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) November 5, 2009
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 November 5, 2009 announcing results of operations for the Company for the quarter ended September 30, 2009 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 November 5, 2009, the Company made available on its website a financial supplement containing financial and operating information of the Company ("Supplemental Financial Information") for the three months and nine months ended September 30, 2009 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 by the undersigned, hereunto duly authorized, in the City of Santa Monica, State of California, on November 5, 2009.
THE MACERICH COMPANY | ||||
By: |
THOMAS E. O'HERN |
|||
/s/ THOMAS E. O'HERN Senior Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME
|
||
---|---|---|---|
99.1 | Press Release dated November 5, 2009 | ||
99.2 |
Supplemental Financial Information for the three months and nine months ended September 30, 2009 |
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 and Chief Financial Officer |
|
|
(310) 394-6000 |
MACERICH ANNOUNCES THIRD QUARTER RESULTS
Santa Monica, CA (11/05/09)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended September 30, 2009 which included total funds from operations ("FFO") diluted of $88.7 million or $.97 per share-diluted, compared to $1.12 per share-diluted for the quarter ended September 30, 2008. For the nine months ended September 30, 2009, FFO-diluted was $251.4 million, or $2.80 per share-diluted compared to $290.7 million or $3.29 per share-diluted for the nine months ended September 30, 2008. Net income available to common stockholders for the quarter ended September 30, 2009 was $142.8 million or $1.75 per share-diluted compared to $2.6 million or $.03 per share-diluted for the quarter ended September 30, 2008. Included in net income for the quarter was $161.6 million of gain on sale of assets which primarily resulted from the sale of a joint venture interest in Queens Center. For the nine months ended September 30, 2009, net income available to common stockholders was $135.1 million or $1.71 per share-diluted compared to $110.9 million or $1.50 per share-diluted for the nine months ended September 30, 2008. 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 Activity:
Commenting on the quarter, Arthur Coppola chairman and chief executive officer of Macerich stated, "We had a significant amount of capital activity during the quarter having completed three joint ventures that netted over $434 million in cash proceeds. We systematically continued our efforts to de-leverage our balance sheet with the recently completed common equity offering. Our liquidity and debt reduction plan has also included selling non core assets and issuing stock dividends. Year to date we have generated over $1 billion in cash that has been applied towards our de-leveraging goals."
Redevelopment and Development Activity
On October 15, 2009, Macerich opened the first phase of the Barneys New York-anchored expansion at Scottsdale Fashion Square. Joining Barneys New York are first-to-market retailers Aqua Beachwear, Arthur, Christian Audigier, Love Culture, True Religion and Michael Stars along with Aveda Lifestyle Salon, Forever 21 and three restaurantsMarcella's Ristorante, Modern Steak, and Barneys New York's exclusive Fred's dining concept. In addition, the first Microsoft store in the country opened at Scottsdale Fashion Square.
At Santa Monica Place, Macerich recently announced that Burberry, Michael Kors, Bernini, Angl, Swarovski and mini-anchors CB2 and Nike are the latest brands planned to open. The new Santa Monica Place is currently under construction and slated to open in August 2010 with anchors Bloomingdale's and Nordstrom. Macerich also announced nine restaurants for the third-level dining deck and completed deals with Tiffany & Co. and Louis Vuitton. To date, Macerich has announced nearly 40 retailers and restaurants, including Kitson LA, BCBGMAXAZRIA, Coach, Joe's Jeans, True Religion, Ed Hardy, Love Culture, Michael Brandon and restaurant concepts La Sandia, Zengo, Pizza Antica, XINO and Ozumo Sushi.
Phase I of Northgate Mall, a 722,948-square-foot regional mall under redevelopment in Marin County, is scheduled to open in November 2009. Kohl's opened successfully on September 30, 2009 replacing a Mervyn's site. Among the retailers opening in the first phase are H&M, Children's Place, Chipotle, Gymboree, Hot Topic, PacSun, Panera Bread, See's Candies, Sunglass Hut, Tilly's, Tomatina and Vans. Retailers will continue to open in phases into 2010.
Financing Activity
During the quarter $446 million in unsecured term notes, due in 2010, were paid off. Capital used for the debt reduction was primarily from proceeds from joint venture sales and operating cash retained by reducing the dividend and paying 90% of the dividend in stock.
Macerich also announced the closing of an $85 million loan on Paradise Valley Mall in Phoenix, Arizona. The loan on the previously unencumbered asset bears interest at a floating rate with the initial rate of 5.50%. The term of the loan is three years, extendable to five years at the Company's election.
After considering extensions and other loans committed but not yet closed, the Company's remaining debt maturities for 2009 are only $30 million and $268 million for 2010. All of these debt maturities are on secured property loans.
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. The Company is the sole general partner and owns an 89% ownership interest in The Macerich Partnership, L.P. Macerich now owns approximately 76 million square feet of gross leaseable area consisting primarily of interests in 72 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, November 5, 2009 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. 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, 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 and terms, 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, 2008 and the Quarterly Reports on Form 10-Q, 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 SFAS 144(a) |
Impact of SFAS 144(a) |
Results after SFAS 144(a) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended September 30, |
For the Three Months Ended September 30, |
For the Three Months Ended September 30, |
|||||||||||||||||
|
Unaudited | Unaudited | ||||||||||||||||||
|
2009 | 2008(b) | 2009 | 2008 | 2009 | 2008(b) | ||||||||||||||
Minimum rents |
$ | 119,903 | $ | 133,985 | (414 | ) | $ | (2,902 | ) | $ | 119,489 | $ | 131,083 | |||||||
Percentage rents |
3,909 | 4,114 | | | 3,909 | 4,114 | ||||||||||||||
Tenant recoveries |
59,754 | 70,059 | 55 | (642 | ) | 59,809 | 69,417 | |||||||||||||
Management Companies' revenues |
10,449 | 10,261 | | | 10,449 | 10,261 | ||||||||||||||
Other income |
6,648 | 7,388 | (8 | ) | (2 | ) | 6,640 | 7,386 | ||||||||||||
Total revenues |
200,663 | 225,807 | (367 | ) | (3,546 | ) | 200,296 | 222,261 | ||||||||||||
Shopping center and operating expenses |
65,160 | 74,100 | (208 | ) | (899 | ) | 64,952 | 73,201 | ||||||||||||
Management Companies' operating expenses |
16,400 | 19,014 | | | 16,400 | 19,014 | ||||||||||||||
