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) February 12, 2008

 

THE MACERICH COMPANY

(Exact Name of Registrant as Specified in its Charter)

 

MARYLAND

 

1-12504

 

95-4448705

(State or Other Jurisdiction of

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

Incorporation)

 

 

 

 

 

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:

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

ITEM 2.02             RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

The Company issued a press release on February 12, 2008, announcing results of operations for the Company for the quarter and year ended December 31, 2007 and such press release is furnished as Exhibit 99.1 hereto.

 

The press release included as an exhibit with this report is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K and shall not be deemed to be “filed” with the SEC or incorporated by reference into any other filing with the SEC.

 

ITEM 7.01             REGULATION FD DISCLOSURE.

 

On February 12, 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 twelve months ended December 31, 2007 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



 

SIGNATURES

 

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 February 12, 2008.

 

 

THE MACERICH COMPANY

 

 

 

 

 

 

By:  THOMAS E. O’HERN

 

 

 

 

 

 

 

 

      /s/  Thomas E. O’Hern

 

 

Executive Vice President,

 

 

Chief Financial Officer

 

 

and Treasurer

 

 

3



 

EXHIBIT INDEX

 

EXHIBIT

 

 

NUMBER

 

NAME

 

 

 

99.1

 

Press Release dated February 12, 2008

 

 

 

99.2

 

Supplemental Financial Information for the three and twelve months ended December 31, 2007

 

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 7% INCREASE IN FUNDS FROM OPERATIONS PER SHARE

 

Santa Monica, CA (2/12/08) - The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the year and quarter ended December 31, 2007 which included total funds from operations (“FFO”) diluted for the year ended December 31, 2007 of $407.9 million or $4.62 per share-diluted compared to $383.1 million or $4.35 per share-diluted for 2006.  For the quarter ended December 31, 2007, FFO-diluted was $132.5 million or $1.45 per share, up 7% compared to $1.36 per share-diluted for the quarter ended December 31, 2006.    For the year ended December 31, 2007, net income available to common stockholders was $71.7 million or $1.00 per common share-diluted compared to $228.0 million or $3.19 per share-diluted for 2006.  Net income available to common stockholders for the quarter ended December 31, 2007 was $38.4 million or $.53 per share-diluted compared to $147.9 million or $1.98 per share-diluted for the quarter ended December 31, 2006.  Included in net income during the quarter ended December 31, 2006 was $132.7 million in gain on sale of assets, compared to an $8 million gain on asset sales during the quarter ended December 31, 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:

·      During the quarter, Macerich signed 283,000 square feet of specialty store leases at average initial rents of $46.20 per square foot.  Starting base rent on new lease signings was 34.2% higher than the expiring base rent.

·      Mall tenant annual sales per square foot for the year ended December 31, 2007 increased 4.4% to $472 compared to $452 at December 31, 2006.

·      Portfolio occupancy at December 31, 2007 was 93.5% compared to 93.6% at December 31, 2006.

·      During the quarter SanTan Village, a 1.2 million square foot regional shopping center celebrated its grand opening on October 26, 2007 and phase I of the Casa Grande Promenade a 1-million square foot regional shopping center opened on November 16, 2007.

 

Commenting on the quarter, Arthur Coppola president and chief executive officer of Macerich stated “Continued execution of our robust development and redevelopment pipeline was reflected this quarter with the grand opening of two new regional malls,

 



 

completion of a 435,000 square foot power center and a 100,000 square foot lifestyle expansion.  In addition we saw continued progress on our pipeline redevelopment projects at Santa Monica Place, The Oaks and Scottsdale Fashion Square.

 

The quarter also reflected continuing strong operating fundamentals with continued high occupancy and very strong releasing spreads both of which we see continuing in 2008.”

 

 

Redevelopment and Development Activity

 

The first phase of SanTan Village opened on October 26th with retailers posting results well ahead of expectations for the grand opening weekend. The 1.2-million-square-foot open-air super-regional shopping center opened with over 90% of the retail space committed with Dillard’s and more than 85 specialty retailers joining Harkins Theatres, which opened March 2007. The balance of the project, which includes Dick’s Sporting Goods, Best Buy, Barnes & Noble and up to 13 restaurants, is expected to open in phases throughout 2008.

 

The first phase of The Promenade at Casa Grande, a 1-million-square-foot, 130-acre department store anchored hybrid center, opened on November 16, 2007.   Ninety percent committed, the first phase of the project has approximately 550,000 square feet of mini-majors, including Dillard’s, Target, JCPenney, Kohl’s, Petsmart and Staples. The balance of the 1-million-square-foot, 130-acre department-store-anchored center is expected to continue to open in phases throughout 2008.

 

Flagstaff Mall’s 435,000-square-foot lifestyle expansion began opening in phases on October 19th with retailers reporting sales ahead of projections. Phase I of The Marketplace at Flagstaff Mall delivered approximately 240,000 square feet of new retail space including Best Buy, Home Depot, Linens n Things, Marshalls, Old Navy, Petco and Shoe Pavilion. Phase II, which will consist of village shops, an entertainment plaza and pad space, is expected to be completed in 2009-2010.

 

On November 8th, Freehold Raceway Mall opened the first phase of a combined expansion and renovation project that will add 96,000 square feet of new retail and restaurant uses to this high-performing regional center in New Jersey. The expansion, which is 85% committed, added nine new-to-market additions including: Borders, The Cheesecake Factory, P.F. Chang’s, Jared The Galleria of Jewelry, The Territory Ahead, Ann Taylor, Chico’s, Coldwater Creek and White House/Black Market. The balance of the project is expected to open throughout 2008.

 

Scottsdale Fashion Square, the 2 million square foot luxury flagship, is undergoing a $130 million redevelopment and expansion.  Phase I of the redevelopment and expansion began September 2007 with demolition of the vacant anchor space acquired as a result of the Federated-May merger and an adjacent parking structure. A 60,000-square-foot Barneys New York, the high-end retailer’s first Arizona location, will anchor an additional 100,000 square feet of up to 30 new luxury shops, which is planned to open in fall 2009 in an urban setting on Scottsdale Road. New first-to-market deals include Salvatore Ferragamo, Grand Luxe Café, CH Carolina Herrera, and Michael Kors. First-



 

to-market retailers opening in the spring 2008 will include Bottega Veneta, Jimmy Choo and Marciano.

 

Construction continues on the combined redevelopment, expansion and interior renovation of The Oaks, an upscale 1.1 million square foot super-regional shopping center in California’s affluent Thousand Oaks. The market’s first Nordstrom department store is under construction. Construction of  a first-to-market, 138,000-square-foot Nordstrom Department Store, two-level open-air retail, dining and entertainment venue and new multi-level parking structure at The Oaks continues on schedule toward a phased completion beginning fall 2008.

 

In December, Macerich received full entitlements to proceed with plans for a redevelopment of Santa Monica Place. The regional center will be redeveloped as an open-air shopping and dining environment that will connect with the popular Third Street Promenade.   The Santa Monica Place redevelopment has started and is moving forward with a projected fall 2009 completion.

 

 

Acquisitions and Dispositions

 

In the fourth quarter of 2007, Macerich and Mervyn’s agreed to a sale/leaseback transaction involving 43 Mervyn’s sites located in Arizona, California, Colorado, Nevada, Utah, New Mexico and Texas. In December, Macerich closed on 39 of the 43 locations to date and anticipates closing the remaining four sites in the first quarter of 2008.  The total purchase price for the 39 Mervyn’s locations was $400.2 million.  The portfolio contains approximately 3.4 million square feet of GLA.  Within the portfolio, 12 of the acquired sites are located in Macerich owned or managed centers.  Leaseback terms include approximately a 20-year initial term with extension options.

