UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 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) August 7, 2008
THE MACERICH COMPANY
(Exact Name of Registrant as Specified in its Charter)
MARYLAND (State or Other Jurisdiction of Incorporation) |
1-12504 (Commission File Number) |
95-4448705 (I.R.S. Employer Identification No.) |
||
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401 (Address of principal executive office, including zip code) |
Registrant's telephone number, including area code (310) 394-6000
N/A
(Former name, former address and former fiscal year, 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:
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
The Company issued a press release on August 7, 2008, announcing results of operations for the Company for the quarter ended June 30, 2008 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 August 7, 2008, 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 six months ended June 30, 2008 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 August 7, 2008.
THE MACERICH COMPANY | |
By: THOMAS E. O'HERN |
|
/s/ THOMAS E. O'HERN Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME |
|
---|---|---|
99.1 | Press Release dated August 7, 2008 | |
99.2 |
Supplemental Financial Information for the three and six months ended June 30, 2008 |
4
Exhibit 99.1
PRESS RELEASE
For: | THE MACERICH COMPANY | |||
Press Contact: |
Arthur Coppola, President and Chief Executive Officer or Thomas E. O'Hern, Executive Vice President and Chief Financial Officer (310) 394-6000 |
MACERICH ANNOUNCES FFO PER SHARE-DILUTED UP 11.5% IN SECOND QUARTER
Santa Monica, CA (8/07/08)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended June 30, 2008 which included total funds from operations ("FFO") diluted of $103.2 million or $1.16 per diluted share, up 11.5% compared to $1.04 per diluted share for the quarter ended June 30, 2007. For the six months ended June 30, 2008, FFO-diluted was $199.2 million compared to $177.1 million for the six months ended June 30, 2007. Net income available to common stockholders for the quarter ended June 30, 2008 was $18.8 million or $.25 per share-diluted compared to $10.9 million or $.15 per share-diluted for the quarter ended June 30, 2007. For the six months ended June 30, 2008, net income available to common stockholders was $114.4 million or $1.55 per share-diluted compared to $14.4 million or $.20 per share-diluted for the six months ended June 30, 2007. 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 results, Arthur Coppola president and chief executive officer of Macerich stated, "In light of the economy, we are pleased with the continuing strong fundamentals with occupancy levels near 93%, strong releasing spreads and solid same center growth in net operating income. In addition, we had a tremendous amount of financing activity which generated substantial liquidity and further strengthened our balance sheet. The majority of our redevelopment effort is on The Oaks and Santa Monica Place, both of which saw significant progress during the quarter."
Redevelopment and Development Activity
The expansion of The Oaks, a 1.1 million square-foot super regional mall in Thousand Oaks, California, continues on schedule toward a multi-phased opening beginning with a 138,000-square-foot Nordstrom Department Store slated to open on September 5, 2008. New additions to the center's interior retail lineup include the first-to-markets Bare Escentuals, Fruits and Passions, kate spade, Marciano and Teavana. Construction on the two-level, open-air retail, dining and entertainment venue, anchored by Muvico Entertainment, Devon Seafood Grill, Ruth Chris's Steakhouse and Lazy Dog Cafe and a complete interior renovation continues toward a phased opening beginning Fall 2008.
On July 15, Macerich announced plans for a new 122,000-square-foot Nordstrom that will debut as an additional anchor for Santa Monica Place, a regional shopping center under redevelopment in affluent Santa Monica, California. Nordstrom will replace a vacant anchor space acquired as a result of the Federated merger. Projected to re-open in Fall 2009, construction on the project is well underway and the roof has been removed, setting the stage for the center's transformation into a sophisticated, urban, open-air environment.
Vertical construction of an approximately 160,000-square-foot luxury wing expansion at Scottsdale Fashion Square is underway and on schedule for a projected opening of phase-I of the project in Fall 2009. Anchored by a first-to-market 60,000-square-foot Barneys New York, the expansion will introduce up to 100,000 square feet of luxury shops and restaurants on Scottsdale Road. New retailers inside the center include A/X Armani Exchange, Bare Escentuals, Bottega Veneta, Metropark, Puma and Socrati.
On July 15, plans were announced to expand the existing Nordstrom footprint at Broadway Plaza, the Company's high-performing asset in Walnut Creek, California. Previously announced was the addition of luxury department store Neiman-Marcus. The entitlement process for the new anchor addition is anticipated to be complete in late 2008. Broadway Plaza is a 697,984-square-foot open-air regional shopping center in the East Bay/San Francisco area.
Financing Activity
Subsequent to the first quarter, the Company has closed on six transactions with its pro rata share of the financings being $1.045 billion which generated excess proceeds above the prior loans of over $600 million. The excess proceeds were used to pay down the Company's line of credit.
On May 6, 2008, the Company closed on a $100 million financing of The Mall of Victor Valley, a regional mall in Victorville, California, at an initial rate of 4.32%. Some of the loan proceeds paid off the former loan of approximately $51 million with an interest rate of 5.25%. This floating rate loan has an initial term of three years extendable to five years.
On June 5, 2008, Westside Pavilion, a 740,000 square foot regional mall in Los Angeles was refinanced with a new $175 million five year loan with an initial interest rate of 4.45%. Some of the loan proceeds paid off the former loan of $91.6 million with an interest rate of 6.74%.
On June 13, 2008, the Company closed on a $150 million loan on the recently opened SanTan Village regional shopping center. The floating rate loan has an initial three year term, extendable to five years. The initial funding was approximately $117 million at an initial interest rate of 4.73%. Approximately $33 million of additional proceeds will be distributed as the remaining construction costs are incurred.
On July 10, 2008, a $170 million, 6.76% seven year fixed rate loan was placed on Fresno Fashion Fair, a super regional mall in Fresno, California. A portion of the proceeds were used to pay off the previous loan of $63.1 million bearing interest at 6.52%.
On July 11, 2008, the Company placed a $300 million combination constructionpermanent loan on The Oaks, a super regional mall in Thousand Oaks, California. The initial funding was $220 million at an interest rate of 4.29%. Approximately $48 million of additional proceeds will be distributed upon completion of the construction and another $30 million upon stabilization. This floating rate loan has an initial term of three years.
Additionally, on July 31, 2008, the Company closed on a $150 million, seven year, 6.11% fixed interest rate loan secured by Broadway Plaza. A portion of the proceeds were used to pay off the current loan of $59 million (with a 6.68% interest rate). The Company owns 50% of this joint venture.
Upon completion of these financings, the Company has less than $100 million of remaining maturities for 2008.
The Macerich Company 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 86% ownership interest in The Macerich Partnership, L.P. Macerich now owns approximately 77 million square feet of gross leaseable area consisting primarily of interests in 72 regional malls. Additional information about The Macerich Company can be obtained from the Company's web site 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, August 7, 2008 at 10:30 AM Pacific Time. To listen to the call, please go to any of these web sites 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 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; 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/A for the year ended December 31, 2007, 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.