Income tax expense (benefit) |
302 | (362 | ) | | | 302 | (362 | ) | ||||||||||||
Depreciation and amortization |
61,856 | 66,637 | (41 | ) | (700 | ) | 61,815 | 65,937 | ||||||||||||
REIT general and administrative expenses |
7,084 | 2,881 | | | 7,084 | 2,881 | ||||||||||||||
Interest expense(b) |
65,779 | 73,889 | | | 65,779 | 73,889 | ||||||||||||||
Loss on early extinguishment of debt |
(455 | ) | | | | (455 | ) | | ||||||||||||
Gain (loss) on sale or write down of assets |
161,580 | (5,178 | ) | (3,968 | ) | 961 | 157,612 | (4,217 | ) | |||||||||||
Equity in income of unconsolidated joint ventures(c) |
19,165 | 19,928 | | | 19,165 | 19,928 | ||||||||||||||
Income from continuing operations |
164,372 | 4,398 | (4,086 | ) | (986 | ) | 160,286 | 3,412 | ||||||||||||
Discontinued operations: |
||||||||||||||||||||
Gain (loss) on sale or disposition of assets |
| | 3,968 | (961 | ) | 3,968 | (961 | ) | ||||||||||||
Income from discontinued operations |
| | 118 | 1,947 | 118 | 1,947 | ||||||||||||||
Total income from discontinued operations |
| | 4,086 | 986 | 4,086 | 986 | ||||||||||||||
Net income |
164,372 | 4,398 | | | 164,372 | 4,398 | ||||||||||||||
Less net income attributable to noncontrolling interests |
21,534 | 925 | | | 21,534 | 925 | ||||||||||||||
Net income attributable the Company |
142,838 | 3,473 | | | 142,838 | 3,473 | ||||||||||||||
Less preferred dividends(d) |
| 835 | | | | 835 | ||||||||||||||
Net income available to common stockholders |
$ | 142,838 | $ | 2,638 | | | $ | 142,838 | $ | 2,638 | ||||||||||
Average number of shares outstandingbasic |
79,496 | 74,931 | 79,496 | 74,931 | ||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(e) |
91,347 | 87,439 | 91,347 | 87,439 | ||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(d)(e) |
91,347 | 88,333 | 91,347 | 88,333 | ||||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 1.71 | $ | 0.02 | ||||||||||||||
Net income per sharebasic(b) |
$ | 1.75 | $ | 0.03 | $ | 1.75 | $ | 0.03 | ||||||||||||
Net income per sharediluted(b)(d)(e) |
$ | 1.75 | $ | 0.03 | $ | 1.75 | $ | 0.03 | ||||||||||||
Dividend declared per share |
$ | 0.60 | $ | 0.80 | $ | 0.60 | $ | 0.80 | ||||||||||||
FFObasic(b)(e)(f) |
$ | 88,650 | $ | 97,711 | $ | 88,650 | $ | 97,711 | ||||||||||||
FFOdiluted(b)(d)(e)(f) |
$ | 88,650 | $ | 98,546 | $ | 88,650 | $ | 98,546 | ||||||||||||
FFO per sharebasic(b)(e)(f) |
$ | 0.97 | $ | 1.12 | $ | 0.97 | $ | 1.12 | ||||||||||||
FFO per sharediluted(b)(d)(e)(f) |
$ | 0.97 | $ | 1.12 | $ | 0.97 | $ | 1.12 | ||||||||||||
1
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before SFAS 144(a) |
Impact of SFAS 144(a) |
Results after SFAS 144(a) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Nine Months Ended September 30, |
For the Nine Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||||||
|
Unaudited | Unaudited | ||||||||||||||||||
|
2009 | 2008(b) | 2009 | 2008 | 2009 | 2008(b) | ||||||||||||||
Minimum rents |
$ | 370,879 | $ | 396,745 | (3,634 | ) | $ | (8,673 | ) | $ | 367,245 | $ | 388,072 | |||||||
Percentage rents |
9,396 | 9,772 | 6 | | 9,402 | 9,772 | ||||||||||||||
Tenant recoveries |
187,194 | 204,956 | (220 | ) | (1,916 | ) | 186,974 | 203,040 | ||||||||||||
Management Companies' revenues |
28,335 | 30,334 | | | 28,335 | 30,334 | ||||||||||||||
Other income |
21,552 | 20,776 | (15 | ) | (356 | ) | 21,537 | 20,420 | ||||||||||||
Total revenues |
617,356 | 662,583 | (3,863 | ) | (10,945 | ) | 613,493 | 651,638 | ||||||||||||
Shopping center and operating expenses |
203,504 | 214,407 | (1,667 | ) | (2,727 | ) | 201,837 | 211,680 | ||||||||||||
Management Companies' operating expenses |
58,702 | 57,886 | | | 58,702 | 57,886 | ||||||||||||||
Income tax benefit |
(878 | ) | (750 | ) | | | (878 | ) | (750 | ) | ||||||||||
Depreciation and amortization |
190,507 | 185,538 | (1,214 | ) | (2,431 | ) | 189,293 | 183,107 | ||||||||||||
REIT general and administrative expenses |
16,989 | 11,419 | | | 16,989 | 11,419 | ||||||||||||||
Interest expense(b) |
207,631 | 220,299 | | | 207,631 | 220,299 | ||||||||||||||
Gain on early extinguishment of debt |
29,145 | | | | 29,145 | | ||||||||||||||
Gain (loss) on sale or write down of assets |
136,731 | 95,135 | 23,045 | (98,189 | ) | 159,776 | (3,054 | ) | ||||||||||||
Equity in income of unconsolidated joint ventures(c) |
49,647 | 67,172 | | | 49,647 | 67,172 | ||||||||||||||
Income from continuing operations |
156,424 | 136,091 | 22,063 | (103,976 | ) | 178,487 | 32,115 | |||||||||||||
Discontinued operations: |
||||||||||||||||||||
(Loss) gain on sale or disposition of assets |
| | (23,045 | ) | 98,189 | (23,045 | ) | 98,189 | ||||||||||||
Income from discontinued operations |
| | 982 | 5,787 | 982 | 5,787 | ||||||||||||||
Total (loss) income from discontinued operations |
| | (22,063 | ) | 103,976 | (22,063 | ) | 103,976 | ||||||||||||
Net income |
156,424 | 136,091 | | | 156,424 | 136,091 | ||||||||||||||
Less net income attributable to noncontrolling interests |
21,306 | 20,994 | | | 21,306 | 20,994 | ||||||||||||||
Net income attributable to the Company |
135,118 | 115,097 | | | 135,118 | 115,097 | ||||||||||||||
Less preferred dividends(d) |
| 4,124 | | | | 4,124 | ||||||||||||||
Net income available to common stockholders |
$ | 135,118 | $ | 110,973 | | | $ | 135,118 | $ | 110,973 | ||||||||||
Average number of shares outstandingbasic |
77,898 | 73,688 | 77,898 | 73,688 | ||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(e) |
89,635 | 86,483 | 89,635 | 86,483 | ||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(d)(e) |
89,635 | 88,418 | 89,635 | 88,418 | ||||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 1.96 | $ | 0.29 | ||||||||||||||
Net income per sharebasic(b) |
$ | 1.71 | $ | 1.50 | $ | 1.71 | $ | 1.50 | ||||||||||||
Net income per sharediluted(b)(d)(e) |
$ | 1.71 | $ | 1.50 | $ | 1.71 | $ | 1.50 | ||||||||||||
Dividend declared per share |
$ | 2.00 | $ | 2.40 | $ | 2.00 | $ | 2.40 | ||||||||||||
FFObasic(b)(e)(f) |
$ | 251,410 | $ | 286,534 | $ | 251,410 | $ | 286,534 | ||||||||||||
FFOdiluted(b)(d)(e)(f) |
$ | 251,410 | $ | 290,658 | $ | 251,410 | $ | 290,658 | ||||||||||||
FFO per sharebasic(b)(e)(f) |
$ | 2.80 | $ | 3.32 | $ | 2.80 | $ | 3.32 | ||||||||||||
FFO per sharediluted(b)(d)(e)(f) |
$ | 2.80 | $ | 3.29 | $ | 2.80 | $ | 3.29 | ||||||||||||
2
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
On April 25, 2005, in connection with the acquisition of Wilmorite Holdings, L.P. and its affiliates, the Company issued as part of the consideration participating and non-participating convertible preferred units in MACWH, LP. On January 1, 2008, a subsidiary of the Company, at the election of the holders, redeemed approximately 3.4 million participating convertible preferred units in exchange for the distribution of the interests in the entity which held that portion of the Wilmorite portfolio that consisted of Eastview Commons, Eastview Mall, Greece Ridge Center, Marketplace Mall and Pittsford Plaza ("Rochester Properties"). This exchange is referred to as the "Rochester Redemption." As a result of the Rochester Redemption , the Company recorded a gain of $99.3 million and classified the gain to discontinued operations.