 

Effective January 1, 2008 the former owner of the Wilmorite portfolio exercised it right to exchange 3.4 million preferred units (redeemable into 2.9 million common units) in exchange for the Company’s interest in Eastview Mall, Greece Ridge Center, Pittsford Plaza and Marketplace Mall (together known as the “Rochester Assets”).  The Rochester Assets were transferred with pro rata mortgage debt of approximately $218 million.  The total square footage of the Rochester Assets is 4.7 million square feet of GLA and the average sales per square foot is $ 360.

 

On January 10, 2008, Macerich and its partner, the Alaska Permanent Fund Corporation (APFC) announced the acquisition of The Shops at North Bridge. The Shops at North Bridge is a 680,933-square-foot mixed-use retail development anchoring the south end of Chicago’s primary retail district known as “The Magnificent Mile.” The Shops at North Bridge is home to one of the top five performing Nordstrom Department Stores in the country.  Located on Chicago’s famed Michigan Avenue, the center has a 94.9% occupancy level and annual shop tenant sales of $839 per square foot.

 

Macerich and APFC acquired the property for $515 million. Macerich and APFC assumed the $205 million existing loan at an interest rate of 4.67% maturing in July 2009. This is the second joint venture for the two entities: Macerich and APFC co-own another of the country’s top-performing regional shopping centers, Tyson’s Corner Center.

 



 

2008 Earnings Guidance

 

Management is issuing its guidance for EPS and FFO per share for 2008.

 

Guidance for 2008 and reconciliation of EPS to FFO to EBITDA per share:

 

 

 

Range per share:

 

Fully Diluted EPS

 

$

1.28

 

to

 

$

1.43

 

 

 

 

 

 

 

 

 

Plus: Real Estate Depreciation and Amortization

 

3.78

 

to

 

3.78

 

Less: Impact of Preferred Shares (antidilutive to EPS, dilutive to FFO)

 

(0.06

)

to

 

(0.06

)

 

 

 

 

 

 

 

 

Fully Diluted FFO per Share

 

5.00

 

to

 

5.15

 

 

 

 

 

 

 

 

 

Plus: Interest expense

 

4.44

 

to

 

4.44

 

Plus: Preferred Dividends (antidilutive to EPS, dilutive to FFO)

 

0.19

 

to

 

0.19

 

Plus: Non real estate depreciation, income taxes, ground rent expense, extraordinary loss, and less gain on sale of undepreciated assets

 

0.04

 

to

 

0.04

 

 

 

 

 

 

 

 

 

EBITDA Per Share

 

$

9.67

 

to

 

$

9.82

 

 

The Company’s 2008 earnings guidance is based upon its internal forecasting and planning process and on many assumptions, including the following:

 

Management expects comparable property EBITDA (excluding the impact of lease termination revenue) to grow in the 3.5% to 4.0% range compared to 2007.  EBITDA represents earnings before interest, income taxes, depreciation, amortization, minority interest, extraordinary items, gain (loss) on sale of assets and preferred dividends and includes joint ventures at their pro rata share.

 

This guidance is based on management’s current view of the current market conditions in the regional mall business.  Due to the uncertainty in the timing and economics of acquisitions and dispositions, the guidance ranges do not include any potential property acquisitions or dispositions.  The Company is not able to assess at this time the potential impact of such exclusions on future EPS and FFO.  FFO does not include gains or losses on sales of depreciated operating assets.

 

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 85% 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 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 and through CCBN at www.earnings.com.  The call begins today, February 12, 2008 at 10:00 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 will be available for one year after the call.

 

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 for the year ended December 31, 2006, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference.

 

(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

 

For the Three Months

 

For the Three Months

 

 

 

Ended December 31,

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

2007

 

2006

 

Minimum rents

 

$

141,882

 

$

141,347

 

$

(1,017

)

$

(6,819

)

$

140,865

 

$

134,528

 

Percentage rents

 

15,196

 

15,572

 

 

(523

)

15,196

 

15,049

 

Tenant recoveries

 

67,690

 

69,334

 

(193

)

(2,026

)

67,497

 

67,308

 

Management Companies’ revenues

 

12,157

 

8,806

 

 

 

12,157

 

8,806

 

Other income

 

9,231

 

8,650

 

(19

)

(535

)

9,212

 

8,115

 

Total revenues

 

$

 246,156

 

$

 243,709

 

$

 (1,229

)

$

 (9,903

)

$

 244,927

 

$

 233,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center and operating expenses

 

73,875

 

71,439

 

(415

)

(2,635

)

73,460

 

68,804

 

Management Companies’ operating expenses

 

19,579

 

15,379

 

 

 

19,579

 

15,379

 

Income tax expense (benefit)

 

8

 

(187

)

 

 

8

 

(187

)

Depreciation and amortization

 

63,739

 

57,598

 

(69

)

(2,288

)

63,670

 

55,310

 

REIT general and administrative expenses

 

4,823

 

3,991

 

 

 

4,823

 

3,991

 

Interest expense

 

68,833

 

73,209

 

 

(2,825

)

68,833

 

70,384

 

Loss on early extinguishment of debt

 

 

24

 

 

 

 

24

 

Gain on sale of assets

 

7,882

 

132,710

 

86

 

(132,710

)

7,968

 

 

Equity in income of unconsolidated joint ventures (c)

 

29,330

 

28,686

 

 

 

29,330

 

28,686

 

Minority interests in consolidated joint ventures

 

(1,496

)

(1,832

)

3

 

37

 

(1,493

)

(1,795

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

51,015

 

181,820

 

(656

)

(134,828

)

50,359

 

46,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain on sale of assets

 

 

 

(86

)

132,695

 

(86

)

132,695

 

Income from discontinued operations

 

 

 

742

 

2,133

 

742

 

2,133

 

Income before minority interests of OP

 

51,015

 

181,820

 

 

 

51,015

 

181,820

 

Income allocated to minority
interests of OP

 

6,740

 

27,690

 

 

 

6,740

 

27,690

 

Net income before preferred dividends

 

44,275

 

154,130

 

 

 

44,275

 

154,130

 

Preferred dividends and distributions (a)

 

5,908

 

6,198

 

 

 

5,908

 

6,198

 

Net income to common stockholders

 

$

38,367

 

$

147,932

 

$

0

 

$

0

 

$

38,367

 

$

147,932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of shares outstanding - basic

 

72,195

 

71,521

 

 

 

 

 

72,195

 

71,521

 

Average shares outstanding, assuming full conversion of OP Units (d)

 

84,918

 

91,820

 

 

 

 

 

84,918

 

91,820

 

Average shares outstanding - diluted for FFO (a) (d)

 

91,165

 

91,820

 

 

 

 

 

91,165

 

91,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share income- diluted before discontinued operations

 

 

 

 

 

 

 

$

0.52

 

$

0.51

 

Net income per share-basic

 

$

0.53

 

$

2.07

 

 

 

 

 

$

0.53

 

$

2.07

 

Net income per share- diluted (a)

 

$

0.53

 

$

1.98

 

 

 

 

 

$

0.53

 

$

1.98

 

Dividend declared per share

 

$

0.80

 

$

0.71

 

 

 

 

 

$

0.80

 

$

0.71

 

Funds from operations “FFO” (b) (d)- basic

 

$

126,572

 

$

118,521

 

 

 

 

 

$

126,572

 

$

118,521

 

Funds from operations “FFO” (a) (b) (d) - diluted

 

$

132,480

 

$

124,719

 

 

 

 

 

$

132,480

 

$

124,719

 

FFO per share- basic (b) (d)

 

$

1.50

 

$

1.40

 

 

 

 

 

$

1.50

 

$

1.40

 

FFO per share- diluted (a) (b) (d)

 

$

1.45

 

$

1.36

 

 

 

 

 

$

1.45

 

$

1.36

 

 

1



 

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 Twelve Months

 

For the Twelve Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

2007

 

2006

 

Minimum rents

 

$

522,168

 

$

525,728

 

$

(1,046

)

$

(36,650

)