(See attached tables)
##
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before SFAS 144(e) |
Impact of SFAS 144(e) |
Results after SFAS 144(e) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended June 30, |
For the Three Months Ended June 30, |
For the Three Months Ended June 30, |
|||||||||||||||||
|
Unaudited |
Unaudited |
||||||||||||||||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
||||||||||||||
Minimum rents | $ | 130,673 | $ | 125,920 | $ | (7,069 | ) | $ | (11,136 | ) | $ | 123,604 | $ | 114,784 | ||||||
Percentage rents | 2,954 | 2,919 | | (81 | ) | 2,954 | 2,838 | |||||||||||||
Tenant recoveries | 67,067 | 67,995 | (1,421 | ) | (7,345 | ) | 65,646 | 60,650 | ||||||||||||
Management Companies' revenues | 10,382 | 9,599 | | | 10,382 | 9,599 | ||||||||||||||
Other income | 6,775 | 9,356 | (64 | ) | (2,903 | ) | 6,711 | 6,453 | ||||||||||||
Total revenues | $ | 217,851 | $ | 215,789 | $ | (8,554 | ) | $ | (21,465 | ) | $ | 209,297 | $ | 194,324 | ||||||
Shopping center and operating expenses |
69,354 |
69,172 |
(2,099 |
) |
(7,299 |
) |
67,255 |
61,873 |
||||||||||||
Management Companies' operating expenses | 20,529 | 18,519 | | | 20,529 | 18,519 | ||||||||||||||
Income tax benefit | (689 | ) | (787 | ) | | | (689 | ) | (787 | ) | ||||||||||
Depreciation and amortization | 57,772 | 59,291 | (961 | ) | (5,638 | ) | 56,811 | 53,653 | ||||||||||||
REIT general and administrative expenses | 4,135 | 4,412 | | | 4,135 | 4,412 | ||||||||||||||
Interest expense | 68,506 | 62,226 | | (3,500 | ) | 68,506 | 58,726 | |||||||||||||
Gain on sale or disposition of assets | 376 | 1,183 | 113 | 1,096 | 489 | 2,279 | ||||||||||||||
Equity in income of unconsolidated joint ventures(c) | 24,946 | 18,997 | | | 24,946 | 18,997 | ||||||||||||||
Minority interests in consolidated joint ventures | (879 | ) | (3,602 | ) | 1 | 3,685 | (878 | ) | 83 | |||||||||||
Income from continuing operations |
22,687 |
19,534 |
(5,380 |
) |
(247 |
) |
17,307 |
19,287 |
||||||||||||
Discontinued Operations: |
||||||||||||||||||||
Loss on sale or disposition of assets | | | (113 | ) | (1,124 | ) | (113 | ) | (1,124 | ) | ||||||||||
Income from discontinued operations | | | 5,493 | 1,371 | 5,493 | 1,371 | ||||||||||||||
Income before minority interests of OP | 22,687 | 19,534 | | | 22,687 | 19,534 | ||||||||||||||
Income allocated to minority interests of OP | 3,058 | 1,940 | | | 3,058 | 1,940 | ||||||||||||||
Net income before preferred dividends | 19,629 | 17,594 | | | 19,629 | 17,594 | ||||||||||||||
Preferred dividends(a) | 835 | 2,575 | | | 835 | 2,575 | ||||||||||||||
Adjustment of minority interest due to redemption value | | 4,119 | | | | 4,119 | ||||||||||||||
Net income to common stockholders | 18,794 | 10,900 | | | 18,794 | 10,900 | ||||||||||||||
Average number of shares outstandingbasic |
73,780 |
71,528 |
73,780 |
71,528 |
||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(d)(e) | 86,781 | 84,552 | 86,781 | 84,552 | ||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(a)(d)(e) | 88,633 | 96,701 | 88,633 | 96,701 | ||||||||||||||||
Per share incomediluted before discontinued operations |
|
|
$ |
0.19 |
$ |
0.20 |
||||||||||||||
Net income per sharebasic | $ | 0.25 | $ | 0.15 | $ | 0.25 | $ | 0.15 | ||||||||||||
Net income per sharediluted(a)(e) | $ | 0.25 | $ | 0.15 | $ | 0.25 | $ | 0.15 | ||||||||||||
Dividend declared per share | $ | 0.80 | $ | 0.71 | $ | 0.80 | $ | 0.71 | ||||||||||||
FFObasic(b)(d) | $ | 102,345 | $ | 89,409 | $ | 102,345 | $ | 89,409 | ||||||||||||
FFOdiluted(a)(b)(d)(e) | $ | 103,180 | $ | 100,696 | $ | 103,180 | $ | 100,696 | ||||||||||||
FFO per sharebasic(b)(d) | $ | 1.19 | $ | 1.06 | $ | 1.19 | $ | 1.06 | ||||||||||||
FFO per sharediluted(a)(b)(d)(e) | $ | 1.16 | $ | 1.04 | $ | 1.16 | $ | 1.04 | ||||||||||||
Results of Operations:
|
Results before SFAS 144(e) |
Impact of SFAS 144(e) |
Results after SFAS 144(e) |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Six Months Ended June 30, |
For the Six Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||||||
|
Unaudited |
Unaudited |
||||||||||||||||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
||||||||||||||
Minimum rents | $ | 262,760 | $ | 249,913 | $ | (13,325 | ) | $ | (22,169 | ) | $ | 249,435 | $ | 227,744 | ||||||
Percentage rents | 5,658 | 6,706 | | (204 | ) | 5,658 | 6,502 | |||||||||||||
Tenant recoveries | 134,898 | 135,778 | (2,863 | ) | (14,263 | ) | 132,035 | 121,515 | ||||||||||||
Management Companies' revenues | 20,073 | 18,353 | | | 20,073 | 18,353 | ||||||||||||||
Other income | 13,388 | 16,946 | (348 | ) | (3,938 | ) | 13,040 | 13,008 | ||||||||||||
Total revenues | $ | 436,777 | $ | 427,696 | $ | (16,536 | ) | $ | (40,574 | ) | $ | 420,241 | $ | 387,122 | ||||||
Shopping center and operating expenses |
140,307 |
137,849 |
(4,135 |
) |
(13,960 |
) |
136,172 |
123,889 |
||||||||||||
Management Companies' operating expenses | 38,872 | 36,274 | | | 38,872 | 36,274 | ||||||||||||||
Income tax benefit | (388 | ) | (907 | ) | | | (388 | ) | (907 | ) | ||||||||||
Depreciation and amortization | 118,901 | 115,267 | (1,383 | ) | (10,235 | ) | 117,518 | 105,032 | ||||||||||||
REIT general and administrative expenses | 8,538 | 9,785 | | | 8,538 | 9,785 | ||||||||||||||
Interest expense | 139,333 | 129,781 | | (7,035 | ) | 139,333 | 122,746 | |||||||||||||
Loss on early extinguishment of debt | | 877 | | | | 877 | ||||||||||||||
Gain on sale or disposition of assets | 100,313 | 2,646 | (99,150 | ) | 1,385 | 1,163 | 4,031 | |||||||||||||
Equity in income of unconsolidated joint ventures(c) | 47,244 | 33,480 | | | 47,244 | 33,480 | ||||||||||||||
