconsolidated assets |
64,882 | 75,656 | 246,812 | 266,163 | ||||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
25,721 | 25,474 | 109,906 | 106,435 | ||||||||||
Noncontrolling interests in OP |
2,330 | (2,834 | ) | 2,497 | 17,517 | |||||||||
Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(7,224 | ) | (7,328 | ) | (28,715 | ) | (11,839 | ) | ||||||
Gain on early extinguishment of debt |
(2,053 | ) | (15 | ) | (3,661 | ) | (29,161 | ) | ||||||
Loss on early extinguishment of debtunconsolidated entities (pro rata) |
| | 689 | | ||||||||||
Loss (gain) on sale or write down of assetsconsolidated assets |
77 | 14,965 | (474 | ) | (121,766 | ) | ||||||||
(Gain) loss on sale or write down of assetsunconsolidated entities (pro rata) |
(124 | ) | 7,344 | (823 | ) | 7,642 | ||||||||
Add: Non-controlling interests share of gain on sale of consolidated joint ventures |
| 275 | 2 | 585 | ||||||||||
Add: Non-controlling interests share of gain on sale of unconsolidated entities |
| | 93 | | ||||||||||
Income tax benefit |
(3,950 | ) | (3,883 | ) | (9,202 | ) | (4,761 | ) | ||||||
Distributions on preferred units |
207 | 208 | 831 | 831 | ||||||||||
EBITDA(e) |
$ | 188,273 | $ | 187,423 | $ | 681,821 | $ | 730,703 | ||||||
5
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EBITDA to Same CentersNet Operating Income ("NOI"):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2010 | 2009 | 2010 | 2009 | ||||||||||
EBITDA(e) |
$ | 188,273 | $ | 187,423 | $ | 681,821 | $ | 730,703 | ||||||
Add: REIT general and administrative expenses |
4,999 | 8,944 | 20,703 | 25,933 | ||||||||||
Management Companies' revenues |
(10,028 | ) | (12,422 | ) | (42,895 | ) | (40,757 | ) | ||||||
Management Companies' operating expenses |
21,718 | 20,602 | 90,414 | 79,305 | ||||||||||
Lease termination income, straight-line and above/below market adjustments to minimum rents of comparable centers |
(4,924 | ) | (11,189 | ) | (19,638 | ) | (28,955 | ) | ||||||
EBITDA of non-comparable centers |
(19,380 | ) | (15,927 | ) | (106,778 | ) | (155,059 | ) | ||||||
Same CentersNOI(f) |
$ | 180,658 | $ | 177,431 | $ | 623,627 | $ | 611,170 | ||||||
6
Supplemental Financial Information
For the three and twelve months ended December 31, 2010
The Macerich Company
Supplemental Financial and Operating Information
Table of Contents
All information included in this supplemental financial package is unaudited, unless otherwise indicated.
This supplemental financial information should be read in connection with the Company's fourth quarter 2010 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date February 8, 2011) as certain disclosures, definitions and reconciliations in such announcement have not been included in this supplemental financial information.
The Macerich Company
Supplemental Financial and Operating Information
Overview
The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the "Operating Partnership").
As of December 31, 2010, the Operating Partnership owned or had an ownership interest in 71 regional malls and 13 community shopping centers aggregating approximately 73 million square feet of gross leasable area ("GLA"). These 84 regional malls and community shopping centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
On July 15, 2010, a court appointed receiver ("Receiver") assumed operational control of Valley View Center and responsibility for managing all aspects of the property. The Company anticipates the disposition of the asset, which is under the control of the Receiver, will be executed through foreclosure, deed in lieu of foreclosure, or by some other means, and will be completed within the next twelve months. Consequently, Valley View has been excluded from certain Non-GAAP operating measures in 2010 as indicated in this document.
The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Company's management companies (collectively, the "Management Companies").