$

521,122

 

$

489,078

 

Percentage rents

 

26,894

 

26,173

 

(78

)

(1,506

)

26,816

 

24,667

 

Tenant recoveries

 

274,091

 

270,214

 

(178

)

(15,688

)

273,913

 

254,526

 

Management Companies’ revenues

 

39,752

 

31,456

 

 

 

39,752

 

31,456

 

Other income

 

34,969

 

31,406

 

(204

)

(1,477

)

34,765

 

29,929

 

Total revenues

 

$

897,874

 

$

884,977

 

$

(1,506

)

$

(55,321

)

$

896,368

 

$

829,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center and operating expenses

 

285,350

 

281,273

 

(663

)

(19,146

)

284,687

 

262,127

 

Management Companies’ operating expenses

 

73,761

 

56,673

 

 

 

73,761

 

56,673

 

Income tax (benefit) expense

 

(470

)

33

 

 

 

(470

)

33

 

Depreciation and amortization

 

236,310

 

236,669

 

(69

)

(12,396

)

236,241

 

224,273

 

REIT general and administrative expenses

 

16,600

 

13,532

 

 

 

16,600

 

13,532

 

Interest expense

 

263,691

 

286,635

 

35

 

(11,968

)

263,726

 

274,667

 

Loss on early extinguishment of debt

 

877

 

1,835

 

 

 

877

 

1,835

 

Gain (loss) on sale or writedown of assets

 

9,771

 

241,732

 

2,376

 

(241,694

)

12,147

 

38

 

Equity in income of unconsolidated joint ventures (c)

 

81,458

 

86,053

 

 

 

81,458

 

86,053

 

Minority interests in consolidated joint ventures

 

(3,768

)

(40,933

)

38

 

37,266

 

(3,730

)

(3,667

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

109,216

 

295,179

 

1,605

 

(216,239

)

110,821

 

78,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain on sale of assets

 

 

 

(2,409

)

204,863

 

(2,409

)

204,863

 

Income from discontinued operations

 

 

 

804

 

11,376

 

804

 

11,376

 

Income before minority interests of OP

 

109,216

 

295,179

 

 

 

109,216

 

295,179

 

Income allocated to minority interests of OP

 

12,675

 

42,821

 

 

 

12,675

 

42,821

 

Net income before preferred dividends

 

96,541

 

252,358

 

 

 

96,541

 

252,358

 

Preferred dividends and distributions (a)

 

24,879

 

24,336

 

 

 

24,879

 

24,336

 

Net income to common stockholders

 

$

71,662

 

$

228,022

 

$

0

 

$

0

 

$

71,662

 

$

228,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of shares outstanding - basic

 

71,768

 

70,826

 

 

 

 

 

71,768

 

70,826

 

Average shares outstanding, assuming full conversion of OP Units (d)

 

84,760

 

88,058

 

 

 

 

 

84,760

 

88,058

 

Average shares outstanding - diluted for FFO (a) (d)

 

88,272

 

88,058

 

 

 

 

 

88,272

 

88,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share income- diluted before discontinued operations

 

 

 

 

 

 

 

$

1.02

 

$

0.73

 

Net income per share-basic

 

$

1.00

 

$

3.22

 

 

 

 

 

$

1.00

 

$

3.22

 

Net income per share- diluted (a)

 

$

1.00

 

$

3.19

 

 

 

 

 

$

1.00

 

$

3.19

 

Dividend declared per share

 

$

2.93

 

$

2.75

 

 

 

 

 

$

2.93

 

$

2.75

 

Funds from operations “FFO” (b) (d)- basic

 

$

397,870

 

$

373,039

 

 

 

 

 

$

397,870

 

$

373,039

 

Funds from operations “FFO” (a) (b) (d) - diluted

 

$

407,928

 

$

383,122

 

 

 

 

 

$

407,928

 

$

383,122

 

FFO per share- basic (b (d)

 

$

4.71

 

$

4.43

 

 

 

 

 

$

4.71

 

$

4.43

 

FFO per share- diluted (a) (b) (d)

 

$

4.62

 

$

4.35

 

 

 

 

 

$

4.62

 

$

4.35

 

 

2



 

THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

(a)          On February 25, 1998, the Company sold $100,000 of convertible preferred stock representing 3.627 million shares.  The convertible preferred shares can be converted on a 1 for 1 basis for common stock. These preferred shares are not assumed converted for  purposes of net income per share - diluted for 2007 as they would be antidilutive to those calculations. They are assumed converted for the three and twelve months ending December 31, 2006.  The weighted average preferred shares outstanding are assumed converted for purposes of FFO per share - diluted 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.

 

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. These preferred units are assumed converted for purposes of net income per share - diluted for the three months ended December 31, 2006 and for FFO - diluted for the three months ended December 31, 2007 and 2006. For all other periods they are not assumed converted as they would be antidilutive to those calculations.

 

On March 16, 2007, the Company issued $950 million of convertible senior notes. These notes are not dilutive for purposes of net income per share - diluted or FFO – diluted for 2007.

 

(b)         The Company uses FFO in addition to net income to report its operating and financial results and considers FFO and FFO-diluted as supplemental measures for the real estate industry and a supplement to Generally Accepted Accounting Principles (GAAP) measures.  NAREIT defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from extraordinary items and sales of depreciated operating properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. FFO and FFO on a fully diluted basis are useful to investors in comparing operating and financial results between periods.  This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. FFO on a fully diluted basis is one of the measures investors find most useful in measuring the dilutive impact of outstanding convertible securities.  FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income as defined by GAAP and is not indicative of cash available to fund all cash flow needs. FFO as presented may not be comparable to similarly titled measures reported by other real estate investment trusts.

 

Effective January 1, 2003, gains or losses on sale 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 twelve months ended December 31, 2007 and 2006 by $10.0 million, $10.8 million, $3.6 million and $9.5 million, respectively, or by $.11 per share, $0.12 per share, $0.04 per share and $.11 per share, respectively. Additionally, SFAS 141 increased FFO for the three and twelve months ended December 31, 2007 and 2006 by $3.5 million, $15.1 million, $4.0 million and $16.9 million, respectively, or by $.04 per share, $0.17 per share, $0.04 per share and $0.19 per share, respectively.

 

(c)          This includes, using the equity method of accounting, the Company’s prorata share of the equity in income or loss of its unconsolidated joint ventures  for all periods presented.

 

(d)         The Macerich Partnership, LP (the “Operating Partnership” or the “OP”) has operating partnership units (“OP units”). Each OP unit can be converted into a share of Company stock. Conversion of the OP units not owned by the Company has been assumed for purposes of calculating the FFO per share and the weighted average number of shares outstanding. The computation of average shares for FFO - - diluted includes the effect of outstanding stock options and restricted stock using the treasury method and assumes conversion of MACWH, LP preferred and common units to the extent they are dilutive to the calculation. For the three months ended December 31, 2007 and 2006, the MACWH, LP preferred units were dilutive to FFO and antidilutive for the twelve months ended December 31, 2007 and 2006.

 

(e)          In October 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”). SFAS 144 addresses financial accounting and reporting for the impairment or disposal of long-lived assets.  The Company adopted SFAS 144 on January 1, 2002. The Company has classified the results of operations for all of the below dispositions to discontinued operations.

 

On June 9, 2006, Scottsdale 101 in Arizona was sold. The sale of this property resulted in a gain on sale in 2006, at the Company’s prorata share, of $25.8 million.

 

On July 13, 2006, Park Lane Mall in Nevada was sold. The sale of this property resulted in a gain on sale of $5.9 million in 2006.

 

On July 27, 2006, Greeley Mall in Colorado and Holiday Village in Montana were sold. The sale of these properties resulted in gains on sale of $21.3 million and $7.4 million, respectively, in 2006.

 

On August 11, 2006, Great Falls Marketplace in Montana was sold. The sale of this property resulted in a gain on sale of $11.8 million in 2006.