On December 19, 2008, the Company sold the fee simple and/or ground leasehold interests in three freestanding Mervyn's buildings to the Pacific Premier Retail Trust joint venture for $43.4 million. As a result of the sale, the Company has classified the results of operations to discontinued operations for all periods presented.
On July 14, 2009, the Company sold Village Center, a 170,801 square foot urban village property, for $11.8 million. During the period of July 15, 2009 through July 30, 2009, the Company 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.
On October 18, 2007, 560,000 shares of convertible preferred stock were converted to common shares. Additionally, on May 6, 2008, May 8, 2008 and September 18, 2008, 684,000, 1,338,860 and 1,044,271 shares of convertible preferred stock were converted to common shares, respectively. As of December 31, 2008, there was no convertible preferred stock outstanding.
The preferred shares were assumed converted for purposes of net income per sharediluted for the three and nine months ended September 30, 2008. The weighted average preferred shares are assumed converted for purposes of FFO per sharediluted for 2008.
Gains or losses on sales of undepreciated assets and the impact of SFAS 141 have been included in FFO. The inclusion of gains on sales of undepreciated assets increased FFO for the three and nine months ended September 30, 2009 and 2008 by $0.8 million, $3.3 million, $0.6 million and $3.6 million, respectively, or by $0.01 per share, $0.04 per share, $0.01 per share and $0.04 per share, respectively. Additionally, SFAS 141 increased FFO for the three and nine months ended September 30, 2009 and 2008 by $3.2 million, $10.4 million, $4.7 million and $13.2 million, respectively, or by $0.04 per share, $0.12 per share, $0.05 per share and $0.15 per share, respectively.
3
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Pro rata share of joint ventures:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2009 | 2008 | 2009 | 2008 | ||||||||||
Revenues: |
||||||||||||||
Minimum rents |
$ | 72,756 | $ | 68,828 | $ | 204,733 | $ | 202,262 | ||||||
Percentage rents |
2,857 | 2,856 | 5,712 | 7,261 | ||||||||||
Tenant recoveries |
35,310 | 33,024 | 99,187 | 97,072 | ||||||||||
Other |
4,361 | 3,362 | 11,009 | 17,371 | ||||||||||
Total revenues |
115,284 | 108,070 | 320,641 | 323,966 | ||||||||||
Expenses: |
||||||||||||||
Shopping center and operating expenses |
39,982 | 36,487 | 111,156 | 108,400 | ||||||||||
Interest expense |
27,448 | 25,923 | 78,747 | 77,850 | ||||||||||
Depreciation and amortization |
28,552 | 26,292 | 80,961 | 74,326 | ||||||||||
Total operating expenses |
95,982 | 88,702 | 270,864 | 260,576 | ||||||||||
(Loss) gain on sale or write down of assets |
(309 | ) | 349 | (298 | ) | 3,272 | ||||||||
Equity in income of joint ventures |
172 | 211 | 168 | 510 | ||||||||||
Net income |
$ | 19,165 | $ | 19,928 | $ | 49,647 | $ | 67,172 | ||||||
Reconciliation of Net income to FFO(f):
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||||
|
2009 | 2008 | 2009 | 2008 | |||||||||||
Net incomeavailable to common stockholders |
$ | 142,838 | $ | 2,638 | $ | 135,118 | $ | 110,973 | |||||||
Adjustments to reconcile net income to FFObasic |
|||||||||||||||
Noncontrolling interests in OP |
21,520 | 386 | 20,351 | 19,051 | |||||||||||
(Gain) loss on sale or write down of consolidated assets |
(161,580 | ) | 5,178 | (136,731 | ) | (95,135 | ) | ||||||||
plus gain on undepreciated asset salesconsolidated assets |
792 | 224 | 3,289 | 798 | |||||||||||
plus noncontrolling interests share of gain on sale or write-down of consolidated joint ventures |
| | 310 | 589 | |||||||||||
less write down of consolidated assets |
(589 | ) | | (28,228 | ) | | |||||||||
Loss (gain) on sale or write-down of assets from unconsolidated entities (pro rata) |
309 | (349 | ) | 298 | (3,272 | ) | |||||||||
plus (loss) gain on undepreciated asset salesunconsolidated entities (pro rata share) |
(26 | ) | 328 | (24 | ) | 2,764 | |||||||||
plus noncontrolling interests in gain on sale of unconsolidated entities |
| | | 487 | |||||||||||
less write down of assetsunconsolidated entities (pro rata share) |
(282 | ) | | (282 | ) | | |||||||||
Depreciation and amortization on consolidated assets |
61,856 | 66,637 | 190,507 | 185,538 | |||||||||||
Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(1,117 | ) | (1,065 | ) | (3,247 | ) | (2,426 | ) | |||||||
Depreciation and amortization on joint ventures (pro rata) |
28,552 | 26,292 | 80,961 | 74,326 | |||||||||||
Less: depreciation on personal property |
(3,623 | ) | (2,558 | ) | (10,912 | ) | (7,159 | ) | |||||||
Total FFObasic |
88,650 | 97,711 | 251,410 | 286,534 | |||||||||||
Additional adjustment to arrive at FFOdiluted |
|||||||||||||||
Preferred stock dividends earned |
| 835 | | 4,124 | |||||||||||
Total FFOdiluted |
$ | 88,650 | $ | 98,546 | $ | 251,410 | $ | 290,658 | |||||||
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 September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2009 | 2008 | 2009 | 2008 | ||||||||||
Earnings per sharediluted |
$ | 1.75 | $ | 0.03 | $ | 1.71 | $ | 1.50 | ||||||
Per share impact of depreciation and amortization of real estate |
0.94 | 1.03 | 2.89 | 2.91 | ||||||||||
Per share impact of (gain) loss on sale or write-down of depreciated assets |
(1.72 | ) | 0.06 | (1.80 | ) | (1.10 | ) | |||||||
Per share impact of preferred stock not dilutive to EPS |
| 0.00 | | (0.02 | ) | |||||||||
FFO per sharediluted |