Minority interests in consolidated joint ventures | (1,404 | ) | (8,640 | ) | | 7,505 | (1,404 | ) | (1,135 | ) | ||||||||||
Income from continuing operations |
137,367 |
26,256 |
(110,168 |
) |
(454 |
) |
27,199 |
25,802 |
||||||||||||
Discontinued Operations: |
||||||||||||||||||||
Gain (loss) on sale or disposition of assets | | | 99,150 | (1,413 | ) | 99,150 | (1,413 | ) | ||||||||||||
Income from discontinued operations | | | 11,018 | 1,867 | 11,018 | 1,867 | ||||||||||||||
Income before minority interests of OP | 137,367 | 26,256 | | | 137,367 | 26,256 | ||||||||||||||
Income allocated to minority interests of OP | 19,656 | 2,578 | | | 19,656 | 2,578 | ||||||||||||||
Net income before preferred dividends | 117,711 | 23,678 | | | 117,711 | 23,678 | ||||||||||||||
Preferred dividends(a) | 3,289 | 5,150 | | | 3,289 | 5,150 | ||||||||||||||
Adjustment of minority interest due to redemption value | | 4,119 | | | | 4,119 | ||||||||||||||
Net income to common stockholders | 114,422 | 14,409 | | | 114,422 | 14,409 | ||||||||||||||
Average number of shares outstandingbasic |
73,061 |
71,597 |
73,061 |
71,597 |
||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(d)(e) | 88,465 | 84,792 | 88,465 | 84,792 | ||||||||||||||||
Average shares outstandingFFOdiluted(a)(d)(e) | 88,465 | 88,419 | 88,465 | 88,419 | ||||||||||||||||
Per share incomediluted before discontinued operations |
|
|
$ |
0.31 |
$ |
0.25 |
||||||||||||||
Net income per sharebasic | $ | 1.57 | $ | 0.20 | $ | 1.57 | $ | 0.20 | ||||||||||||
Net income per sharediluted(a)(e) | $ | 1.55 | $ | 0.20 | $ | 1.55 | $ | 0.20 | ||||||||||||
Dividend declared per share | $ | 1.60 | $ | 1.42 | $ | 1.60 | $ | 1.42 | ||||||||||||
FFObasic(b)(d) | $ | 195,902 | $ | 171,902 | $ | 195,902 | $ | 171,902 | ||||||||||||
FFOdiluted(a)(b)(d)(e) | $ | 199,191 | $ | 177,052 | $ | 199,191 | $ | 177,052 | ||||||||||||
FFO per sharebasic(b)(d) | $ | 2.29 | $ | 2.03 | $ | 2.29 | $ | 2.03 | ||||||||||||
FFO per sharediluted(a)(b)(d)(e) | $ | 2.25 | $ | 2.00 | $ | 2.25 | $ | 2.00 | ||||||||||||
The weighted average preferred shares outstanding are assumed converted for purposes of FFO per sharediluted as they are dilutive to those calculations 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 and May 8, 2008, 684,000 and 1,338,860 shares of convertible preferred stock were converted to common shares, respectively.
Effective January 1, 2003, 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 six months ended June 30, 2008 and 2007 by $1.4 million, $3.0 million, $(0.2) million and $0.7 million, respectively, or by $.01 per share, $0.03 per share, $0.00 per share and $.01 per share, respectively. Additionally, SFAS 141 increased FFO for the three and six months ended June 30, 2008 and 2007 by $3.9 million and $8.5 million, $3.5 million and $7.5 million, respectively, or by $.04 per share, $0.10 per share, $0.04 per share and $0.08 per share, respectively.
On December 17, 2007, the Company, as part of a sale/leaseback transaction involving Mervyn's sites, identified certain locations available for sale. The Company has classified the results of operations from these sites as discontinued operations.
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. The participating units are not assumed converted for purposes of net income per share and FFOdiluted per share for all periods presented as they would be antidilutive to the calculation. 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 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 has classified the results of operations from the Rochester Properties to discontinued operations and recorded a gain of $99.3 million for the period ended March 31, 2008.
Pro rata share of joint ventures:
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited |
Unaudited |
||||||||||||
|
2008 |
2007 |
2008 |
2007 |
||||||||||
Revenues: | ||||||||||||||
Minimum rents | $ | 67,124 | $ | 61,985 | $ | 133,434 | $ | 123,875 | ||||||
Percentage rents | 2,143 | 1,938 | 4,405 | 4,225 | ||||||||||
Tenant recoveries | 31,452 | 28,602 | 64,048 | 57,791 | ||||||||||
Other | 9,851 | 3,291 | 14,009 | 5,954 | ||||||||||
Total revenues | $ | 110,570 | $ | 95,816 | $ | 215,896 | $ | 191,845 | ||||||
Expenses: |
||||||||||||||
Shopping center expenses | 35,988 | 32,807 | 71,913 | 63,395 | ||||||||||
Interest expense | 25,668 | 23,751 | 51,927 | 48,068 | ||||||||||
Depreciation and amortization | 25,755 | 20,696 | 48,034 | 45,084 | ||||||||||
Total operating expenses | 87,411 | 77,254 | 171,874 | 156,547 | ||||||||||
Gain (loss) on sale of assets | 1,604 | 362 | 2,923 | (2,020 | ) | |||||||||
Equity in income of joint ventures | 183 | 73 | 299 | 202 | ||||||||||
Net income | $ | 24,946 | $ | 18,997 | $ | 47,244 | $ | 33,480 | ||||||
Reconciliation of Net Income to FFO(b):
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited |
Unaudited |
|||||||||||||
|
2008 |
2007 |
2008 |
2007 |
|||||||||||
Net incomeavailable to common stockholders | $ | 18,794 | $ | 10,900 | $ | 114,422 | $ | 14,409 | |||||||
Adjustments to reconcile net income to FFObasic |
|||||||||||||||
Minority interest in OP | 3,058 | 1,940 | 19,656 | 2,578 | |||||||||||
Gain on sale or disposition of consolidated assets | (376 | ) | (1,183 | ) | (100,313 | ) | (2,646 | ) | |||||||
Adjustment of minority interest due to redemption value | | 4,119 | | 4,119 | |||||||||||
plus gain on undepreciated asset salesconsolidated assets | 241 | (542 | ) | 574 | 339 | ||||||||||
plus minority interest share of gain on sale of consolidated joint ventures | 248 | (488 | ) | 589 | 348 | ||||||||||