 

On December 29, 2006, Citadel Mall in Colorado Springs, Colorado, Crossroads Malls in Oklahoma City, Oklahoma and Northwest Arkansas Mall in Fayetteville, Arkansas were sold.  The sale of these properties resulted in a total gain on sale of $132.7 million in 2006.

 

On December 17, 2007, the Company, as part of a sale/leaseback transaction involving 39 Mervyn’s sites,  identified certain locations available for sale. The Company has classified the results of operations from these sites to discontinued operations.

 

3



 

THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Summarized Balance Sheet Information:

 

 

 

December 31,

 

December 31,

 

 

 

2007

 

2006

 

 

 

Unaudited

 

Cash and cash equivalents

 

$

85,273

 

$

269,435

 

Investment in real estate, net (h)

 

$

6,540,837

 

$

5,755,283

 

Investments in unconsolidated entities (i)

 

$

835,662

 

$

1,010,380

 

Total assets

 

$

8,121,132

 

$

7,562,163

 

Mortgage and notes payable

 

$

5,762,958

 

$

4,993,879

 

Pro rata share of debt on unconsolidated entities

 

$

1,820,411

 

$

1,664,447

 

 

 

 

December 31,

 

December 31,

 

 

 

2007

 

2006

 

 

 

Unaudited

 

Total common shares outstanding

 

72,312

 

71,568

 

Total preferred shares outstanding

 

3,067

 

3,627

 

Total partnership/preferred units outstanding

 

15,628

 

16,342

 

 

Additional financial data as of:

 

 

 

December 31,

 

December 31,

 

 

 

2007

 

2006

 

 

 

Unaudited

 

Occupancy of centers (f)

 

93.50

%

93.60

%

Comparable quarter change in same center sales (f) (g)

 

-0.70

%

2.53

%

 

 

 

 

 

 

Additional financial data for the twelve months ended:

 

 

 

 

 

 

 

 

 

 

 

Acquisitions of property and equipment - including joint ventures at pro rata

 

$

412,726

 

$

609,275

 

Redevelopment and expansions of centers- including joint ventures at pro rata

 

$

579,418

 

$

233,100

 

Renovations of centers- including joint ventures at pro rata

 

$

41,560

 

$

59,525

 

Tenant allowances- including joint ventures at pro rata

 

$

43,025

 

$

40,771

 

Deferred leasing costs- including joint ventures at pro rata

 

$

25,792

 

$

25,879

 

 


(f)            excludes redevelopment properties (Santan Village Phase 2, Santa Monica Place, The Oaks, Twenty Ninth Street and Westside Pavilion Adjacent)

 

(g)         includes mall and freestanding stores.

 

(h)         includes construction in process on wholly owned assets of $442,670 at December 31, 2007 and $294,115 at December 31, 2006.

 

(i)             the Company’s pro rata share of construction in process on unconsolidated entities was $68,627 at December 31, 2007 and $45,268 at December 31, 2006.

 

Pro rata share of joint ventures:

 

 

 

For the Three Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

Revenues:

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

63,634

 

$

64,400

 

$

250,220

 

$

241,630

 

Percentage rents

 

8,408

 

8,657

 

15,733

 

15,963

 

Tenant recoveries

 

30,868

 

29,108

 

118,798

 

111,788

 

Other

 

3,517

 

4,518

 

14,840

 

15,125

 

Total revenues

 

$

106,427

 

$

106,683

 

$

399,591

 

$

384,506

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Shopping center expenses

 

33,100

 

33,076

 

130,294

 

125,945

 

Interest expense

 

25,640

 

25,244

 

100,383

 

91,504

 

Depreciation and amortization

 

21,197

 

20,536

 

88,807

 

82,745

 

Total operating expenses

 

79,937

 

78,856

 

319,484

 

300,194

 

Gain on sale of assets

 

2,424

 

480

 

400

 

725

 

Equity in income of joint ventures

 

416

 

379

 

951

 

1,016

 

Net income

 

$

29,330

 

$

28,686

 

$

81,458

 

$

86,053

 

 

4



 

THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Reconciliation of Net Income to FFO (b):

 

 

 

For the Three Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

Net income - available to common stockholders

 

$

38,367

 

$

147,932

 

$

71,662

 

$

228,022

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to FFO - basic
Minority interest in OP

 

6,740

 

27,690

 

12,675

 

42,821

 

(Gain) loss on sale of consolidated assets

 

(7,882

)

(132,710

)

(9,771

)

(241,732

)

plus gain on undepreciated asset sales- consolidated assets

 

7,596

 

3,112

 

8,047

 

8,827

 

plus minority interest share of gain (loss) on sale of consolidated joint ventures

 

373

 

15

 

760

 

36,831

 

(Gain) loss on sale of assets from unconsolidated entities (pro rata share)

 

(2,424

)

(480

)

(400

)

(725

)

plus gain (loss) on undepreciated asset sales- unconsolidated entities (pro rata share)

 

2,447

 

481

 

2,793

 

725

 

Depreciation and amortization on consolidated assets (j)

 

63,739

 

57,598

 

236,310

 

236,669

 

Less depreciation and amortization allocable to minority interests on consolidated joint ventures

 

(1,424

)

(1,071

)

(4,769

)

(5,422

)

Depreciation and amortization on joint ventures (pro rata) (j)

 

21,197

 

20,536

 

88,807

 

82,745

 

Less: depreciation on personal property and amortization of loan costs (j)

 

(2,157

)

(4,582

)

(8,244

)

(15,722

)

 

 

 

 

 

 

 

 

 

 

Total FFO - basic

 

126,572

 

118,521

 

397,870

 

373,039

 

 

 

 

 

 

 

 

 

 

 

Additional adjustment to arrive at FFO - diluted

 

 

 

 

 

 

 

 

 

Preferred stock dividends earned

 

2,006

 

2,575

 

10,058

 

10,083

 

Preferred units - dividends

 

3,902

 

3,623

 

antidilutive

 

antidilutive

 

Total FFO - diluted

 

$

132,480

 

$

124,719

 

$

407,928

 

$

383,122

 

 


(j)             In 2007, amortization of loan costs is included in interest expense.

 

Reconciliation of EPS to FFO per diluted share:

 

 

 

For the Three Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

Earnings per share - diluted

 

$

0.53

 

$

1.98

 

$

1.00

 

$

3.19

 

Per share impact of depreciation and amortization of real estate

 

0.96

 

0.86

 

3.70

 

3.54

 

Per share impact of gain on sale of depreciated assets

 

0.00

 

(1.48

)

0.02

 

(2.33

)

Per share impact of preferred stock / units not dilutive to EPS

 

(0.04

)

0.00

 

(0.10

)

(0.05

)

Fully diluted FFO per share

 

$

1.45

 

$

1.36

 

$

4.62

 

$

4.35

 

 

Reconciliation of Net Income to EBITDA:

 

 

 

For the Three Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Net income - available to common stockholders

 

$

38,367

 

$

147,932

 

$

71,662

 

$

228,022

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

68,833

 

73,209

 

263,691

 

286,635

 

Interest expense - unconsolidated entities (pro rata)

 

25,640

 

25,244

 

100,383

 

91,504

 

Depreciation and amortization - consolidated assets

 

63,739

 

57,598

 

236,310

 

236,669

 

Depreciation and amortization - unconsolidated entities (pro rata)

 

21,197

 

20,536

 

88,807

 

82,745

 

Minority interest

 

6,740

 

27,690

 

12,675

 

42,821

 

Less: Interest expense and depreciation and amortization allocable to minority interests on consolidated joint ventures

 

(1,717

)

(1,836

)

(6,386

)

(8,027

)

Loss on early extinguishment of debt

 

 

24

 

877

 

1,835

 

Loss (gain) on sale of assets - consolidated assets

 

(7,882

)

(132,710

)