$ | 0.97 | $ | 1.12 | $ | 2.80 | $ | 3.29 | ||||||
Reconciliation of Net income to EBITDA:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2009 | 2008 | 2009 | 2008 | ||||||||||
Net incomeavailable to common stockholders |
$ | 142,838 | $ | 2,638 | $ | 135,118 | $ | 110,973 | ||||||
Interest expenseconsolidated assets |
65,779 |
73,889 |
207,631 |
220,299 |
||||||||||
Interest expenseunconsolidated entities (pro rata) |
27,448 | 25,923 | 78,747 | 77,850 | ||||||||||
Depreciation and amortizationconsolidated assets |
61,856 | 66,637 | 190,507 | 185,538 | ||||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
28,552 | 26,292 | 80,961 | 74,326 | ||||||||||
Noncontrolling interests in OP |
21,520 | 386 | 20,351 | 19,051 | ||||||||||
Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(1,552 | ) | (1,673 | ) | (4,511 | ) | (3,623 | ) | ||||||
Loss (gain) on early extinguishment of debt |
455 | | (29,145 | ) | | |||||||||
(Gain) loss on sale or write down of assetsconsolidated assets |
(161,580 | ) | 5,178 | (136,731 | ) | (95,135 | ) | |||||||
Loss (gain) on sale or write down of assetsunconsolidated entities (pro rata) |
309 | (349 | ) | 298 | (3,272 | ) | ||||||||
Add: Noncontrolling interests share of gain on sale of consolidated joint ventures |
| | 310 | 589 | ||||||||||
Add: Noncontrolling interests share of gain on sale of unconsolidated entities |
| | | 487 | ||||||||||
Income tax expense (benefit) |
302 | (362 | ) | (878 | ) | (750 | ) | |||||||
Distributions on preferred units |
208 | 242 | 623 | 782 | ||||||||||
Preferred dividends |
| 835 | | 4,124 | ||||||||||
EBITDA(g) |
$ | 186,135 | $ | 199,636 | $ | 543,281 | $ | 591,239 | ||||||
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 September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2009 | 2008 | 2009 | 2008 | ||||||||||
EBITDA(g) |
$ | 186,135 | $ | 199,636 | $ | 543,281 | $ | 591,239 | ||||||
Add: REIT general and administrative expenses |
7,084 |
2,881 |
16,989 |
11,419 |
||||||||||
Management Companies' revenues |
(10,449 | ) | (10,261 | ) | (28,335 | ) | (30,334 | ) | ||||||
Management Companies' operating expenses |
16,400 | 19,014 | 58,702 | 57,886 | ||||||||||
Lease termination income of comparable centers |
(6,901 | ) | (3,476 | ) | (9,206 | ) | (8,263 | ) | ||||||
EBITDA of non-comparable centers |
(27,899 | ) | (40,824 | ) | (69,791 | ) | (105,657 | ) | ||||||
Same CentersNOI(h) |
$ | 164,370 | $ | 166,970 | $ | 511,640 | $ | 516,290 | ||||||
6
Supplemental Financial Information
For the three months and nine months ended September 30, 2009
The Macerich Company
Supplemental Financial and Operating Information
Table of Contents
All information included in this supplemental financial package is unaudited, unless otherwise indicated.
|
Page No. | |
---|---|---|
Corporate Overview |
1-3 | |
Overview |
1 |
|
Capital information and market capitalization |
2 | |
Changes in total common and equivalent shares/units |
3 |
|
Financial Data |
4-5 |
|
Supplemental FFO information |
4 |
|
Capital expenditures |
5 | |
Operational Data |
6-9 |
|
Sales per square foot |
6 | |
Occupancy |
7 |
|
Rent |
8 | |
Cost of occupancy |
9 |
|
Balance Sheet Information |
10-13 |
|
Summarized balance sheet information |
10 |
|
Debt summary |
11 | |
Outstanding debt by maturity date |
12-13 |
|
Financing Activity |
14-15 |
|
2009 Summary of financing activity |
14 |
|
2010 Summary of financing activity |
15 | |
Development Pipeline Forecast |
16 |
This supplemental financial information should be read in connection with the Company's third quarter 2009 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date November 5, 2009) 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 September 30, 2009, the Operating Partnership owned or had an ownership interest in 72 regional malls and 19 community shopping centers aggregating approximately 76 million square feet of gross leasable area ("GLA"). These 91 regional malls and community shopping centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
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.
This document contains information that constitutes forward-looking statements and includes information regarding expectations regarding the Company's refinancing, development, redevelopment and expansion activities. 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, economic and business conditions; adverse changes in the real estate markets, including the liquidity of real estate investments; and risks of real estate development, redevelopment, and expansion, including availability, terms and cost of financing, construction delays, environmental and safety requirements, budget overruns, sunk costs and lease-up. Real estate development, redevelopment and expansion activities are also subject to risks relating to the inability to obtain, or delays in obtaining, all necessary zoning, land-use, building, and occupancy and other required governmental permits and authorizations and governmental actions and initiatives (including legislative and regulatory changes) as well as terrorist activities which could adversely affect all of the above factors. Furthermore, occupancy rates and rents at a newly completed property may not be sufficient to make the property profitable. 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, 2008 and the Quarterly Reports on Form 10-Q, 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 document or to reflect the occurrence of unanticipated events unless required by law to do so.