(Gain) loss on sale of assets from unconsolidated entities (pro rata share) | (1,604 | ) | (362 | ) | (2,923 | ) | 2,020 | ||||||||
plus gain on undepreciated asset salesunconsolidated entities (pro rata share) | 1,116 | 350 | 2,436 | 350 | |||||||||||
plus minority interest share of gain on sale of unconsolidated entities | 487 | | 487 | | |||||||||||
Depreciation and amortization on consolidated assets(f) | 57,772 | 59,291 | 118,901 | 115,267 | |||||||||||
Less depreciation and amortization allocable to minority interests on consolidated joint ventures | (788 | ) | (1,332 | ) | (1,361 | ) | (2,326 | ) | |||||||
Depreciation and amortization on joint ventures (pro rata)(f) | 25,755 | 20,696 | 48,034 | 45,084 | |||||||||||
Less: depreciation on personal property and amortization of loan costs(f) | (2,358 | ) | (3,980 | ) | (4,600 | ) | (7,640 | ) | |||||||
Total FFObasic |
102,345 |
89,409 |
195,902 |
171,902 |
|||||||||||
Additional adjustment to arrive at FFOdiluted |
|||||||||||||||
Preferred stock dividends earned | 835 | 2,575 | 3,289 | 5,150 | |||||||||||
Convertible debtinterest expense | | 8,712 | | | |||||||||||
Total FFOdiluted | $ | 103,180 | $ | 100,696 | $ | 199,191 | $ | 177,052 | |||||||
Reconciliation of EPS to FFO per diluted share:
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited |
Unaudited |
||||||||||||
|
2008 |
2007 |
2008 |
2007 |
||||||||||
Earnings per sharediluted | $ | 0.25 | $ | 0.15 | $ | 1.55 | $ | 0.20 | ||||||
Per share impact of depreciation and amortization of real estate | 0.92 | 0.88 | 1.88 | 1.77 | ||||||||||
Per share impact of (gain) loss on sale or disposition of depreciated assets | 0.00 | (0.03 | ) | (1.16 | ) | (0.01 | ) | |||||||
Per share impact of preferred stock not dilutive to EPS | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.01 | ) | ||||||
Per share impact of adjustment of minority interest due to redemption value | | 0.05 | | 0.05 | ||||||||||
FFO per sharediluted | $ | 1.16 | $ | 1.04 | $ | 2.25 | $ | 2.00 | ||||||
Reconciliation of Net Income to EBITDA:
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited |
Unaudited |
||||||||||||
|
2008 |
2007 |
2008 |
2007 |
||||||||||
Net incomeavailable to common stockholders | $ | 18,794 | $ | 10,900 | $ | 114,422 | $ | 14,409 | ||||||
Interest expense |
68,506 |
62,226 |
139,333 |
129,781 |
||||||||||
Interest expenseunconsolidated entities (pro rata) | 25,668 | 23,751 | 51,927 | 48,068 | ||||||||||
Depreciation and amortizationconsolidated assets | 57,772 | 59,291 | 118,901 | 115,267 | ||||||||||
Depreciation and amortizationunconsolidated entities (pro rata) | 25,755 | 20,696 | 48,034 | 45,084 | ||||||||||
Minority interest | 3,058 | 1,940 | 19,656 | 2,578 | ||||||||||
Adjustment of minority interest due to redemption value | | 4,119 | | 4,119 | ||||||||||
Less: Interest expense and depreciation and amortization allocable to minority interests on consolidated joint ventures | (1,191 | ) | (1,766 | ) | (1,950 | ) | (3,201 | ) | ||||||
Loss on early extinguishment of debt | | | | 877 | ||||||||||
Gain on sale or disposition of assetsconsolidated assets | (376 | ) | (1,183 | ) | (100,313 | ) | (2,646 | ) | ||||||
(Gain) loss on sale of assetsunconsolidated entities (pro rata) | (1,604 | ) | (362 | ) | (2,923 | ) | 2,020 | |||||||
Add: Minority interest share of gain on sale of consolidated joint ventures | 248 | (488 | ) | 589 | 348 | |||||||||
Add: Minority interest share of gain on sale of unconsolidated entities | 487 | | 487 | | ||||||||||
Income tax benefit | (689 | ) | (787 | ) | (388 | ) | (907 | ) | ||||||
Distributions on preferred units | 264 | 3,547 | 540 | 7,094 | ||||||||||
Preferred dividends | 835 | 2,575 | 3,289 | 5,150 | ||||||||||
EBITDA(g) |
$ |
197,527 |
$ |
184,459 |
$ |
391,604 |
$ |
368,041 |
||||||
Reconciliation of EBITDA to Same CentersNet Operating Income ("NOI"):
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited |
Unaudited |
||||||||||||
|
2008 |
2007 |
2008 |
2007 |
||||||||||
EBITDA(g) | $ | 197,527 | $ | 184,459 | $ | 391,604 | $ | 368,041 | ||||||
Add: REIT general and administrative expenses |
4,135 |
4,412 |
8,538 |
9,785 |
||||||||||
Management Companies' revenues | (10,382 | ) | (9,599 | ) | (20,073 | ) | (18,353 | ) | ||||||
Management Companies' operating expenses | 20,529 | 18,519 | 38,872 | 36,274 | ||||||||||
Lease termination income of comparable centers | (2,264 | ) | (2,130 | ) | (4,787 | ) | (5,483 | ) | ||||||
EBITDA of non-comparable centers | (38,607 | ) | (30,256 | ) | (71,110 | ) | (57,949 | ) | ||||||
Same CentersNOI(h) |
$ |
170,938 |
$ |
165,405 |
$ |
343,044 |
$ |
332,315 |
||||||
Supplemental Financial Information
For the three and six months ended June 30, 2008
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 |
10-12 |
|
Debt summary |
10 |
|
Outstanding debt by maturity | 11-12 | |
Development and Pipeline Forecast |
13 |
This supplemental financial information should be read in connection with the Company's second quarter 2008 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date August 7, 2008) 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 June 30, 2008, the Operating Partnership owned or had an ownership interest in 72 regional shopping centers and 19 community shopping centers aggregating approximately 77 million square feet of gross leasable area ("GLA"). These 91 regional 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 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; and risks of real estate development, redevelopment, and expansion, including availability 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/A for the year ended December 31, 2007, 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.