(9,771

)

(241,732

)

Loss (gain) on sale of assets - unconsolidated entities (pro rata)

 

(2,424

)

(480

)

(400

)

(725

)

Add: Minority interest share of gain (loss)on sale of consolidated joint ventures

 

373

 

15

 

760

 

36,831

 

Income tax expense (benefit)

 

8

 

(187

)

(470

)

33

 

Preferred dividends

 

5,908

 

6,198

 

24,879

 

24,336

 

 

 

 

 

 

 

 

 

 

 

EBITDA (k)

 

$

218,782

 

$

223,233

 

$

783,017

 

$

780,947

 

 

5



 

THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Reconciliation of EBITDA to Same Centers - Net Operating Income (“NOI”):

 

 

 

For the Three Months

 

For the Twelve Months

 

 

 

Ended December 31,

 

Ended December 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2007

 

2006

 

2007

 

2006

 

EBITDA (k)

 

$

218,782

 

$

223,233

 

$

783,017

 

$

780,947

 

 

 

 

 

 

 

 

 

 

 

Add: REIT general and administrative expenses

 

4,823

 

3,991

 

16,600

 

13,532

 

Management Companies’ revenues

 

(12,157

)

(8,806

)

(39,752

)

(31,456

)

Management Companies’ operating expenses

 

19,579

 

15,379

 

73,761

 

56,673

 

Lease termination income of comparable centers

 

(1,062

)

(6,678

)

(11,631

)

(18,176

)

EBITDA of non-comparable centers

 

(22,467

)

(23,793

)

(86,695

)

(83,576

)

 

 

 

 

 

 

 

 

 

 

Same Centers - net operating income (“NOI”) (l)

 

$

207,498

 

$

203,326

 

$

735,300

 

$

717,944

 

 


(k)          EBITDA represents earnings before interest, income taxes, depreciation, amortization, minority interest, extraordinary items, gain (loss) on sale of assets and preferred dividends and includes joint ventures at their pro rata share. Management considers EBITDA to be an appropriate supplemental measure to net income because it helps investors understand the ability of the Company to incur and service debt and make capital expenditures. EBITDA should not be construed as an alternative to operating income as an indicator of the Company’s operating performance, or to cash flows from operating activities (as determined in accordance with GAAP) or as a measure of liquidity.  EBITDA, as presented, may not be comparable to similarly titled measurements reported by other companies.

 

(l)             The Company presents same-center NOI because the Company believes it is useful for investors to evaluate the operating performance of comparable centers. Same-center NOI is calculated using total EBITDA and subtracting out EBITDA from non-comparable centers and eliminating the management companies and the Company’s general and administrative expenses.

 

6


Exhibit 99.2

 

 

Supplemental Financial Information
For the three and twelve months ended December 31, 2007

 



 

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

10-11

Debt summary

10

Outstanding debt by maturity

11

 

 

Development and Pipeline Forecast

13

 

This supplemental financial information should be read in connection with the Company’s fourth quarter 2007 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date February 12, 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 December 31, 2007, the Operating Partnership owned or had an ownership interest in 72 regional shopping centers and 18 community shopping centers aggregating approximately 76 million square feet of gross leasable area (“GLA”). These 90 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.

 

1



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization

 

 

 

Period Ended

 

dollars in thousands except per share data

 

12/31/2007

 

12/31/2006

 

12/31/2005

 

12/31/2004

 

Closing common stock price per share

 

$

71.06

 

$

86.57

 

$

67.14

 

$

62.80

 

52 week high

 

$

103.59

 

$

87.10

 

$

71.22

 

$

64.66

 

52 week low

 

$

69.44

 

$

66.70

 

$

53.10

 

$

38.90

 

 

 

 

 

 

 

 

 

 

 

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

 

219,828

 

287,176

 

287,176

 

 

Series A cumulative convertible redeemable preferred stock

 

3,067,131

 

3,627,131

 

3,627,131

 

3,627,131

 

Common shares and operating partnership units

 

84,864,600

 

84,767,432

 

73,446,422

 

72,923,605

 

Total common and equivalent shares outstanding

 

91,006,952

 

91,537,132

 

80,216,122

 

76,550,736

 

 

 

 

 

 

 

 

 

 

 

Portfolio capitalization data

 

 

 

 

 

 

 

 

 

Total portfolio debt, including joint ventures at pro rata

 

$

7,507,559

 

$

6,620,271

 

$

6,863,690

 

$

4,377,388

 

 

 

 

 

 

 

 

 

 

 

Equity market capitalization

 

6,466,954

 

7,924,369

 

5,385,710

 

4,807,386

 

 

 

 

 

 

 

 

 

 

 

Total market capitalization

 

$

13,974,513

 

$

14,544,640

 

$

12,249,400

 

$

9,184,774

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio (%) (a)

 

53.7

%

45.5

%

56.0

%

47.7

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total market capitalization

 

8.0

%

9.5

%

13.0

%

13.0

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total debt

 

14.8

%

20.8

%

35.7

%

27.0

%

 


(a) Debt as a percentage of total market capitalization

 

 

2



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units

 

 

 

 

 

 

 

Class A

 

Class A Non-

 

Series A

 

Total

 

 

 

 

 

 

 

Participating

 

Participating

 

Cumulative

 

Common

 

 

 

 

 

 

 

Convertible

 

Convertible

 

Convertible

 

and

 

 

 

 

 

Company

 

Preferred

 

Preferred

 

Redeemable

 

Equivalent

 

 

 

Partnership

 

Common

 

Units

 

Units

 

Preferred

 

Shares/

 

 

 

Units

 

Shares

 

(“PCPU’s”)

 

(“NPCPU’s”)

 

Stock

 

Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2006

 

13,199,524

 

71,567,908

 

2,855,393

 

287,176

 

3,627,131

 

91,537,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common shares

 

 

(807,000

)

 

 

 

(807,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to common shares

 

(395,756

)

395,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of NPCPU’s to common shares

 

 

67,348

 

 

(67,348

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to cash

 

(598

)

 

 

 

 

(598

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

225,704

 

 

 

 

225,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2007

 

12,803,170

 

71,449,716

 

2,855,393

 

219,828

 

3,627,131

 

90,955,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to common shares

 

(191,263

)

191,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

910

 

 

 

 

910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2007

 

12,611,907

 

71,641,889

 

2,855,393

 

219,828

 

3,627,131

 

90,956,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to common shares

 

(61,650

)

61,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to cash

 

(60,000

)

 

 

 

 

(60,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

9,017

 

 

 

 

9,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of September 30, 2007

 

12,490,257

 

71,712,556

 

2,855,393

 

219,828

 

3,627,131

 

90,905,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of partnership units to common shares

 

(23,000

)

23,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of preferred stock to common shares

 

 

560,000

 

 

 

(560,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share- or unit-based plans

 

85,580

 

16,207

 

 

 

 

101,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2007

 

12,552,837

 

72,311,763

 

2,855,393

 

219,828

 

3,067,131

 

91,006,952

 

 

3



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental Funds from Operations (“FFO”) Information (a)

 

 

 

As of December 31,

 

 

 

2007

 

2006

 

 

 

 

 

 

 

Straight line rent receivable (dollars in millions)

 

$

61.0

 

$

47.8

 

 

 

 

For the Three Months Ended

 

For the Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

dollars in millions

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

1.2

 

$

7.9

 

$

12.8

 

$

20.0

 

 

 

 

 

 

 

 

 

 

 

Straight line rental income

 

$

4.6

 

$

2.8

 

$

13.5

 

$

11.9

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of undepreciated assets

 

$

10.0

 

$

3.6

 

$

10.8

 

$

9.5

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases (SFAS 141)

 

$

3.6

 

$

4.0

 

$

15.1

 

$

16.9

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

2.9

 

$

4.2

 

$

13.5

 

$

17.7

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

8.6

 

$

4.0

 

$

34.6

 

$

17.0

 

 

 

 

 

 

 

 

 

 

 

 


(a) All joint venture amounts included at pro rata.