1
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization
|
Period Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
9/30/2009 | 12/31/2008 | 12/31/2007 | 12/31/2006 | |||||||||
|
dollars in thousands except per share data |
||||||||||||
Closing common stock price per share |
$ | 30.33 | $ | 18.16 | $ | 71.06 | $ | 86.57 | |||||
52 week high |
$ |
61.39 |
$ |
76.50 |
$ |
103.59 |
$ |
87.10 |
|||||
52 week low |
$ | 5.21 | $ | 8.31 | $ | 69.44 | $ | 66.70 | |||||
Shares outstanding at end of period |
|||||||||||||
Class A participating convertible preferred units |
| | 2,855,393 | 2,855,393 | |||||||||
Class A non-participating convertible preferred units |
202,138 |
193,164 |
219,828 |
287,176 |
|||||||||
Series A cumulative convertible redeemable preferred stock |
|
|
3,067,131 |
3,627,131 |
|||||||||
Common shares and partnership units |
92,892,462 |
88,529,334 |
84,864,600 |
84,767,432 |
|||||||||
Total common and equivalent shares/units outstanding |
93,094,600 |
88,722,498 |
91,006,952 |
91,537,132 |
|||||||||
Portfolio capitalization data |
|||||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 6,996,618 | $ | 7,926,241 | $ | 7,507,559 | $ | 6,620,271 | |||||
Equity market capitalization |
2,823,559 |
1,611,201 |
6,466,954 |
7,924,369 |
|||||||||
Total market capitalization |
$ | 9,820,177 | $ | 9,537,442 | $ | 13,974,513 | $ | 14,544,640 | |||||
Floating rate debt as a percentage of total debt |
21.1 |
% |
21.9 |
% |
14.8 |
% |
20.8 |
% |
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, 2008 |
11,645,700 | 76,883,634 | 193,164 | 88,722,498 | |||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share- or unit-based plans |
46,410 | 148,533 | | 194,943 | |||||||||
Balance as of March 31, 2009 |
11,692,110 |
77,032,167 |
193,164 |
88,917,441 |
|||||||||
Conversion of partnership units to cash |
(11,000 |
) |
(11,000 |
) |
|||||||||
Issuance of stock/partnership units from stock dividends, stock option exercises, restricted stock issuance or other share- or unit-based plans |
165,901 |
2,283,235 |
5,218 |
2,454,354 |
|||||||||
Balance as of June 30, 2009 |
11,847,011 |
79,315,402 |
198,382 |
91,360,795 |
|||||||||
Conversion of partnership units to cash |
(4,100 | ) | | | (4,100 | ) | |||||||
Issuance of stock/partnership units from stock dividends, stock option exercises, restricted stock issuance or other share- or unit-based plans |
72,776 |
1,661,373 |
3,756 |
1,737,905 |
|||||||||
Balance as of September 30, 2009 |
11,915,687 | 80,976,775 | 202,138 | 93,094,600 | |||||||||
3
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental Funds from Operations ("FFO") Information(a)
|
|||||||
---|---|---|---|---|---|---|---|
|
As of September 30, | ||||||
|
2009 | 2008 | |||||
Straight line rent receivable |
$ | 65.7 | $ | 61.5 |
|
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
|
2009 | 2008 | 2009 | 2008 | |||||||||
|
dollars in millions |
||||||||||||
Lease termination fees |
$ | 11.1 | $ | 4.0 | $ | 14.3 | $ | 8.8 | |||||
Straight line rental income |
$ |
3.5 |
$ |
3.0 |
$ |
7.2 |
$ |
7.8 |
|||||
Gain on sales of undepreciated assets |
$ | 0.8 | $ | 0.6 | $ | 3.3 | $ | 3.6 | |||||
Amortization of acquired above- and below-market leases (SFAS 141) |
$ |
3.2 |
$ |
4.7 |
$ |
10.4 |
$ |
13.2 |
|||||
Amortization of debt premiums/(discounts)(b) |
$ | 0.1 | $ | (0.9 | ) | $ | 0.8 | $ | (2.4 | ) | |||
Interest capitalized |
$ |
6.7 |
$ |
11.9 |
$ |
19.3 |
$ |
28.7 |
4
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Nine Months Ended 9/30/2009 |
Year Ended 12/31/2008 | Year Ended 12/31/2007 | ||||||||
|
dollars in millions |
||||||||||
Consolidated Centers |
|||||||||||
Acquisitions of property and equipment |
$ |
9.7 |
$ |
87.5 |
$ |
387.9 |
|||||
Development, redevelopment and expansions of Centers |
157.9 | 446.1 | 545.9 | ||||||||
Renovations of Centers |
3.6 |
8.5 |
31.1 |
||||||||
Tenant allowances |
5.9 | 14.6 | 28.0 | ||||||||
Deferred leasing charges |
14.9 |
22.3 |
21.6 |
||||||||
Total |
$ | 192.0 | $ | 579.0 | $ | 1,014.5 | |||||
Joint Venture Centers(a) |
|||||||||||
Acquisitions of property and equipment |
$ | 3.2 | $ | 294.4 | $ | 24.8 | |||||
Development, redevelopment and expansions of Centers |
43.9 |
60.8 |
33.5 |
||||||||
Renovations of Centers |
2.7 | 3.1 | 10.5 | ||||||||
Tenant allowances |
3.1 |
13.8 |
15.1 |
||||||||
Deferred leasing charges |
3.0 | 5.0 | 4.2 | ||||||||
Total |
$ | 55.9 | $ | 377.1 | $ | 88.1 | |||||
5
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Wholly Owned Centers | Joint Venture Centers | Total Centers | |||||||
09/30/2009(b) |
$ | 400 | $ | 435 | $ | 418 | ||||
12/31/2008 |
$ |
420 |
$ |
460 |
$ |
441 |
||||
12/31/2007(c) |
$ | 448 | $ | 486 | $ | 467 |
6
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Period Ended
|
Wholly Owned Regional Malls(a) |
Joint Venture Regional Malls(a) |
Total Regional Malls(a) |
|||||||
09/30/2009 |
91.0 | % | 90.9 | % | 91.0 | % | ||||
12/31/2008 |
91.6 |
% |
92.8 |
% |
92.3 |
% |
||||
12/31/2007 |
92.8 | % | 93.3 | % | 93.1 | % |
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Period Ended
|
Wholly Owned Centers(b) | Joint Venture Centers(b) | Total Centers(b) | |||||||
09/30/2009 |
90.6 | % | 91.2 | % | 91.0 | % | ||||
12/31/2008 |
91.3 |
% |
93.1 |
% |
92.3 |
% |
||||
12/31/2007 |
92.8 | % | 94.0 | % | 93.5 | % |
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 Period(b) |
Average Base Rent PSF on Leases Expiring(c) |
||||||||
Wholly Owned Centers |
|||||||||||
09/30/2009 |
$ |
42.94 |
$ |
40.78 |
$ |
35.49 |
|||||
12/31/2008 |
$ | 41.39 | $ | 42.70 | $ | 35.14 | |||||
12/31/2007 |