1
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization
|
Period Ended |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
6/30/2008 |
12/31/2007 |
12/31/2006 |
12/31/2005 |
|||||||||
|
dollars in thousands except per share data |
||||||||||||
Closing common stock price per share | $ | 62.13 | $ | 71.06 | $ | 86.57 | $ | 67.14 | |||||
52 week high |
$ |
93.45 |
$ |
103.59 |
$ |
87.10 |
$ |
71.22 |
|||||
52 week low | $ | 57.50 | $ | 69.44 | $ | 66.70 | $ | 53.10 | |||||
Shares outstanding at end of period |
|||||||||||||
Class A participating convertible preferred units | | 2,855,393 | 2,855,393 | 2,855,393 | |||||||||
Class A non-participating convertible preferred units |
209,829 |
219,828 |
287,176 |
287,176 |
|||||||||
Series A cumulative convertible redeemable preferred stock | 1,044,271 | 3,067,131 | 3,627,131 | 3,627,131 | |||||||||
Common shares and partnership units |
87,128,630 |
84,864,600 |
84,767,432 |
73,446,422 |
|||||||||
Total common and equivalent shares/units outstanding | 88,382,730 | 91,006,952 | 91,537,132 | 80,216,122 | |||||||||
Portfolio capitalization data |
|||||||||||||
Total portfolio debt, including joint ventures at pro rata | $ | 7,826,561 | $ | 7,507,559 | $ | 6,620,271 | $ | 6,863,690 | |||||
Equity market capitalization |
5,491,219 |
6,466,954 |
7,924,369 |
5,385,710 |
|||||||||
Total market capitalization | $ | 13,317,780 | $ | 13,974,513 | $ | 14,544,640 | $ | 12,249,400 | |||||
Leverage ratio (%)(a) |
58.8 |
% |
53.7 |
% |
45.5 |
% |
56.0 |
% |
|||||
Floating rate debt as a percentage of total market capitalization | 12.3 | % | 8.0 | % | 9.5 | % | 13.0 | % | |||||
Floating rate debt as a percentage of total debt |
21.0 |
% |
14.8 |
% |
20.8 |
% |
35.7 |
% |
Portfolio Capitalization at June 30, 2008
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 Participating Convertible Preferred Units ("PCPU's") |
Class A Non-Participating Convertible Preferred Units ("NPCPU's") |
Series A Cumulative Convertible Redeemable Preferred Stock |
Total Common and Equivalent Shares/ Units |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of December 31, 2007 | 12,552,837 | 72,311,763 | 2,855,393 | 219,828 | 3,067,131 | 91,006,952 | |||||||
Redemption of PCPU's in exchange for the distribution of interests in properties |
(2,855,393 |
) |
(2,855,393 |
) |
|||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share or unit-based plans | 6,821 | 219,107 | 225,928 | ||||||||||
Balance as of March 31, 2008 | 12,559,658 | 72,530,870 | | 219,828 | 3,067,131 | 88,377,487 | |||||||
Conversion of partnership units to common shares | (48,625 | ) | 48,625 | | | | | ||||||
Conversion of partnership units to cash |
(6,397 |
) |
|
|
|
|
(6,397 |
) |
|||||
Conversion of NPCPU's to common shares | | 9,999 | | (9,999 | ) | | | ||||||
Conversion of preferred stock to common shares |
|
2,022,860 |
|
|
(2,022,860 |
) |
|
||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share- or unit-based plans | | 11,640 | | | | 11,640 | |||||||
Balance as of June 30, 2008 | 12,504,636 | 74,623,994 | | 209,829 | 1,044,271 | 88,382,730 | |||||||
3
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental Funds from Operations ("FFO") Information(a)
|
As of June 30, |
|||||
---|---|---|---|---|---|---|
|
2008 |
2007 |
||||
Straight line rent receivable | $ | 58.5 | $ | 52.5 |
|
For the Three Months Ended June 30, |
For the Six Months Ended June 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 |
2007 |
2008 |
2007 |
||||||||
|
dollars in millions |
|||||||||||
Lease termination fees | $ | 2.3 | $ | 3.1 | $ | 4.8 | $ | 6.5 | ||||
Straight line rental income |
$ |
2.6 |
$ |
3.2 |
$ |
4.7 |
$ |
4.8 |
||||
Gain on sales of undepreciated assets | $ | 1.4 | $ | (0.2 | ) | $ | 3.0 | $ | 0.7 | |||
Amortization of acquired above- and below-market leases (SFAS 141) |
$ |
3.9 |
$ |
3.5 |
$ |
8.5 |
$ |
7.5 |
||||
Amortization of debt premiums | $ | 2.8 | $ | 3.5 | $ | 5.5 | $ | 7.4 | ||||
Interest capitalized |
$ |
9.2 |
$ |
9.7 |
$ |
16.8 |
$ |
15.6 |
4
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
For the Six Months Ended 6/30/2008 |
Year Ended 12/31/2007 |
Year Ended 12/31/2006 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
|
dollars in millions |
|||||||||
Consolidated Centers | ||||||||||
Acquisitions of property and equipment |
$ |
69.1 |
$ |
387.9 |
$ |
580.5 |
||||
Development, redevelopment and expansions of Centers | 266.3 | 545.9 | 184.3 | |||||||
Renovations of Centers |
4.7 |
31.1 |
51.4 |
|||||||
Tenant allowances | 6.4 | 28.0 | 27.0 | |||||||
Deferred leasing charges |
12.3 |
21.6 |
21.6 |
|||||||
Total | $ | 358.8 | $ | 1,014.5 | $ | 864.8 | ||||
Joint Venture Centers(a) |
||||||||||
Acquisitions of property and equipment | $ | 265.8 | $ | 24.8 | $ | 28.7 | ||||
Development, redevelopment and expansions of Centers |
16.4 |
33.5 |
48.8 |
|||||||
Renovations of Centers | 6.0 | 10.5 | 8.1 | |||||||
Tenant allowances |
3.6 |
15.1 |
13.8 |
|||||||
Deferred leasing charges | 1.7 | 4.2 | 4.3 | |||||||
Total | $ | 293.5 | $ | 88.1 | $ | 103.7 | ||||
5
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
Wholly Owned Centers |
Joint Venture Centers |
Total Centers |
||||||
---|---|---|---|---|---|---|---|---|---|
6/30/2008(b) | $ | 448 | $ | 486 | $ | 468 | |||
12/31/2007(c) |
$ |
453 |
$ |
488 |
$ |
472 |
|||
12/31/2006 | $ | 435 | $ | 470 | $ | 452 | |||