All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
1
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization
|
Period Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
12/31/2010 | 12/31/2009 | 12/31/2008 | |||||||
|
dollars in thousands except per share data |
|||||||||
Closing common stock price per share |
$ | 47.37 | $ | 35.95 | $ | 18.16 | ||||
52 week high |
$ | 49.86 | $ | 38.22 | $ | 76.50 | ||||
52 week low |
$ | 29.30 | $ | 5.45 | $ | 8.31 | ||||
Shares outstanding at end of period |
||||||||||
Class A non-participating convertible preferred units |
208,640 | 205,757 | 193,164 | |||||||
Common shares and partnership units |
142,048,985 | 108,658,421 | 88,529,334 | |||||||
Total common and equivalent shares/units outstanding |
142,257,625 | 108,864,178 | 88,722,498 | |||||||
Portfolio capitalization data |
||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 5,854,780 | $ | 6,563,706 | $ | 7,926,241 | ||||
Equity market capitalization |
6,738,744 | 3,913,667 | 1,611,201 | |||||||
Total market capitalization |
$ | 12,593,524 | $ | 10,477,373 | $ | 9,537,442 | ||||
Floating rate debt as a percentage of total debt |
16.4 |
% |
16.0 |
% |
21.9 |
% |
2
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units
|
Partnership Units |
Company Common Shares |
Class A Non-Participating Convertible Preferred Units ("NPCPUs") |
Total Common and Equivalent Shares/ Units |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of December 31, 2009 |
11,990,732 | 96,667,689 | 205,757 | 108,864,178 | |||||||||
Conversion of partnership units to common shares |
(31,878 | ) | 31,878 | | | ||||||||
Conversion of partnership units to cash |
(8,256 | ) | | | (8,256 | ) | |||||||
Issuance of stock/partnership units from stock dividends, restricted stock issuance or other share- or unit-based plans |
282,057 | 2,059,364 | 2,883 | 2,344,304 | |||||||||
Balance as of March 31, 2010 |
12,232,655 | 98,758,931 | 208,640 | 111,200,226 | |||||||||
Conversion of partnership units to common shares |
(420,103 | ) | 423,551 | | 3,448 | ||||||||
Conversion of partnership units to cash |
(560 | ) | | (560 | ) | ||||||||
Common Stock Offering |
| 31,000,000 | | 31,000,000 | |||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 21,963 | | 21,963 | |||||||||
Balance as of June 30, 2010 |
11,811,992 | 130,204,445 | 208,640 | 142,225,077 | |||||||||
Conversion of partnership units to common shares |
(6,914 | ) | 6,914 | | | ||||||||
Conversion of partnership units to cash |
(1,000 | ) | | | (1,000 | ) | |||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 6,413 | | 6,413 | |||||||||
Balance as of September 30, 2010 |
11,804,078 | 130,217,772 | 208,640 | 142,230,490 | |||||||||
Conversion of partnership units to common shares |
(210,600 | ) | 210,600 | | | ||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-plans |
3,475 | 23,660 | | 27,135 | |||||||||
Balance as of December 31, 2010 |
11,596,953 | 130,452,032 | 208,640 | 142,257,625 | |||||||||
3
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental Funds from Operations ("FFO") Information(a)
|
|||||||