$ |
38.49 |
$ |
43.23 |
$ |
34.21 |
|||||
Joint Venture Centers |
|||||||||||
09/30/2009 |
$ |
43.21 |
$ |
45.29 |
$ |
36.65 |
|||||
12/31/2008 |
$ | 42.14 | $ | 49.74 | $ | 37.61 | |||||
12/31/2007 |
$ |
38.72 |
$ |
47.12 |
$ |
34.87 |
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||||
|
2008 | 2007 | 2006 | |||||||||
Wholly Owned Centers |
||||||||||||
Minimum rents |
8.9 |
% |
8.0 |
% |
8.1 |
% |
||||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||||
Expense recoveries(a) |
4.4 |
% |
3.8 |
% |
3.7 |
% |
||||||
Total |
13.7 | % | 12.2 | % | 12.2 | % | ||||||
|
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||||
|
2008 | 2007 | 2006 | |||||||||
Joint Venture Centers |
||||||||||||
Minimum rents |
8.2 |
% |
7.3 |
% |
7.2 |
% |
||||||
Percentage rents |
0.4 | % | 0.5 | % | 0.6 | % | ||||||
Expense recoveries(a) |
3.9 |
% |
3.2 |
% |
3.1 |
% |
||||||
Total |
12.5 | % | 11.0 | % | 10.9 | % | ||||||
9
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Summarized Balance Sheet Information
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2009 | December 31, 2008 |
December 31, 2007 |
||||||||
|
dollars in thousands |
||||||||||
Cash and cash equivalents |
$ | 79,558 | $ | 66,529 | $ | 85,273 | |||||
Pro rata cash and cash equivalents on unconsolidated entities |
69,359 |
91,103 |
56,194 |
||||||||
Investment in real estate, net (a) |
5,692,278 | 6,371,319 | 6,187,473 | ||||||||
Investment in unconsolidated entities |
1,054,671 |
1,094,845 |
785,643 |
||||||||
Total assets |
7,319,427 | 8,090,435 | 7,937,097 | ||||||||
Mortgage and notes payable (b) |
4,968,053 |
5,940,418 |
5,703,180 |
||||||||
Pro rata share of debt on unconsolidated entities |
2,256,383 | 2,017,705 | 1,820,411 |
10
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2009 | ||||||||||
|
Fixed Rate | Variable Rate(a) | Total | ||||||||
|
dollars in thousands |
||||||||||
Consolidated debt |
$ | 3,535,789 | $ | 1,204,446 | $ | 4,740,235 | |||||
Unconsolidated debt |
1,984,198 |
272,185 |
2,256,383 |
||||||||
Total debt |
$ | 5,519,987 | $ | 1,476,631 | $ | 6,996,618 | |||||
Weighted average interest rate |
6.10 |
% |
3.07 |
% |
5.46 |
% |
|||||
Weighted average maturity (years) |
3.19 |
11
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
As of September 30, 2009 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate (a) | Fixed | Floating | Total Debt Balance (a) | |||||||||||
I. Consolidated Assets: |
||||||||||||||||
Macerich Partnership Line of Credit (b) |
04/25/10 | 6.23 | % | $ | 850,000 | $ | | $ | 850,000 | |||||||
Carmel Plaza |
05/01/10 | 7.45 | % | 25,443 | | 25,443 | ||||||||||
Vintage Faire Mall |
09/01/10 | 7.92 | % | 62,480 | | 62,480 | ||||||||||
Santa Monica Place |
11/01/10 | 7.79 | % | 76,974 | | 76,974 | ||||||||||
Northridge Mall |
01/01/11 | 8.20 | % | 71,726 | | 71,726 | ||||||||||
Valley View Center |
01/01/11 | 5.81 | % | 125,000 | | 125,000 | ||||||||||
Danbury Fair Mall |
02/01/11 | 4.64 | % | 164,840 | | 164,840 | ||||||||||
Shoppingtown Mall |
05/11/11 | 5.01 | % | 41,805 | | 41,805 | ||||||||||
Capitola Mall |
05/15/11 | 7.13 | % | 36,051 | | 36,051 | ||||||||||
Freehold Raceway Mall (c) |
07/07/11 | 4.68 | % | 83,726 | | 83,726 | ||||||||||
Pacific View |
08/31/11 | 7.25 | % | 79,751 | | 79,751 | ||||||||||
Pacific View |
08/31/11 | 7.00 | % | 6,453 | | 6,453 | ||||||||||
Rimrock Mall |
10/01/11 | 7.57 | % | 41,617 | | 41,617 | ||||||||||
Prescott Gateway |
12/01/11 | 5.86 | % | 60,000 | | 60,000 | ||||||||||
Hilton Village |
02/01/12 | 5.27 | % | 8,560 | | 8,560 | ||||||||||
The Macerich CompanyConvertible Senior Notes (d) |
03/15/12 | 5.41 | % | 611,519 | | 611,519 | ||||||||||
Tucson La Encantada |
06/01/12 | 5.84 | % | 77,756 | | 77,756 | ||||||||||
Chandler Fashion Center (c) |
11/01/12 | 5.20 | % | 49,452 | | 49,452 | ||||||||||
Chandler Fashion Center (c) |
11/01/12 | 6.00 | % | 32,668 | | 32,668 | ||||||||||
Towne Mall |
11/01/12 | 4.99 | % | 13,996 | | 13,996 | ||||||||||
Deptford Mall |
01/15/13 | 5.41 | % | 172,500 | | 172,500 | ||||||||||
GreeleyDefeasance |
09/01/13 | 6.34 | % | 26,529 | | 26,529 | ||||||||||
Great Northern Mall |
12/01/13 | 5.11 | % | 39,044 | | 39,044 | ||||||||||
Fiesta Mall |
01/01/15 | 4.98 | % | 84,000 | | 84,000 | ||||||||||
Fresno Fashion Fair |
08/01/15 | 6.76 | % | 168,035 | | 168,035 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
South Towne Center |
11/05/15 | 6.39 | % | 89,126 | | 89,126 | ||||||||||
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 | % | 15,501 | | 15,501 | ||||||||||
Chesterfield Towne Center |
01/01/24 | 9.07 | % | 52,819 | | 52,819 | ||||||||||
South Plains Mall |
03/01/29 | 9.49 | % | 55,360 | | 55,360 | ||||||||||
Wilton Mall |
11/01/29 | 4.79 | % | 41,058 | | 41,058 | ||||||||||
Total Fixed Rate Debt for Consolidated Assets |
6.05 | % | $ | 3,535,789 | $ | | $ | 3,535,789 | ||||||||
La Cumbre Plaza (e) |
11/09/09 | 1.62 | % | $ | | $ | 30,000 | $ | 30,000 | |||||||
Panorama Mall |
02/28/10 | 1.31 | % | | 50,000 | 50,000 | ||||||||||
Macerich Partnership Line of Credit |
04/25/10 | 3.83 | % | | 245,000 | 245,000 | ||||||||||
Promenade at Casa Grande (f) |
08/16/10 | 1.74 | % | | 44,426 | 44,426 | ||||||||||
Twenty Ninth Street |
03/25/11 | 5.45 | % | | 106,710 | 106,710 | ||||||||||
Victor Valley, Mall of |
05/06/11 | 2.16 | % | | 100,000 | 100,000 | ||||||||||
Westside Pavilion |
06/05/11 | 2.96 | % | | 175,000 | 175,000 | ||||||||||
SanTan Village Regional Center (g) |
06/13/11 | 2.98 | % | | 115,204 | 115,204 | ||||||||||
Oaks, The |
07/10/11 | 2.37 | % | | 165,000 | 165,000 | ||||||||||
Oaks, The |