 

4



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 

 

 

Year Ended

 

Year Ended

 

Year Ended

 

Year Ended

 

dollars in millions

 

12/31/2007

 

12/31/2006

 

12/31/2005

 

12/31/2004

 

Consolidated Centers

 

 

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

387.9

 

$

580.5

 

$

1,767.2

 

$

301.1

 

Development, redevelopment and expansions of Centers

 

545.9

 

184.3

 

77.2

 

139.3

 

Renovations of Centers

 

31.1

 

51.4

 

51.1

 

21.2

 

Tenant allowances

 

28.0

 

27.0

 

21.8

 

10.9

 

Deferred leasing charges

 

21.6

 

21.6

 

21.8

 

16.8

 

Total

 

$

1,014.5

 

$

864.8

 

$

1,939.1

 

$

489.3

 

 

 

 

 

 

 

 

 

 

 

Joint Venture Centers (a)

 

 

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

24.8

 

$

28.7

 

$

736.4

 

$

41.1

 

Development, redevelopment and expansions of Centers

 

33.5

 

48.8

 

79.4

 

6.6

 

Renovations of Centers

 

10.5

 

8.1

 

32.2

 

10.1

 

Tenant allowances

 

15.1

 

13.8

 

8.9

 

10.5

 

Deferred leasing charges

 

4.2

 

4.3

 

5.1

 

3.7

 

Total

 

$

88.1

 

$

103.7

 

$

862.0

 

$

72.0

 

 


(a) All joint venture amounts at pro rata.

 

5



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Sales Per Square Foot (a)

 

 

 

Consolidated

 

Unconsolidated

 

 

 

 

 

Centers

 

Centers

 

Total Centers

 

12/31/2007 (b)

 

$

453

 

$

488

 

$

472

 

12/31/2006

 

$

435

 

$

470

 

$

452

 

12/31/2005

 

$

395

 

$

440

 

$

417

 

12/31/2004

 

$

368

 

$

414

 

$

391

 

 


(a) Sales are based on reports by retailers leasing mall and freestanding stores for the trailing 12 months for tenants which have occupied such stores for a minimum of 12 months. Sales per square foot are based on tenants 10,000 square feet and under, for regional malls.

 

(b) Due to tenant sales reporting timelines, the data presented is as of November 30, 2007.

 

 

6



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy

 

 

 

Consolidated

 

Unconsolidated

 

Total

 

Period Ended

 

Centers (a)

 

Centers (a)

 

Centers (a)

 

12/31/2007

 

92.7

%

94.2

%

93.5

%

12/31/2006

 

93.0

%

94.2

%

93.6

%

12/31/2005

 

93.2

%

93.8

%

93.5

%

12/31/2004

 

92.6

%

92.4

%

92.5

%

 


(a) Occupancy data excludes space under development and redevelopment.

 

7



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Rent

 

 

 

 

 

Average Base Rent

 

 

 

 

 

 

 

PSF on Leases

 

Average Base Rent

 

 

 

Average Base Rent

 

Commencing During

 

PSF on Leases

 

 

 

PSF (a)

 

the Period (b)

 

Expiring (c)

 

Consolidated Centers

 

 

 

 

 

 

 

12/31/2007

 

$

39.09

 

$

43.23

 

$

34.21

 

12/31/2006

 

$

37.55

 

$

38.40

 

$

31.92

 

12/31/2005

 

$

34.23

 

$

35.60

 

$

30.71

 

12/31/2004

 

$

32.60

 

$

35.31

 

$

28.84

 

 

 

 

 

 

 

 

 

Joint Venture Centers

 

 

 

 

 

 

 

12/31/2007

 

$

40.05

 

$

47.12

 

$

34.87

 

12/31/2006

 

$

37.94

 

$

41.43

 

$

36.19

 

12/31/2005

 

$

36.35

 

$

39.08

 

$

30.18

 

12/31/2004

 

$

33.39

 

$

36.86

 

$

29.32

 

 


 

(a) Average base rent per square foot is based on Mall and Freestanding Store GLA for spaces 10,000 square feet and under, occupied as of the applicable date, for each of the Centers owned by the Company. Leases for La Encantada and the expansion area of Queens Center were excluded for Years 2005 and 2004.  Leases for Promenade at Casa Grande and SanTan Village Regional Center were excluded for Year 2007.

 

(b) The average base rent per square foot on lease signings commencing during the period represents the actual rent to be paid during the first twelve months for tenant leases 10,000 square feet and under. Lease signings for La Encantada and the expansion area of Queens Center were excluded for Years 2005 and 2004. Lease signings for Promenade at Casa Grande and SanTan Village Regional Center were excluded for the Year 2007.

 

(c) The average base rent per square foot on leases expiring during the period represents the final year minimum rent, on a cash basis, for all tenant leases 10,000 square feet and under expiring during the year. Leases for La Encantada and the expansion area of Queens Center were excluded for Years 2005 and 2004.

 

8



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

 

 

 

For Years Ended December 31,

 

 

 

2007

 

2006

 

2005

 

Consolidated 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

%

 


(a) Represents real estate tax and common area maintenance charges.

 

9



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary

 

 

 

As of December 31, 2007

 

dollars in thousands

 

Fixed Rate

 

Variable Rate (a)

 

Total

 

Consolidated debt

 

$

4,768,576

 

$

918,572

 

$

5,687,148

 

Unconsolidated debt

 

1,625,449

 

194,962

 

1,820,411

 

Total debt

 

$

6,394,025

 

$

1,113,534

 

$

7,507,559

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

5.65

%

6.14

%

5.73

%

 

 

 

 

 

 

 

 

Weighted average maturity (years)

 

 

 

 

 

4.01

 

 


(a) Excludes swapped floating rate debt. Swapped debt is included in fixed debt category.

 

10



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Outstanding Debt by Maturity Date

 

 

 

As of December 31, 2007

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt
Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Consolidated Assets:

 

 

 

 

 

 

 

 

 

 

 

Victor Valley, Mall of

 

03/01/08

 

4.60

%

$

51,211

 

$

 

$

51,211

 

Westside Pavilion

 

07/01/08

 

6.74

%

92,037

 

 

92,037

 

Village Fair North

 

07/15/08

 

5.89

%

10,880

 

 

10,880

 

Fresno Fashion Fair

 

08/10/08

 

6.52

%

63,590

 

 

63,590

 

South Towne Center

 

10/10/08

 

6.66

%

64,000

 

 

64,000

 

Queens Center

 

03/01/09

 

7.10

%

90,519

 

 

90,519

 

South Plains Mall

 

03/01/09

 

8.29

%

58,732

 

 

58,732

 

Carmel Plaza

 

05/01/09

 

8.18

%

26,253

 

 

26,253

 

Paradise Valley Mall

 

05/01/09

 

5.89

%

21,231

 

 

21,231

 

Northridge Mall

 

07/01/09

 

4.94

%

81,121

 

 

81,121

 

Wilton Mall

 

11/01/09

 

4.79

%

44,624

 

 

44,624

 

Macerich Partnership Term Loan (b)

 

04/25/10

 

6.50

%

450,000

 

 

450,000

 

Macerich Partnership Line of Credit (c)

 

04/25/10

 

6.23

%

400,000

 

 

400,000

 

Vintage Faire Mall

 

09/01/10

 

7.91

%

64,386

 

 

64,386

 

Eastview Commons

 

09/30/10

 

5.46

%

8,814

 

 

8,814

 

Santa Monica Place

 

11/01/10

 

7.79

%

79,014

 

 

79,014

 

Valley View Center

 

01/01/11

 

5.81

%

125,000

 

 

125,000

 

Danbury Fair Mall

 

02/01/11

 

4.64

%

176,457

 

 