---|---|---|---|---|---|---|---|
|
As of December 31, | ||||||
|
2010 | 2009 | |||||
Straight line rent receivable |
$ | 74.0 | $ | 67.9 |
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
|
2010 | 2009 | 2010 | 2009 | |||||||||
|
dollars in millions |
||||||||||||
Lease termination fees |
$ | 2.9 | $ | 7.5 | $ | 9.5 | $ | 21.8 | |||||
Straight line rental income |
$ | 1.6 | $ | 3.5 | $ | 7.0 | $ | 10.7 | |||||
Gain on sales of undepreciated assets |
$ | 0.1 | $ | 1.3 | $ | 0.6 | $ | 4.6 | |||||
Amortization of acquired above- and below-market leases |
$ | 2.4 | $ | 3.3 | $ | 10.8 | $ | 13.7 | |||||
Amortization of debt (discounts)/premiums |
$ | (1.7 | ) | $ | (0.6 | ) | $ | (4.2 | ) | $ | 0.1 | ||
Interest capitalized |
$ | 3.9 | $ | 7.1 | $ | 28.4 | $ | 26.4 |
4
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended 12/31/10 |
Year Ended 12/31/2009 |
Year Ended 12/31/2008 |
||||||||
|
dollars in millions |
||||||||||
Consolidated Centers(a) |
|||||||||||
Acquisitions of property and equipment |
$ | 12.9 | $ | 11.0 | $ | 87.5 | |||||
Development, redevelopment and expansions of Centers |
201.6 | 216.6 | 446.1 | ||||||||
Renovations of Centers |
13.2 | 9.6 | 8.5 | ||||||||
Tenant allowances |
22.0 | 10.8 | 14.7 | ||||||||
Deferred leasing charges |
24.5 | 20.0 | 22.3 | ||||||||
Total |
$ | 274.2 | $ | 268.0 | $ | 579.1 | |||||
Unconsolidated Joint Venture Centers(a) |
|||||||||||
Acquisitions of property and equipment |
$ | 6.1 | $ | 5.4 | $ | 294.4 | |||||
Development, redevelopment and expansions of Centers |
35.3 | 57.0 | 60.8 | ||||||||
Renovations of Centers |
7.0 | 4.2 | 3.1 | ||||||||
Tenant allowances |
8.1 | 5.1 | 13.8 | ||||||||
Deferred leasing charges |
4.7 | 3.8 | 5.0 | ||||||||
Total |
$ | 61.2 | $ | 75.5 | $ | 377.1 | |||||
5
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Consolidated Centers | Unconsolidated Joint Venture Centers |
Total Centers | |||||||
12/31/2010 |
$ | 392 | $ | 468 | $ | 433 | ||||
12/31/2009 |
$ | 368 | $ | 440 | $ | 407 | ||||
12/31/2008 |
$ | 420 | $ | 460 | $ | 441 |
6
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Period Ended
|
Consolidated Centers Regional Malls(a)(b) |
Unconsolidated Joint Venture Centers Regional Malls(a) |
Total Regional Malls(a)(b) |
|||||||
12/31/2010 |
93.8 | % | 92.5 | % | 93.1 | % | ||||
12/31/2009 |
91.2 | % | 91.3 | % | 91.3 | % | ||||
12/31/2008 |
91.6 | % | 92.8 | % | 92.3 | % |
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Period Ended |
Consolidated Centers(b)(c) |
Unconsolidated Joint Venture Centers(c) |
Total Centers(b)(c) |
|||||||
12/31/2010 |
93.5 | % | 92.3 | % | 92.9 | % | ||||
12/31/2009 |
90.7 | % | 91.4 | % | 91.1 | % | ||||
12/31/2008 |
91.3 | % | 93.1 | % | 92.3 | % |
7
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Rent
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Average Base Rent PSF(a) |
Average Base Rent PSF on Leases Executed during the trailing twelve months ended(b) |
Average Base Rent PSF on Leases Expiring(c) |
||||||||
Consolidated Centers |
|||||||||||
12/31/2010(d) |
$ | 37.93 | $ | 34.99 | $ | 37.02 | |||||
12/31/2009 |