12/31/2005 |
$ |
395 |
$ |
440 |
$ |
417 |
6
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy
Period Ended |
Wholly Owned Centers(a) |
Joint Venture Centers(a) |
Total Centers(a) |
||||
---|---|---|---|---|---|---|---|
6/30/2008 | 92.2 | % | 93.4 | % | 92.9 | % | |
12/31/2007 |
92.8 |
% |
94.0 |
% |
93.5 |
% |
|
12/31/2006 | 93.0 | % | 94.2 | % | 93.6 | % | |
12/31/2005 |
93.2 |
% |
93.8 |
% |
93.5 |
% |
7
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Rent
|
Average Base Rent PSF(a) |
Average Base Rent PSF on Leases Commencing During the Period(b) |
Average Base Rent PSF on Leases Expiring(c) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Wholly Owned Centers | ||||||||||
6/30/2008 |
$ |
40.87 |
$ |
44.20 |
$ |
35.14 |
||||
12/31/2007 | $ | 38.49 | $ | 43.23 | $ | 34.21 | ||||
12/31/2006 |
$ |
37.55 |
$ |
38.40 |
$ |
31.92 |
||||
12/31/2005 | $ | 34.23 | $ | 35.60 | $ | 30.71 | ||||
Joint Venture Centers |
||||||||||
6/30/2008 | $ | 41.54 | $ | 47.85 | $ | 37.61 | ||||
12/31/2007 |
$ |
38.72 |
$ |
47.12 |
$ |
34.87 |
||||
12/31/2006 | $ | 37.94 | $ | 41.43 | $ | 36.19 | ||||
12/31/2005 |
$ |
36.35 |
$ |
39.08 |
$ |
30.18 |
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
For Years Ended December 31, |
||||||||
---|---|---|---|---|---|---|---|---|---|
|
2007 |
2006 |
2005 |
||||||
Wholly Owned Centers | |||||||||
Minimum rents |
8.0 |
% |
8.1 |
% |
8.3 |
% |
|||
Percentage rents | 0.4 | % | 0.4 | % | 0.5 | % | |||
Expense recoveries(a) |
3.8 |
% |
3.7 |
% |
3.6 |
% |
|||
Total | 12.2 | % | 12.2 | % | 12.4 | % | |||
|
For Years Ended December 31, |
||||||||
---|---|---|---|---|---|---|---|---|---|
|
2007 |
2006 |
2005 |
||||||
Joint Venture Centers | |||||||||
Minimum rents |
7.3 |
% |
7.2 |
% |
7.4 |
% |
|||
Percentage rents | 0.5 | % | 0.6 | % | 0.5 | % | |||
Expense recoveries(a) |
3.2 |
% |
3.1 |
% |
3.0 |
% |
|||
Total | 11.0 | % | 10.9 | % | 10.9 | % | |||
9
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary
|
As of June 30, 2008 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Fixed Rate |
Variable Rate(a) |
Total |
||||||||
|
dollars in thousands |
||||||||||
Consolidated debt | $ | 4,463,980 | $ | 1,448,440 | $ | 5,912,420 | |||||
Unconsolidated debt |
1,719,720 |
194,421 |
1,914,141 |
||||||||
Total debt | $ | 6,183,700 | $ | 1,642,861 | $ | 7,826,561 | |||||
Weighted average interest rate |
5.64 |
% |
4.00 |
% |
5.30 |
% |
|||||
Weighted average maturity (years) |
3.32 |
10
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
As of June 30, 2008 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands) |
Maturity Date |
Effective Interest Rate (a) |
Fixed |
Floating |
Total Debt Balance (a) |
||||||||
I. Consolidated Assets: | |||||||||||||
Fresno Fashion Fair (b) |
08/10/08 |
6.52 |
% |
$ |
63,068 |
$ |
|
$ |
63,068 |
||||
South Towne Center | 08/10/08 | 6.66 | % | 64,000 | | 64,000 | |||||||
Queens Center | 03/01/09 | 7.11 | % | 89,730 | | 89,730 | |||||||
South Plains Mall | 03/01/09 | 8.29 | % | 58,236 | | 58,236 | |||||||
Carmel Plaza | 05/01/09 | 8.18 | % | 26,033 | | 26,033 | |||||||
Paradise Valley Mall | 05/01/09 | 5.89 | % | 20,751 | | 20,751 | |||||||
Northridge Mall | 07/01/09 | 4.94 | % | 80,398 | | 80,398 | |||||||
Wilton Mall | 11/01/09 | 4.79 | % | 43,622 | | 43,622 | |||||||
Macerich Partnership Term Loan (c) | 04/25/10 | 6.50 | % | 450,000 | | 450,000 | |||||||
Macerich Partnership Line of Credit (d) | 04/25/10 | 6.23 | % | 400,000 | | 400,000 | |||||||
Vintage Faire Mall | 09/01/10 | 7.91 | % | 63,868 | | 63,868 | |||||||
Santa Monica Place | 11/01/10 | 7.79 | % | 78,462 | | 78,462 | |||||||
Valley View Center | 01/01/11 | 5.81 | % | 125,000 | | 125,000 | |||||||
Danbury Fair Mall | 02/01/11 | 4.64 | % | 173,207 | | 173,207 | |||||||
Shoppingtown Mall | 05/11/11 | 5.01 | % | 43,849 | | 43,849 | |||||||
Capitola Mall | 05/15/11 | 7.13 | % | 38,420 | | 38,420 | |||||||
Freehold Raceway Mall | 07/07/11 | 4.68 | % | 174,728 | | 174,728 | |||||||
Pacific View | 08/31/11 | 7.25 | % | 81,552 | | 81,552 | |||||||
Pacific View | 08/31/11 | 7.00 | % | 6,581 | | 6,581 | |||||||
Rimrock Mall | 10/01/11 | 7.56 | % | 42,498 | | 42,498 | |||||||
Prescott Gateway | 12/01/11 | 5.86 | % | 60,000 | | 60,000 | |||||||
Hilton Village | 02/01/12 | 5.27 | % | 8,539 | | 8,539 | |||||||
The Macerich CompanyConvertible Senior Notes (e) | 03/15/12 | 3.66 | % | 942,963 | | 942,963 | |||||||
Tucson La Encantada | 06/01/12 | 5.84 | % | 78,000 | | 78,000 | |||||||
Chandler Fashion Center | 11/01/12 | 5.20 | % | 101,394 | | 101,394 | |||||||
Chandler Fashion Center | 11/01/12 | 6.00 | % | 66,773 | | 66,773 | |||||||
Towne Mall | 11/01/12 | 4.99 | % | 14,604 | | 14,604 | |||||||
Deptford Mall | 01/15/13 | 5.41 | % | 172,500 | | 172,500 | |||||||
Queens Center | 03/31/13 | 7.00 | % | 215,229 | | 215,229 | |||||||
GreeleyDefeaseance | 09/01/13 | 6.34 | % | 27,362 | | 27,362 | |||||||
FlatIron Crossing | 12/01/13 | 5.26 | % | 186,015 | | 186,015 | |||||||
Great Northern Mall | 12/01/13 | 5.19 | % | 39,943 | | 39,943 | |||||||
Fiesta Mall | 01/01/15 | 4.98 | % | 84,000 | | 84,000 | |||||||
Flagstaff Mall | 11/01/15 | 5.03 | % | 37,000 | | 37,000 | |||||||
Valley River Center | 02/01/16 | 5.60 | % | 120,000 | | 120,000 | |||||||
Salisbury, Center at | 05/01/16 | 5.83 | % | 115,000 | | 115,000 | |||||||
Deptford Mall | 06/01/16 | 6.46 | % | 15,731 | | 15,731 | |||||||