176,457

 

Shoppingtown Mall

 

05/11/11

 

5.01

%

44,645

 

 

44,645

 

Capitola Mall

 

05/15/11

 

7.13

%

39,310

 

 

39,310

 

Freehold Raceway Mall

 

07/07/11

 

4.68

%

177,686

 

 

177,686

 

Pacific View

 

08/31/11

 

7.25

%

82,228

 

 

82,228

 

Pacific View

 

08/31/11

 

7.00

%

6,629

 

 

6,629

 

Rimrock Mall

 

10/01/11

 

7.56

%

42,828

 

 

42,828

 

Prescott Gateway

 

12/01/11

 

5.86

%

60,000

 

 

60,000

 

Hilton Village

 

02/01/12

 

5.27

%

8,530

 

 

8,530

 

The Macerich Company - Convertible Senior Notes (d)

 

03/15/12

 

3.66

%

942,012

 

 

942,012

 

Tucson La Encantada

 

06/01/12

 

5.84

%

78,000

 

 

78,000

 

Chandler Fashion Center

 

11/01/12

 

5.20

%

102,422

 

 

102,422

 

Chandler Fashion Center

 

11/01/12

 

6.00

%

67,367

 

 

67,367

 

Towne Mall

 

11/01/12

 

4.99

%

14,838

 

 

14,838

 

Pittsford Plaza (e)

 

01/01/13

 

5.02

%

15,653

 

 

15,653

 

Pittsford Plaza (e)

 

01/01/13

 

6.52

%

5,822

 

 

5,822

 

Deptford Mall

 

01/15/13

 

5.41

%

172,500

 

 

172,500

 

Queens Center

 

03/31/13

 

7.00

%

217,077

 

 

217,077

 

Greeley - Defeaseance

 

09/01/13

 

6.34

%

27,676

 

 

27,676

 

FlatIron Crossing

 

12/01/13

 

5.26

%

187,736

 

 

187,736

 

Great Northern Mall

 

12/01/13

 

5.19

%

40,285

 

 

40,285

 

Eastview Mall

 

01/18/14

 

5.10

%

101,007

 

 

101,007

 

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

 

Marketplace Mall (f)

 

12/10/17

 

5.30

%

14,754

 

 

14,754

 

Chesterfield Towne Center

 

01/01/24

 

9.07

%

55,702

 

 

55,702

 

Total Fixed Rate Debt for Consolidated Assets

 

 

 

5.57

%

$

4,768,576

 

$

 

$

4,768,576

 

 

 

 

 

 

 

 

 

 

 

 

 

La Cumbre Plaza

 

08/09/08

 

6.48

%

$

 

$

30,000

 

$

30,000

 

Greece Ridge Center

 

11/06/08

 

5.97

%

 

72,000

 

72,000

 

Twenty Ninth Street

 

06/05/09

 

5.93

%

 

110,558

 

110,558

 

Casa Grande (g)

 

08/16/09

 

6.35

%

 

41,014

 

41,014

 

Panorama Mall

 

02/28/10

 

6.00

%

 

50,000

 

50,000

 

Macerich Partnership Line of Credit

 

04/25/10

 

6.19

%

 

615,000

 

615,000

 

Total Floating Rate Debt for Consolidated Assets

 

 

 

6.15

%

$

 

$

918,572

 

$

918,572

 

Total Debt for Consolidated Assets

 

 

 

5.67

%

$

4,768,576

 

$

918,572

 

$

5,687,148

 

 

11



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Outstanding Debt by Maturity Date

 

 

 

As of December 31, 2007

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt
Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

II. Unconsolidated Joint Ventures (At Company’s pro rata share):

 

 

 

 

 

 

 

 

 

 

 

Broadway Plaza (50%)

 

08/01/08

 

6.68

%

$

29,963

 

$

 

$

29,963

 

Chandler Festival (50%)

 

10/01/08

 

4.37

%

14,865

 

 

14,865

 

Chandler Gateway (50%)

 

10/01/08

 

5.19

%

9,389

 

 

9,389

 

Washington Square (51%)

 

02/01/09

 

6.72

%

49,932

 

 

49,932

 

Metrocenter Mall (15%) (h)

 

02/09/09

 

5.34

%

16,800

 

 

16,800

 

Inland Center (50%)

 

02/11/09

 

4.69

%

27,000

 

 

27,000

 

Biltmore Fashion Park (50%)

 

07/10/09

 

4.70

%

38,201

 

 

38,201

 

Redmond Office (51%)

 

07/10/09

 

6.77

%

33,690

 

 

33,690

 

Redmond Retail (51%)

 

08/01/09

 

4.81

%

36,789

 

 

36,789

 

Corte Madera, The Village at (50.1%)

 

11/01/09

 

7.75

%

32,653

 

 

32,653

 

Ridgmar (50%)

 

04/11/10

 

6.11

%

28,700

 

 

28,700

 

Kitsap Mall/Place (51%)

 

06/01/10

 

8.14

%

29,209

 

 

29,209

 

Cascade (51%)

 

07/01/10

 

5.27

%

20,110

 

 

20,110

 

Stonewood Mall (51%)

 

12/11/10

 

7.44

%

37,735

 

 

37,735

 

Arrowhead Towne Center (33.3%)

 

10/01/11

 

6.38

%

26,567

 

 

26,567

 

SanTan Village Power Center (34.9%)

 

02/01/12

 

5.33

%

15,705

 

 

15,705

 

NorthPark Center (50%)

 

05/10/12

 

5.95

%

93,504

 

 

93,504

 

NorthPark Center (50%)

 

05/10/12

 

8.33

%

41,656

 

 

41,656

 

NorthPark Land (50%)

 

05/10/12

 

8.33

%

40,236

 

 

40,236

 

Kierland Greenway (24.5%)

 

01/01/13

 

6.01

%

15,846

 

 

15,846

 

Kierland Main Street (24.5%)

 

01/02/13

 

4.99

%

3,808

 

 

3,808

 

Scottsdale Fashion Square (50%)

 

07/08/13

 

5.66

%

275,000

 

 

275,000

 

Tyson’s Corner (50%)

 

02/17/14

 

4.78

%

168,955

 

 

168,955

 

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

%

59,906

 

 

59,906

 

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

%

23,302

 

 

23,302

 

West Acres (19%)

 

10/01/16

 

6.41

%

13,039

 

 

13,039

 

Wilshire Building (30%)

 

01/01/33

 

6.35

%

$

1,864

 

$

 

$

41,864

 

Total Fixed Rate Debt for Unconsolidated Assets

 

 

 

5.89

%

$

1,625,449

 

$

 

$

1,625,449

 

 

 

 

 

 

 

 

 

 

 

 

 

Desert Sky Mall (50%)

 

03/06/08

 

6.13

%

$

 

$

25,750

 

$

25,750

 

NorthPark Land (50%)

 

08/30/08

 

8.25

%

 

3,500

 

3,500

 

Superstition Springs Center (33.3%)

 

09/09/08

 

5.37

%

 

22,498

 

22,498

 

Camelback Colonnade (75%)

 

10/09/08

 

5.79

%

 

31,125

 

31,125

 

Kierland Tower Lofts (15%)

 

12/14/08

 

6.63

%

 

6,659

 

6,659

 

Washington Square (51%)

 

02/01/09

 

7.23

%

 

16,547

 

16,547

 

Metrocenter Mall (15%)

 

02/09/09

 

8.54

%

 

3,240

 

3,240

 

Boulevard Shops (50%)

 

12/17/10

 

5.93

%

 

10,700

 

10,700

 

Chandler Village Center (50%)

 

01/15/11

 

6.14

%

 

8,643

 

8,643

 

Los Cerritos Center (51%)

 

07/01/11

 

5.92

%

 

66,300

 

66,300

 

Total Floating Rate Debt for Unconsolidated Assets

 

 

 

6.09

%

$

 

$

194,962

 

$

194,962

 

Total Debt for Unconsolidated Assets

 

 

 

5.91

%

$

1,625,449

 

$

194,962

 

$

1,820,411

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

 

 

 

5.73

%

$

6,394,025

 

$

1,113,534

 

$

7,507,559

 

Percentage to Total

 

 

 

 

 

85.17

%

14.83

%

100.00

%

 


(a)    The debt balances include the unamortized debt premiums/discounts. Debt premiums/discounts represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method.The annual interest rate in the  above table represents the effective interest rate, including the debt premiums/discounts and loan financing costs.