$ | 37.77 | $ | 38.15 | $ | 34.10 | |||||
12/31/2008 |
$ | 41.39 | $ | 42.70 | $ | 35.14 | |||||
Unconsolidated Joint Venture Centers |
|||||||||||
12/31/2010 |
$ | 46.16 | $ | 48.90 | $ | 38.39 | |||||
12/31/2009 |
$ | 45.56 | $ | 43.52 | $ | 37.56 | |||||
12/31/2008 |
$ | 42.14 | $ | 49.74 | $ | 37.61 |
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||||
|
2010(a) | 2009 | 2008 | |||||||||
Consolidated Centers |
||||||||||||
Minimum rents |
8.6 | % | 9.1 | % | 8.9 | % | ||||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||||
Expense recoveries(b) |
4.4 | % | 4.7 | % | 4.4 | % | ||||||
Total |
13.4 | % | 14.2 | % | 13.7 | % | ||||||
|
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||||
|
2010 | 2009 | 2008 | |||||||||
Unconsolidated Joint Venture Centers |
||||||||||||
Minimum rents |
9.1 | % | 9.4 | % | 8.2 | % | ||||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||||
Expense recoveries(b) |
4.0 | % | 4.3 | % | 3.9 | % | ||||||
Total |
13.5 | % | 14.1 | % | 12.5 | % | ||||||
9
The Macerich Company
Supplemental Financial and Operating Information
Consolidated Balance Sheets (unaudited)
(Dollars in thousands, except par value)
|
December 31, 2010 |
December 31, 2009 |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
ASSETS: |
||||||||||
Property, net(a) |
$ | 5,674,127 | $ | 5,657,939 | ||||||
Cash and cash equivalents(b) |
445,645 | 93,255 | ||||||||
Restricted cash |
71,434 | 41,619 | ||||||||
Marketable securities |
25,935 | 26,970 | ||||||||
Tenant and other receivables, net |
95,083 | 101,220 | ||||||||
Deferred charges and other assets, net |
316,969 | 276,922 | ||||||||
Loans to unconsolidated joint ventures |
3,095 | 2,316 | ||||||||
Due from affiliates |
6,599 | 6,034 | ||||||||
Investments in unconsolidated joint ventures |
1,006,123 | 1,046,196 | ||||||||
Total assets |
$ | 7,645,010 | $ | 7,252,471 | ||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY: |
||||||||||
Mortgage notes payable: |
||||||||||
Related parties |
$ | 302,344 | $ | 196,827 | ||||||
Others |
2,957,131 | 3,039,209 | ||||||||
Total |
3,259,475 | 3,236,036 | ||||||||
Bank and other notes payable |
632,595 | 1,295,598 | ||||||||
Accounts payable and accrued expenses |
70,585 | 70,275 | ||||||||
Other accrued liabilities |
257,471 | 266,197 | ||||||||
Distributions in excess of investments in unconsolidated joint ventures |
65,045 | 67,052 | ||||||||
Co-venture obligation |
160,270 | 168,049 | ||||||||
Preferred dividends payable |
207 | 207 | ||||||||
Total liabilities |
4,445,648 | 5,103,414 | ||||||||
Redeemable noncontrolling interests |
11,366 | 20,591 | ||||||||
Commitments and contingencies |
||||||||||
Equity: |
||||||||||
Stockholders' equity: |
||||||||||
Common stock, $0.01 par value, 250,000,000 shares authorized, 130,452,032 and 96,667,689 shares issued and outstanding at December 31, 2010 and 2009, respectively |
1,304 | 967 | ||||||||
Additional paid-in capital |
3,456,569 | 2,227,931 | ||||||||
Accumulated deficit |
(564,357 | ) | (345,930 | ) | ||||||
Accumulated other comprehensive loss |
(3,237 | ) | (25,397 | ) | ||||||