07/10/11 | 2.99 | % | | 88,106 | 88,106 | ||||||||||
Paradise Valley Mall |
08/31/12 | 6.30 | % | | 85,000 | 85,000 | ||||||||||
Total Floating Rate Debt for Consolidated Assets |
3.30 | % | $ | | $ | 1,204,446 | $ | 1,204,446 | ||||||||
Total Debt for Consolidated Assets |
5.35 | % | $ | 3,535,789 | $ | 1,204,446 | $ | 4,740,235 | ||||||||
II. Unconsolidated Assets (At Company's pro rata share): |
||||||||||||||||
Corte Madera, The Village at (50.1%) (h) |
11/01/09 | 7.75 | % | 31,588 | | 31,588 | ||||||||||
Ridgmar (50%) |
04/11/10 | 6.11 | % | 28,700 | | 28,700 | ||||||||||
Kitsap Mall/Place (51%) |
06/01/10 | 8.14 | % | 28,459 | | 28,459 | ||||||||||
Cascade (51%) |
07/01/10 | 5.28 | % | 19,524 | | 19,524 | ||||||||||
Stonewood Mall (51%) |
12/11/10 | 7.44 | % | 36,883 | | 36,883 | ||||||||||
Inland Center (50%) |
02/11/11 | 4.69 | % | 26,036 | | 26,036 | ||||||||||
Arrowhead Towne Center (33.3%) |
10/01/11 | 6.38 | % | 25,567 | | 25,567 | ||||||||||
SanTan Village Power Center (34.9%) |
02/01/12 | 5.33 | % | 15,705 | | 15,705 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 5.96 | % | 91,032 | | 91,032 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 8.33 | % | 40,667 | | 40,667 | ||||||||||
NorthPark Land (50%) |
05/10/12 | 8.33 | % | 39,281 | | 39,281 | ||||||||||
Kierland Greenway (24.5%) |
01/01/13 | 6.02 | % | 15,141 | | 15,141 | ||||||||||
Kierland Main Street (24.5%) |
01/02/13 | 4.99 | % | 3,711 | | 3,711 |
12
|
As of September 30, 2009 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate (a) | Fixed | Floating | Total Debt Balance (a) | |||||||||||
Queens Center (51%) |
03/01/13 | 7.78 | % | 65,839 | | 65,839 | ||||||||||
Queens Center (51%) |
03/01/13 | 7.00 | % | 107,247 | | 107,247 | ||||||||||
Scottsdale Fashion Square (50%) |
07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||||
FlatIron Crossing (25%) |
12/01/13 | 5.26 | % | 45,378 | | 45,378 | ||||||||||
Tysons Corner Center (50%) |
02/17/14 | 4.78 | % | 163,260 | | 163,260 | ||||||||||
Redmond Office (51%) |
05/15/14 | 7.52 | % | 31,389 | | 31,389 | ||||||||||
Biltmore Fashion Park (50%) |
10/01/14 | 8.25 | % | 30,000 | | 30,000 | ||||||||||
Lakewood Mall (51%) |
06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 74,020 | | 74,020 | ||||||||||
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 | % | 126,467 | | 126,467 | ||||||||||
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 | % | 58,507 | | 58,507 | ||||||||||
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 | % | 22,780 | | 22,780 | ||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 7.52 | % | 102,271 | | 102,271 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 12,609 | | 12,609 | ||||||||||
Wilshire Building (30%) |
01/01/33 | 6.35 | % | 1,812 | | 1,812 | ||||||||||
Total Fixed Rate Debt for Unconsolidated Assets |
6.18 | % | $ | 1,984,198 | $ | | $ | 1,984,198 | ||||||||
Metrocenter Mall (15%) |
02/09/10 | 1.72 | % | | 16,800 | 16,800 | ||||||||||
Metrocenter Mall (15%) |
02/09/10 | 3.69 | % | | 3,240 | 3,240 | ||||||||||
Desert Sky Mall (50%) |
03/04/10 | 1.34 | % | | 25,750 | 25,750 | ||||||||||
Superstition Springs Center (33.3%) |
09/09/10 | 0.61 | % | | 22,498 | 22,498 | ||||||||||
Camelback Colonnade (75%) |
10/09/10 | 1.11 | % | | 31,125 | 31,125 | ||||||||||
Kierland Tower Lofts (15%) |
11/18/10 | 3.25 | % | | 1,355 | 1,355 | ||||||||||
Boulevard Shops (50%) |
12/17/10 | 1.19 | % | | 10,700 | 10,700 | ||||||||||
Chandler Village Center (50%) |
01/15/11 | 1.40 | % | | 8,643 | 8,643 | ||||||||||
Market at Estrella Falls (35.1%) |
06/01/11 | 2.39 | % | | 12,334 | 12,334 | ||||||||||
Los Cerritos Center (51%) |
07/01/11 | 1.12 | % | | 102,000 | 102,000 | ||||||||||
Pacific Premier Retail Trust (51%) |
08/21/11 | 6.90 | % | | 37,740 | 37,740 | ||||||||||
Total Floating Rate Debt for Unconsolidated Assets |
2.05 | % | $ | | $ | 272,185 | $ | 272,185 | ||||||||
Total Debt for Unconsolidated Assets |
5.68 | % | $ | 1,984,198 | $ | 272,185 | $ | 2,256,383 | ||||||||
Total Debt |
5.46 | % | $ | 5,519,987 | $ | 1,476,631 | $ | 6,996,618 | ||||||||
Percentage to Total |
78.90 | % | 21.10 | % | 100.00 | % |
13
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
2009 SUMMARY OF FINANCING ACTIVITY (at Company's pro rata share)
Center/Entity (dollars in thousands)
|
Maturity Date |
Total Debt Maturing in 2009 (Balance as of 9/30/09 or Refinanced Balance) |
Less Debt with Extension Options |
Net Debt Refinanced or Maturing in 2009 |
Estimated New Proceeds (a) |
Estimated Net Proceeds Over Existing Loan Amount |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2009 closed financings/commitments: |
||||||||||||||||||||
Camelback Colonnade (75%) (b) |
10/09/10 | $ | 31,125 | $ | 31,125 | $ | | $ | | $ | | |||||||||
Carmel Plaza (c) |
05/01/10 | 25,443 | 25,443 | 24,443 | (1,000 | ) | ||||||||||||||
Corte Madera, The Village at (50.1%) (d) |
11/01/16 | 31,749 | 31,749 | 40,000 | 8,251 | |||||||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 102,500 | 102,500 | 102,500 | | |||||||||||||||
Northgate Mall (e) |
| 25,000 | 25,000 | |||||||||||||||||
Northridge Mall |
01/01/11 | 78,898 | 78,898 | 72,000 | (6,898 | ) | ||||||||||||||
Paradise Valley Mall (f) |
08/31/12 | 20,000 | 20,000 | 85,000 | 65,000 | |||||||||||||||
Promenade at Casa Grande (51.3%) (b) |
08/16/10 | 44,426 | 44,426 | | | | ||||||||||||||
Queens Center (51%) |
03/01/13 | 88,651 | 88,651 | 130,000 | 41,349 | |||||||||||||||
Redmond Town CenterOffice (51%) |
05/15/14 | 30,485 | 30,485 | 31,620 | 1,135 | |||||||||||||||
Redmond Town CenterRetail (51%) (g) |