Chesterfield Towne Center | 01/01/24 | 9.07 | % | 54,924 | | 54,924 | |||||||
Total Fixed Rate Debt for Consolidated Assets | 5.57 | % | $ | 4,463,980 | $ | | $ | 4,463,980 | |||||
Twenty Ninth Street | 06/05/09 | 3.48 | % | | 115,000 | 115,000 | |||||||
La Cumbre Plaza | 08/09/09 | 3.85 | % | | 30,000 | 30,000 | |||||||
Promenade at Casa Grande (f) | 08/16/09 | 4.13 | % | | 47,468 | 47,468 | |||||||
Panorama Mall | 02/28/10 | 3.56 | % | | 50,000 | 50,000 | |||||||
Macerich Partnership Line of Credit | 04/25/10 | 3.75 | % | | 828,000 | 828,000 | |||||||
Cactus Power Center (g) | 03/14/11 | 3.84 | % | | 337 | 337 | |||||||
Victor Valley, Mall of | 05/06/11 | 4.32 | % | | 100,000 | 100,000 | |||||||
Westside Pavilion | 06/05/11 | 5.33 | % | | 175,000 | 175,000 | |||||||
SanTan Village Regional Center (h) | 06/13/11 | 5.22 | % | | 102,635 | 102,635 | |||||||
Total Floating Rate Debt for Consolidated Assets | 4.07 | % | $ | | $ | 1,448,440 | $ | 1,448,440 | |||||
Total Debt for Consolidated Assets | 5.21 | % | $ | 4,463,980 | $ | 1,448,440 | $ | 5,912,420 | |||||
|
|
|
|
|
|
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
II. Unconsolidated Joint Ventures (At Company's pro rata share): | |||||||||||||
Broadway Plaza (50%) (i) |
08/01/08 |
6.68 |
% |
$ |
29,412 |
$ |
|
$ |
29,412 |
||||
Chandler Festival (50%) | 10/01/08 | 4.37 | % | 14,715 | | 14,715 | |||||||
Chandler Gateway (50%) | 10/01/08 | 5.19 | % | 9,307 | | 9,307 | |||||||
Washington Square (51%) | 02/01/09 | 6.72 | % | 49,067 | | 49,067 | |||||||
Metrocenter Mall (15%) (j) | 02/09/09 | 5.34 | % | 16,800 | | 16,800 | |||||||
Inland Center (50%) | 02/11/09 | 4.69 | % | 27,000 | | 27,000 | |||||||
The Shops at North Bridge (50%) | 07/01/09 | 4.67 | % | 102,964 | | 102,964 | |||||||
Biltmore Fashion Park (50%) | 07/10/09 | 4.70 | % | 37,393 | | 37,393 |
11
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
As of June 30, 2008 |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands) |
Maturity Date |
Effective Interest Rate (a) |
Fixed |
Floating |
Total Debt Balance (a) |
|||||||||
Redmond Office (51%) | 07/10/09 | 6.77 | % | $ | 32,594 | $ | | $ | 32,594 | |||||
Redmond Retail (51%) | 08/01/09 | 4.81 | % | 36,466 | | 36,466 | ||||||||
Corte Madera, The Village at (50.1%) | 11/01/09 | 7.75 | % | 32,364 | | 32,364 | ||||||||
Ridgmar (50%) | 04/11/10 | 6.11 | % | 28,700 | | 28,700 | ||||||||
Kitsap Mall/Place (51%) | 06/01/10 | 8.14 | % | 29,005 | | 29,005 | ||||||||
Cascade (51%) | 07/01/10 | 5.28 | % | 19,949 | | 19,949 | ||||||||
Stonewood Mall (51%) | 12/11/10 | 7.44 | % | 37,504 | | 37,504 | ||||||||
Arrowhead Towne Center (33.3%) | 10/01/11 | 6.38 | % | 26,291 | | 26,291 | ||||||||
SanTan Village Power Center (34.9%) | 02/01/12 | 5.33 | % | 15,705 | | 15,705 | ||||||||
NorthPark Center (50%) | 05/10/12 | 5.96 | % | 92,822 | | 92,822 | ||||||||
NorthPark Center (50%) | 05/10/12 | 8.33 | % | 41,388 | | 41,388 | ||||||||
NorthPark Land (50%) | 05/10/12 | 8.33 | % | 39,977 | | 39,977 | ||||||||
Kierland Greenway (24.5%) | 01/01/13 | 6.01 | % | 15,650 | | 15,650 | ||||||||
Kierland Main Street (24.5%) | 01/02/13 | 4.99 | % | 3,781 | | 3,781 | ||||||||
Scottsdale Fashion Square (50%) | 07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||
Tyson's Corner (50%) | 02/17/14 | 4.78 | % | 167,371 | | 167,371 | ||||||||
Lakewood Mall (51%) | 06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||
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 | % | 59,522 | | 59,522 | ||||||||
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 | % | 23,175 | | 23,175 | ||||||||
West Acres (19%) | 10/01/16 | 6.41 | % | 12,921 | | 12,921 | ||||||||
Wilshire Building (30%) | 01/01/33 | 6.35 | % | 1,852 | | 1,852 | ||||||||
Total Fixed Rate Debt for Unconsolidated Assets | 5.81 | % | $ | 1,719,720 | $ | | $ | 1,719,720 | ||||||
Kierland Tower Lofts (15%) | 12/14/08 | 4.25 | % | | 1,639 | 1,639 | ||||||||
Washington Square (51%) | 02/01/09 | 4.46 | % | | 16,320 | 16,320 | ||||||||
Metrocenter Mall (15%) | 02/09/09 | 8.02 | % | | 3,240 | 3,240 | ||||||||
Desert Sky Mall (50%) | 03/06/09 | 3.57 | % | | 25,750 | 25,750 | ||||||||
NorthPark Land (50%) | 08/30/09 | 5.00 | % | | 3,500 | 3,500 | ||||||||
Superstition Springs Center (33.3%) | 09/09/09 | 2.85 | % | | 22,498 | 22,498 | ||||||||
Camelback Colonnade (75%) | 10/09/09 | 3.17 | % | | 31,125 | 31,125 | ||||||||
Boulevard Shops (50%) | 12/17/10 | 3.39 | % | | 10,700 | 10,700 | ||||||||
Chandler Village Center (50%) | 01/15/11 | 3.64 | % | | 8,643 | 8,643 | ||||||||
Market at Estrella Falls (35.1%) | 06/01/11 | 5.47 | % | | 4,706 | 4,706 | ||||||||
Los Cerritos Center (51%) | 07/01/11 | 3.17 | % | | 66,300 | 66,300 | ||||||||
Total Floating Rate Debt for Unconsolidated Assets | 3.51 | % | $ | | $ | 194,421 | $ | 194,421 | ||||||
Total Debt for Unconsolidated Assets | 5.58 | % | $ | 1,719,720 | $ | 194,421 | $ | 1,914,141 | ||||||
Total Debt | 5.30 | % | $ | 6,183,700 | $ | 1,642,861 | $ | 7,826,561 | ||||||
Percentage to Total | 79.01 | % | 20.99 | % | 100.00 | % |
12
The Macerich Company
Supplemental Financial and Operating Information
Development Pipeline Forecast
as of August 7, 2008
|
|
|
|
|
|
|
|
ESTIMATED YEAR PLACED IN SERVICE (1) |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
2007 |
2008 |
2009 |
2010 |
|||||||||||||||||
Property |
|
|
Estimated Project Size (1) |