Total stockholders' equity |
2,890,279 | 1,857,571 | ||||||||
Noncontrolling interests |
297,717 | 270,895 | ||||||||
Total equity |
3,187,996 | 2,128,466 | ||||||||
Total liabilities, redeemable noncontrolling interests and equity |
$ | 7,645,010 | $ | 7,252,471 | ||||||
10
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2010 | ||||||||||
|
Fixed Rate | Floating Rate(a) | Total | ||||||||
|
dollars in thousands |
||||||||||
Consolidated debt |
$ | 2,919,406 | $ | 717,585 | $ | 3,636,991 | |||||
Unconsolidated debt |
1,976,066 | 241,723 | 2,217,789 | ||||||||
Total debt |
$ | 4,895,472 | $ | 959,308 | $ | 5,854,780 | |||||
Weighted average interest rate |
6.09 |
% |
3.40 |
% |
5.65 |
% |
|||||
Weighted average maturity (years) |
5.12 |
11
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2010 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
I. Consolidated Assets: |
||||||||||||||||
Valley View Center(b) |
01/01/11 | 5.81 | % | $ | 125,000 | $ | | $ | 125,000 | |||||||
Victor Valley, Mall of(c)(d) |
05/06/11 | 6.94 | % | 100,000 | | 100,000 | ||||||||||
Shoppingtown Mall |
05/11/11 | 5.01 | % | 39,675 | | 39,675 | ||||||||||
Capitola Mall |
05/15/11 | 7.13 | % | 33,459 | | 33,459 | ||||||||||
Westside Pavilion(d)(e) |
06/05/11 | 8.08 | % | 165,000 | | 165,000 | ||||||||||
Pacific View |
08/31/11 | 7.25 | % | 77,782 | | 77,782 | ||||||||||
Pacific View |
08/31/11 | 7.00 | % | 6,314 | | 6,314 | ||||||||||
Rimrock Mall |
10/01/11 | 7.57 | % | 40,650 | | 40,650 | ||||||||||
Prescott Gateway |
12/01/11 | 5.86 | % | 60,000 | | 60,000 | ||||||||||
Hilton Village |
02/01/12 | 5.27 | % | 8,581 | | 8,581 | ||||||||||
The Macerich CompanyConvertible Senior Notes(f) |
03/15/12 | 5.41 | % | 606,971 | | 606,971 | ||||||||||
Tucson La Encantada |
06/01/12 | 5.84 | % | 76,437 | | 76,437 | ||||||||||
Chandler Fashion Center(g) |
11/01/12 | 5.21 | % | 48,017 | | 48,017 | ||||||||||
Chandler Fashion Center(g) |
11/01/12 | 6.00 | % | 31,823 | | 31,823 | ||||||||||
Towne Mall |
11/01/12 | 4.99 | % | 13,348 | | 13,348 | ||||||||||
Deptford Mall |
01/15/13 | 5.41 | % | 172,500 | | 172,500 | ||||||||||
GreeleyDefeasance |
09/01/13 | 6.34 | % | 25,624 | | 25,624 | ||||||||||
Great Northern Mall |
12/01/13 | 5.19 | % | 38,077 | | 38,077 | ||||||||||
Fiesta Mall |
01/01/15 | 4.98 | % | 84,000 | | 84,000 | ||||||||||
South Plains Mall |
04/11/15 | 6.53 | % | 104,132 | | 104,132 | ||||||||||
Vintage Faire Mall(h) |
04/27/15 | 8.37 | % | 135,000 | | 135,000 | ||||||||||
Fresno Fashion Fair |
08/01/15 | 6.76 | % | 165,583 | | 165,583 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
South Towne Center |
11/05/15 | 6.39 | % | 87,726 | | 87,726 | ||||||||||
Valley River Center |
02/01/16 | 5.59 | % | 120,000 | | 120,000 | ||||||||||
Salisbury, Center at |
05/01/16 | 5.83 | % | 115,000 | | 115,000 | ||||||||||
Deptford Mall |
06/01/16 | 6.46 | % | 15,248 | | 15,248 | ||||||||||
Freehold Raceway Mall(g) |
01/01/18 | 4.20 | % | 116,683 | | 116,683 | ||||||||||
Danbury Fair Mall |
10/01/20 | 5.53 | % | 219,313 | | 219,313 | ||||||||||
Chesterfield Towne Center(i) |