08/21/11 | 35,679 | 35,679 | 37,740 | 2,061 | |||||||||||||||
Superstition Springs Center (33.3%) (b) |
09/09/10 | 22,498 | 22,498 | | | | ||||||||||||||
Twenty Ninth Street |
03/25/11 | 106,225 | 106,225 | 106,225 | | |||||||||||||||
Washington Square (51%) |
01/01/16 | 64,261 | 64,261 | 127,500 | 63,239 | |||||||||||||||
Subtotalclosed or committed: |
583,891 | 782,028 | 198,137 | |||||||||||||||||
2009 remaining loans maturing: |
||||||||||||||||||||
La Cumbre Plaza (h) |
11/09/09 | 30,000 | 30,000 | 30,000 | | |||||||||||||||
Subtotalremaining 2009 maturities |
30,000 | 30,000 | | |||||||||||||||||
Expected fundings under existing loans: |
||||||||||||||||||||
Los Cerritos Center (51%) (i) |
| 35,700 | 35,700 | |||||||||||||||||
The Oaks |
| 27,000 | 27,000 | |||||||||||||||||
Total |
$ | 711,940 | $ | 98,049 | $ | 613,891 | $ | 874,728 | $ | 260,837 | ||||||||||
14
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
2010 SUMMARY OF FINANCING ACTIVITY (at Company's pro rata share)
Center/Entity (dollars in thousands)
|
Maturity Date |
Total Debt Maturing in 2010 (Balance as of 9/30/09) |
Less Debt with Extension Options |
Net Debt Maturing in 2010 |
Estimated New Proceeds (a) |
Estimated Net Proceeds Over Existing Loan Amount |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2010 commitments: |
||||||||||||||||||||
Cascade Mall (51%) (b) |
07/01/10 | $ | 19,524 | $ | 19,524 | $ | 10,301 | $ | (9,223 | ) | ||||||||||
Kitsap Mall/Place (51%) (b) |
06/01/10 | 28,459 | 28,459 | 28,459 | | |||||||||||||||
Subtotalcommitted: |
47,983 | 38,760 | (9,223 | ) | ||||||||||||||||
2010 loans maturing: |
||||||||||||||||||||
Boulevard Shops (50%) |
12/17/10 | 10,700 | 10,700 | 10,000 | (700 | ) | ||||||||||||||
Camelback Colonnade (75%) |
10/09/10 | 31,125 | 31,125 | 37,500 | 6,375 | |||||||||||||||
Kierland Tower Lofts (15%) |
11/18/10 | 1,355 | 1,355 | | (1,355 | ) | ||||||||||||||
Metrocenter Mall (15%) |
02/09/10 | 20,040 | 20,040 | 6,000 | (14,040 | ) | ||||||||||||||
Ridgmar (50%) |
04/11/10 | 28,700 | 28,700 | 24,000 | (4,700 | ) | ||||||||||||||
Santa Monica Place |
11/01/10 | 76,974 | 76,974 | 175,000 | 98,026 | |||||||||||||||
Stonewood Mall (51%) |
12/11/10 | 36,883 | 36,883 | 59,000 | 22,117 | |||||||||||||||
Vintage Faire Mall |
09/01/10 | 62,480 | 62,480 | 143,000 | 80,520 | |||||||||||||||
Subtotalremaining 2010 maturities |
268,257 | 454,500 | 186,243 | |||||||||||||||||
Expected fundings under committed development loans: |
||||||||||||||||||||
Northgate Mall |
| 35,000 | 35,000 | |||||||||||||||||
2010 loans with extension options: |
||||||||||||||||||||
Carmel Plaza (c) |
05/01/10 | 25,443 | 25,443 | |||||||||||||||||
Desert Sky Mall (50%) (d) |
03/04/10 | 25,750 | 25,750 | | | | ||||||||||||||
Panorama Mall (d) |
02/28/10 | 50,000 | 50,000 | | | | ||||||||||||||
Promenade at Casa Grande (51.3%) (d) |
08/16/10 | 44,426 | 44,426 | | | | ||||||||||||||
Superstition Springs Center (33.3%) (d) |
09/09/10 | 22,498 | 22,498 | | | | ||||||||||||||
TotalProperty Secured Loans |
$ | 484,357 | $ | 168,117 | $ | 316,240 | $ | 528,260 | $ | 212,020 | ||||||||||
Corporate unsecured debt maturing: |
||||||||||||||||||||
Macerich PartnershipLine of Credit (e) |
4/25/2011 | 1,095,000 | 1,095,000 | |
15
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Development Pipeline Forecast
as of September 30, 2009
|
|
|
|
|
|
|
|
Placed in Service |
Estimated Year Placed in Service (a) |
|||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
2008 | 2009 | 2010 | ||||||||||||||||||||
|
|
|
|
|
Estimated Pro rata Project Cost (a) |
Estimated Completion Date (a) |
|
|||||||||||||||||||||||
Property
|
Project Type | Estimated Project Size (a) |
Estimated Total Project Cost (a) |
Ownership % | Pro rata Spent to Date as of 9/30/09 |
Pro rata Cost |
Pro rata Cost |
Pro rata Cost |
||||||||||||||||||||||
|
|
Square Feet |
(dollars in thousands) |
|
(dollars in thousands) |
|
(dollars in thousands) |
|||||||||||||||||||||||
REDEVELOPMENT |
||||||||||||||||||||||||||||||
Scottsdale Fashion Square |
ExpansionBarneys New York | 170,000 | $ | 143,000 | 50 | % | $ | 71,500 | 2009/2010 | $ | 60,125 | $ | 60,775 | $ | 10,725 | |||||||||||||||
The Oaks |
Expansion and Nordstrom | 97,288 | 235,000 | 100 | % | 235,000 | 2008/2009 | 222,800 | $ | 170,000 | 65,000 | |||||||||||||||||||
FlatIron Crossing |
RedevelopmentFormer Lord & Taylor | 100,000 | 17,000 | 100 | % | 17,000 | 2009/2010 | 12,900 | 14,000 | 3,000 | ||||||||||||||||||||
Northgate Mall |
New Retail Development | 725,000 | 79,000 | 100 | % | 79,000 | 2009/2010 | 56,000 | 50,000 | 29,000 | ||||||||||||||||||||
Santa Monica Place |
New Mall Development | 550,000 | 265,000 | 100 | % | 265,000 | 2010 | 139,350 | 265,000 | |||||||||||||||||||||
Fiesta Mall |
Anchor Replacement | 110,000 | 50,000 | 100 | % | 50,000 | 2009 | 42,000 | 50,000 | |||||||||||||||||||||
Lakewood Mall |
Anchor AdditionCostco | 160,000 | 27,000 | 51 | % | 13,770 | 2009 | 13,770 | 13,770 | |||||||||||||||||||||
Los Cerritos |
Anchor ExpansionNordstrom | 36,500 | 56,000 | 51 | % | 28,560 | 2010 | 18,900 | 28,560 | |||||||||||||||||||||
TOTAL |
1,948,788 | $ | 872,000 | $ | 759,830 | $ | 565,845 | $ | 170,000 | $ | 253,545 | $ | 336,285 | |||||||||||||||||
LESS COSTS INCURRED THROUGH 9/30/09 |
$ | 170,000 | $ | 231,595 | $ | 164,250 | ||||||||||||||||||||||||
NET COSTS REMAINING TO BE INCURRED |
$ | | $ | 21,950 | $ | 172,035 |
(a)Much of this information is estimated and may change from time to time. See the Company's Forward Looking Statements disclosure on page 1 for factors that may effect the information provided in this table.
16