(b)    This debt has an interest rate swap agreement which effectively fixed the interest rate from December 1, 2005 to April 25, 2010.

(c)     This debt has an interest rate swap agreement which effectively fixed the interest rate from September 12, 2006 to April 25, 2011.

(d)    These convertible senior notes were issued on 3/16/07 in an aggregate amount of $950.0 million. The above table includes the unamortized discount of $9.4 million and the annual interest rate represents the effective interest rate, including the discount.

(e)     This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 63.64%.

(f)        This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 37.5%.

(g)    This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 51.3%.

(h)    This debt has an interest rate swap agreement which effectively fixed the interest rate from January 15, 2005 to February 15, 2009.

 

12



 

The Macerich Company

Supplemental Financial and Operating Information

Development Pipeline Forecast

as of February 12, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YEAR PLACED IN SERVICE

 

 

 

 

 

 

 

 

 

Estimated Total Project

 

 

 

Estimated Pro rata

 

 

 

2007

 

2008

 

2009

 

2010

 

Property

 

Location

 

Project Type

 

Project Size

 

Cost (1)

 

Ownership %

 

Project Cost (1)

 

Completion Date

 

COST

 

COST

 

COST

 

COST

 

REDEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arrowhead Towne Center

 

Glendale, AZ

 

Expansion - Dick’s Sporting Goods

 

70,000

 

$

13,000,000

 

33

%

$

4,329,000

 

2008

 

 

 

$

 4,329,000

 

 

 

 

 

Freehold Raceway Mall

 

Freehold, NJ

 

Expansion - Lifestyle Village

 

95,000

 

$

43,000,000

 

100

%

$

43,000,000

 

2007/2008

 

$

23,000,000

 

$

20,000,000

 

 

 

 

 

Scottsdale Fashion Square

 

Scottsdale, AZ

 

Expansion - Barney’s New York/Retail

 

170,000

 

$

130,000,000

 

50

%

$

65,000,000

 

2009/2010

 

 

 

 

 

$

55,250,000

 

$

9,750,000

 

ShoppingTown

 

DeWitt, NY

 

Expansion - Regal Theatres

 

 

 

$

6,000,000

 

100

%

$

6,000,000

 

2008

 

 

 

$

6,000,000

 

 

 

 

 

Vintage Faire

 

Modesto, CA

 

Expansion - Lifestyle Village

 

60,000

 

$

27,000,000

 

100

%

$

27,000,000

 

2008/2009

 

 

 

$

23,000,000

 

$

4,000,000

 

 

 

Wilton

 

Saratoga Springs, NY

 

Expansion - JCPenney

 

85,000

 

$

3,000,000

 

100

%

$

3,000,000

 

2007

 

$

3,000,000

 

 

 

 

 

 

 

The Oaks

 

Thousand Oaks, CA

 

Redevelopment/Expansion

 

235,000

 

$

250,000,000

 

100

%

$

250,000,000

 

2008

 

 

 

$

250,000,000

 

 

 

 

 

Chesterfield Town Center

 

Richmond, VA

 

Redevelopment

 

 

 

$

14,000,000

 

100

%

$

14,000,000

 

2008

 

 

 

$

14,000,000

 

 

 

 

 

FlatIron Crossing

 

Broomfield, CO

 

Redevelopment

 

100,000

 

$

40,000,000

 

100

%

$

40,000,000

 

2009

 

 

 

 

 

$

40,000,000

 

 

 

Northgate

 

San Rafael, CA

 

Redevelopment

 

700,000

 

$

70,000,000

 

100

%

$

70,000,000

 

2009/2010

 

 

 

 

 

$

35,000,000

 

$

35,000,000

 

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 Replacement - Dick’s Sporting Goods/Best Buy

 

110,000

 

$

50,000,000

 

100

%

$

50,000,000

 

2009

 

 

 

 

 

$

50,000,000

 

 

 

Lakewood

 

Lakewood, CA

 

Anchor Replacement - Costco

 

160,000

 

$

15,000,000

 

51

%

$

7,650,000

 

2008

 

 

 

$

7,650,000

 

 

 

 

 

Valley River

 

Eugene, OR

 

Anchor Replacement - Regal Cinemas

 

70,000

 

$

9,000,000

 

100

%

$

9,000,000

 

2007

 

$

9,000,000

 

 

 

 

 

 

 

Washington Square

 

Tigard, OR

 

Anchor Replacement - Dick’s Sporting Goods

 

80,000

 

$

15,000,000

 

50

%

$

7,500,000

 

2008

 

 

 

$

7,500,000

 

 

 

 

 

Danbury Fair

 

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

 

$

13,000,000

 

9,000,000

 

 

 

 

 

La Cumbre

 

Santa Barbara, CA

 

Renovation

 

 

 

$

22,000,000

 

100

%

$

22,000,000

 

2008/2009

 

 

 

$

11,000,000

 

$

11,000,000

 

 

 

TOTAL

 

 

 

 

 

2,585,000

 

$

1,067,500,000

 

 

 

$

978,979,000

 

 

 

$

77,000,000

 

$

396,979,000

 

$

420,500,000

 

$

84,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROUND UP DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estrella Falls

 

Goodyear, AZ

 

Regional Mall

 

1,000,000

 

$

210,000,000

 

88

%

$

184,800,000

 

2010

 

 

 

 

 

 

 

$

184,800,000

 

SanTan Village

 

Gilbert, AZ

 

Regional Mall

 

1,200,000

 

$

205,000,000

 

90

%

$

184,500,000

 

2007/2008

 

$

103,000,000

 

$

81,500,000

 

 

 

 

 

Casa Grande

 

Casa Grande, AZ

 

Lifestyle/Power Center

 

1,014,016

 

$

130,000,000

 

51

%

$

66,300,000

 

2007/2008

 

$

33,150,000

 

$

33,150,000

 

 

 

 

 

Marketplace at Flagstaff

 

Flagstaff, AZ

 

Lifestyle/Power Center

 

287,000

 

$

45,000,000

 

100

%

$

45,000,000

 

2007/2008/2009

 

$

34,000,000

 

$

11,000,000

 

 

 

 

 

Market at Estrella Falls

 

Goodyear, AZ

 

Power Center

 

500,000

 

$

90,000,000

 

35

%

$

42,000,000

 

2008/2009

 

 

 

$

16,800,000

 

$

25,200,000

 

 

 

Prasada - Waddell Center

 

Surprise, AZ

 

Power Center

 

500,024

 

$

45,000,000

 

58

%

$

26,100,000

 

2009

 

 

 

 

 

$

26,100,000

 

 

 

Prasada - Cactus Center

 

Surprise, AZ

 

Power Center

 

674,800

 

$

110,000,000

 

58

%

$

63,800,000

 

2009

 

 

 

 

 

$

63,800,000

 

 

 

TOTAL

 

 

 

 

 

5,175,840

 

$

835,000,000

 

 

 

$

612,500,000

 

 

 

$

170,150,000

 

$

142,450,000

 

$

115,100,000

 

$

184,800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

 

 

 

 

 

7,760,840

 

$

1,902,500,000

 

 

 

$

1,591,479,000

 

 

 

$

247,150,000

 

$

539,429,000

 

$

535,600,000

 

$

269,300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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) - - These costs are estimated and will change from time to time.

 

13