01/01/24 | 9.07 | % | 50,463 | | 50,463 | ||||||||||
Total Fixed Rate Debt for Consolidated Assets |
6.07 | % | $ | 2,919,406 | $ | | $ | 2,919,406 | ||||||||
La Cumbre Plaza(d) |
12/09/11 | 2.44 | % | $ | | $ | 23,113 | $ | 23,113 | |||||||
Twenty Ninth Street(j) |
03/25/11 | 5.45 | % | | 106,244 | 106,244 | ||||||||||
Westside Pavilion(d) |
06/05/11 | 3.26 | % | | 10,000 | 10,000 | ||||||||||
SanTan Village Regional Center(d)(k) |
06/13/11 | 2.94 | % | | 117,277 | 117,277 | ||||||||||
Oaks, The(d) |
07/10/11 | 2.31 | % | | 165,000 | 165,000 | ||||||||||
Oaks, The(d) |
07/10/11 | 2.83 | % | | 92,264 | 92,264 | ||||||||||
Paradise Valley Mall(d) |
08/31/12 | 6.30 | % | | 85,000 | 85,000 | ||||||||||
Northgate Mall(d) |
01/01/13 | 7.00 | % | | 38,115 | 38,115 | ||||||||||
Wilton Mall |
08/01/13 | 1.26 | % | | 40,000 | 40,000 | ||||||||||
Promenade at Casa Grande(l) |
12/30/13 | 5.21 | % | | 40,572 | 40,572 | ||||||||||
Total Floating Rate Debt for Consolidated Assets |
3.79 | % | $ | | $ | 717,585 | $ | 717,585 | ||||||||
Total Debt for Consolidated Assets |
5.62 | % | $ | 2,919,406 | $ | 717,585 | $ | 3,636,991 | ||||||||
12
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2010 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
II. Unconsolidated Assets (At Company's pro rata share): |
||||||||||||||||
Inland Center (50%)(m) |
02/11/11 | 6.06 | % | $ | 23,400 | $ | | $ | 23,400 | |||||||
Ridgmar (50%)(d) |
04/11/11 | 7.74 | % | 28,546 | | 28,546 | ||||||||||
Arrowhead Towne Center (33.3%) |
10/01/11 | 6.38 | % | 24,793 | | 24,793 | ||||||||||
SanTan Village Power Center (34.9%) |
02/01/12 | 5.33 | % | 15,705 | | 15,705 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 5.97 | % | 89,118 | | 89,118 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 8.33 | % | 39,868 | | 39,868 | ||||||||||
NorthPark Land (50%) |
05/10/12 | 8.33 | % | 38,509 | | 38,509 | ||||||||||
Kierland Greenway (24.5%) |
01/01/13 | 6.02 | % | 14,604 | | 14,604 | ||||||||||
Kierland Main Street (24.5%) |
01/02/13 | 4.99 | % | 3,636 | | 3,636 | ||||||||||
Queens Center (51%) |
03/01/13 | 7.78 | % | 64,610 | | 64,610 | ||||||||||
Queens Center (51%) |
03/01/13 | 7.00 | % | 104,472 | | 104,472 | ||||||||||
Scottsdale Fashion Square (50%) |
07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||||
FlatIron Crossing (25%) |
12/01/13 | 5.26 | % | 44,176 | | 44,176 | ||||||||||
Tysons Corner Center (50%) |
02/17/14 | 4.78 | % | 158,918 | | 158,918 | ||||||||||
Redmond Office (51%) |
05/15/14 | 7.52 | % | 30,472 | | 30,472 | ||||||||||
Biltmore Fashion Park (50%) |
10/01/14 | 8.25 | % | 29,747 | | 29,747 | ||||||||||
Lakewood Mall (51%) |
06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 72,806 | | 72,806 | ||||||||||
Camelback Colonnade (75%) |
10/12/15 | 4.82 | % | 35,250 | | 35,250 | ||||||||||
Chandler Festival (50%) |
11/01/15 | 6.39 | % | 14,850 | | 14,850 | ||||||||||
Chandler Gateway (50%) |
11/01/15 | 6.37 | % | 9,450 | | 9,450 | ||||||||||
Washington Square (51%) |
01/01/16 | 6.04 | % | 124,415 | | 124,415 | ||||||||||
Eastland Mall (50%) |
06/01/16 | 5.80 | % | 84,000 | | 84,000 | ||||||||||