Estimated Total Project Cost (1) |
|
Estimated Pro rata Project Cost (1) |
Estimated Completion Date (1) |
|||||||||||||||||||||
Location |
Project Type |
Ownership % |
COST |
COST |
COST |
COST |
||||||||||||||||||||||
REDEVELOPMENT | ||||||||||||||||||||||||||||
Arrowhead Towne Center | Glendale, AZ | ExpansionDick's Sporting Goods | 70,000 | $ | 13,000,000 | 33.3 | % | $ | 4,329,000 | 2008 | $ | 4,329,000 | ||||||||||||||||
Freehold Raceway Mall | Freehold, NJ | ExpansionLifestyle Village | 95,000 | $ | 43,000,000 | 100 | % | $ | 43,000,000 | 2007/2008 | $ | 23,000,000 | $ | 20,000,000 | ||||||||||||||
Scottsdale Fashion Square | Scottsdale, AZ | ExpansionBarney's New York/Retail | 170,000 | $ | 143,000,000 | 50 | % | $ | 71,500,000 | 2009/2010 | $ | 60,775,000 | $ | 10,725,000 | ||||||||||||||
Shoppingtown Mall | DeWitt, NY | ExpansionRegal Theatres | $ | 6,000,000 | 100 | % | $ | 6,000,000 | 2008 | $ | 6,000,000 | |||||||||||||||||
Vintage Faire Mall | Modesto, CA | ExpansionLifestyle Village | 60,000 | $ | 27,000,000 | 100 | % | $ | 27,000,000 | 2008/2009 | $ | 23,000,000 | $ | 4,000,000 | ||||||||||||||
The Oaks | Thousand Oaks, CA | Redevelopment/Expansion | 97,288 | $ | 250,000,000 | 100 | % | $ | 250,000,000 | 2008/2009 | $ | 200,000,000 | $ | 50,000,000 | ||||||||||||||
Chesterfield Town Center | Richmond, VA | Redevelopment | $ | 14,000,000 | 100 | % | $ | 14,000,000 | 2008 | $ | 14,000,000 | |||||||||||||||||
FlatIron Crossing | Broomfield, CO | RedevelopmentLord & Taylor Building/Re-Tenanting | 100,000 | $ | 17,000,000 | 100 | % | $ | 17,000,000 | 2009/2010 | $ | 14,000,000 | $ | 3,000,000 | ||||||||||||||
Northgate Mall | San Rafael, CA | Redevelopment | 725,000 | $ | 79,000,000 | 100 | % | $ | 79,000,000 | 2009/2010 | $ | 50,000,000 | $ | 29,000,000 | ||||||||||||||
Santa Monica Place | Santa Monica, CA | Redevelopment | 550,000 | $ | 265,000,000 | 100 | % | $ | 265,000,000 | 2009/2010 | $ | 225,250,000 | $ | 39,750,000 | ||||||||||||||
Westside Pavilion | West Los Angeles, CA | Redevelopment | 100,000 | $ | 30,000,000 | 100 | % | $ | 30,000,000 | 2007/2008 | $ | 21,000,000 | $ | 9,000,000 | ||||||||||||||
Fiesta Mall | Mesa, AZ | Anchor ReplacementDick's Sporting Goods/Best Buy | 110,000 | $ | 50,000,000 | 100 | % | $ | 50,000,000 | 2009 | $ | 50,000,000 | ||||||||||||||||
Lakewood Mall | Lakewood, CA | Anchor ReplacementCostco | 160,000 | $ | 23,000,000 | 51 | % | $ | 11,730,000 | 2008 | $ | 11,730,000 | ||||||||||||||||
Washington Square | Portland, OR | Anchor ReplacementDick's Sporting Goods | 80,000 | $ | 15,000,000 | 51 | % | $ | 7,650,000 | 2008 | $ | 7,650,000 | ||||||||||||||||
Danbury Fair Mall | Danbury, CT | Renovation | $ | 31,000,000 | 100 | % | $ | 31,000,000 | 2008 | $ | 31,000,000 | |||||||||||||||||
Flagstaff Mall | Flagstaff, AZ | Renovation | $ | 12,500,000 | 100 | % | $ | 12,500,000 | 2007/2008 | $ | 8,000,000 | $ | 4,500,000 | |||||||||||||||
Freehold Raceway Mall | Freehold, NJ | Renovation | $ | 22,000,000 | 100 | % | $ | 22,000,000 | 2007/2008 | $ | 13,000,000 | 9,000,000 | ||||||||||||||||
La Cumbre Plaza | Santa Barbara, CA | Renovation | $ | 22,000,000 | 100 | % | $ | 22,000,000 | 2008/2009/2010 | $ | 7,500,000 | $ | 11,800,000 | $ | 2,700,000 | |||||||||||||
TOTAL | 2,317,288 | $ | 1,062,500,000 | $ | 963,709,000 | $ | 65,000,000 | $ | 347,709,000 | $ | 465,825,000 | $ | 85,175,000 | |||||||||||||||
GROUND UP DEVELOPMENT | ||||||||||||||||||||||||||||
Estrella Falls | Goodyear, AZ | Regional Mall | 1,000,000 | $ | 210,000,000 | 84 | % | $ | 176,400,000 | 2010/2011 | $ | 149,940,000 | ||||||||||||||||
SanTan Village Regional Center | Gilbert, AZ | Regional Mall | 1,200,000 | $ | 205,000,000 | 84.74 | % | $ | 173,717,000 | 2007/2008 | $ | 103,000,000 | $ | 70,717,000 | ||||||||||||||
Promenade at Casa Grande | Casa Grande, AZ | Lifestyle/Power Center | 1,014,016 | $ | 118,000,000 | 51.3 | % | $ | 60,534,000 | 2007/2008 | $ | 30,267,000 | $ | 30,267,000 | ||||||||||||||
Marketplace at Flagstaff | Flagstaff, AZ | Lifestyle/Power Center | 271,000 | $ | 45,000,000 | 100 | % | $ | 45,000,000 | 2007/2008 | $ | 34,000,000 | $ | 11,000,000 | ||||||||||||||
Market at Estrella Falls | Goodyear, AZ | Power Center | 500,000 | $ | 90,000,000 | 35.1 | % | $ | 31,590,000 | 2008/2009 | $ | 18,900,000 | $ | 9,450,000 | $ | 3,240,000 | ||||||||||||
PrasadaWaddell Center West | Surprise, AZ | Power Center | 525,841 | $ | 58,000,000 | 50.42 | % | $ | 29,243,600 | 2010 | $ | 29,243,600 | ||||||||||||||||
PrasadaCactus Power Center | Surprise, AZ | Power Center | 683,563 | $ | 132,000,000 | 52.42 | % | $ | 69,194,400 | 2010 | $ | 69,194,400 | ||||||||||||||||
TOTAL | 5,194,420 | $ | 858,000,000 | $ | 585,679,000 | $ | 167,267,000 | $ | 130,884,000 | $ | 9,450,000 | $ | 251,618,000 | |||||||||||||||
GRAND TOTAL | 7,511,708 | $ | 1,920,500,000 | $ | 1,549,388,000 | $ | 232,267,000 | $ | 478,593,000 | $ | 475,275,000 | $ | 336,793,000 | |||||||||||||||
POTENTIAL DEVELOPMENT OPPORTUNITIES | ||||||||||||||||||||||||||||
Biltmore | Phoenix, AZ | Mixed-Use Expansion | 50 | % | ||||||||||||||||||||||||
Tysons Corner | McLean, VA | Mixed-Use Expansion | 50 | % | ||||||||||||||||||||||||
Scottsdale Fashion Square | Scottsdale, AZ | Mixed-Use Expansion | 50 | % | ||||||||||||||||||||||||
TOTAL |
NOTES
(1)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.
13