Empire Mall (50%) |
06/01/16 | 5.81 | % | 88,150 | | 88,150 | ||||||||||
Granite Run (50%) |
06/01/16 | 5.84 | % | 57,484 | | 57,484 | ||||||||||
Mesa Mall (50%) |
06/01/16 | 5.82 | % | 43,625 | | 43,625 | ||||||||||
Rushmore (50%) |
06/01/16 | 5.82 | % | 47,000 | | 47,000 | ||||||||||
Southern Hills (50%) |
06/01/16 | 5.82 | % | 50,750 | | 50,750 | ||||||||||
Valley Mall (50%) |
06/01/16 | 5.85 | % | 22,323 | | 22,323 | ||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 7.52 | % | 101,056 | | 101,056 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 12,271 | | 12,271 | ||||||||||
Corte Madera, The Village at (50.1%) |
11/01/16 | 7.27 | % | 39,654 | | 39,654 | ||||||||||
Stonewood Mall (51%) |
11/01/17 | 4.67 | % | 58,140 | | 58,140 | ||||||||||
Wilshire Building (30%) |
01/01/33 | 6.35 | % | 1,768 | | 1,768 | ||||||||||
Total Fixed Rate Debt for Unconsolidated Assets |
6.11 | % | $ | 1,976,066 | $ | | $ | 1,976,066 | ||||||||
Chandler Village Center (50%) |
03/01/11 | 1.39 | % | $ | | $ | 8,643 | $ | 8,643 | |||||||
Desert Sky Mall (50%) |
03/04/11 | 1.36 | % | | 25,750 | 25,750 | ||||||||||
Market at Estrella Falls (39.7%) (d) |
06/01/11 | 2.41 | % | | 13,480 | 13,480 | ||||||||||
Los Cerritos Center (51%) |
07/01/11 | 1.13 | % | | 102,000 | 102,000 | ||||||||||
Superstition Springs Center (33.3%) |
09/09/11 | 0.68 | % | | 22,500 | 22,500 | ||||||||||
Pacific Premier Retail Trust (51%) (d) |
11/03/12 | 5.06 | % | | 58,650 | 58,650 | ||||||||||
Boulevard Shops (50%) |
12/16/13 | 3.33 | % | | 10,700 | 10,700 | ||||||||||
Total Floating Rate Debt for Unconsolidated Assets |
2.24 | % | $ | | $ | 241,723 | $ | 241,723 | ||||||||
Total Debt for Unconsolidated Assets |
5.68 | % | $ | 1,976,066 | $ | 241,723 | $ | 2,217,789 | ||||||||
Total Debt |
5.65 | % | $ | 4,895,472 | $ | 959,308 | $ | 5,854,780 | ||||||||
Percentage to Total |
83.61 | % | 16.39 | % | 100.00 | % |
13
14
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Top Ten Tenants
The following tenants (including their subsidiaries) represent the 10 largest rent payers in the Company's portfolio (including joint ventures) based upon rents in place as of December 31, 2010. Valley View Center is excluded from the table below.
Tenant | Primary DBA | Number of Locations in the Portfolio |
% of Total Rents(1) | ||||||
---|---|---|---|---|---|---|---|---|---|
Gap Inc. |
Gap, Banana Republic, Old Navy | 87 | 2.6 | % | |||||
Limited Brands, Inc. |
Victoria Secret, Bath and Body | 135 | 2.4 | % | |||||
Forever 21, Inc. |
Forever 21, XXI Forever | 46 | 2.0 | % | |||||
Foot Locker, Inc. |
Footlocker, Champs Sports, Lady Footlocker | 131 | 1.6 | % | |||||
Abercrombie and Fitch Co. |
Abercrombie & Fitch, Abercrombie, Hollister | 75 | 1.5 | % | |||||
AT&T Mobility LLC(2) |
AT&T Wireless, Cingular Wireless | 29 | 1.4 | % | |||||
Golden Gate Capital |
Eddie Bauer, Express, J. Jill | 59 | 1.3 | % | |||||
Luxottica Group |
Lenscrafters, Sunglass Hut | 149 | 1.3 | % | |||||
American Eagle Outfitters, Inc. |
American Eagle Outfitters | 61 | 1.1 | % | |||||
Macy's, Inc. |
Macy's, Bloomingdale's | 64 | 1.0 | % |
15