UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported) October 31, 2012
THE MACERICH COMPANY
(Exact Name of Registrant as Specified in Charter)
MARYLAND (State or Other Jurisdiction of Incorporation) |
1-12504 (Commission File Number) |
95-4448705 (IRS Employer Identification No.) |
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (310) 394-6000
N/A
(Former Name or Former Address, if Changed Since Last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
The Company issued a press release on October 31, 2012 announcing results of operations for the Company for the quarter ended September 30, 2012 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 October 31, 2012, 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 nine months ended September 30, 2012 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.
The Supplemental Financial Information included as an exhibit with this report is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
Listed below are the financial statements, pro forma financial information and exhibits furnished as part of this report:
(a), (b) and (c) Not applicable.
(d) Exhibits.
Exhibit Index attached hereto and incorporated herein by reference.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, The Macerich Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
THE MACERICH COMPANY | ||
By: THOMAS E. O'HERN |
||
October 31, 2012 Date |
/s/ THOMAS E. O'HERN Senior Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME
|
||
---|---|---|---|
99.1 | Press Release dated October 31, 2012 | ||
99.2 |
Supplemental Financial Information for the three and nine months ended September 30, 2012 |
4
PRESS RELEASE
For: | THE MACERICH COMPANY | |
MACERICH ANNOUNCES QUARTERLY RESULTS and $600 MILLION 12-YEAR 3.49% FINANCING OF QUEENS CENTER |
Santa Monica, CA (10/31/12)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended September 30, 2012 which included funds from operations ("FFO") diluted of $112.9 million compared to $104.2 million for the quarter ended September 30, 2011. Adjusted FFO ("AFFO") diluted was $112.9 million for the quarter ended September 30, 2012 compared to $107.4 million for the quarter ended September 30, 2011 and AFFO per share-diluted was $.78 for the quarter ended September 30, 2012 compared to $.75 for the quarter ended September 30, 2011. Net income available to common stockholders was $43.9 million for the quarter ended September 30, 2012 compared to net income available to common stockholders for the quarter ended September 30, 2011 of $12.9 million. A description and reconciliation of FFO per share-diluted and AFFO per share-diluted to EPS-diluted is included in the financial tables accompanying this press release.
Recent Highlights:
Commenting on the quarter, Arthur Coppola chairman and chief executive officer of Macerich stated, "It was another strong quarter, with continued improvement of our fundamentals with occupancy gains, strong growth in tenant sales and solid releasing spreads.
In addition, we have been very active on the capital front with over $1.0 billion of financings for the year, with more financings planned for the fourth quarter. These financings will significantly lengthen our maturity schedule and also reduce our floating rate debt levels. The recent announcement of our planned acquisition of Kings Plaza and Green Acres Mall, which combined with $468 million of asset dispositions year to date, is perfectly aligned with our announced goal of recycling capital out of non-core assets into our core markets."
Equity and Financing Activity:
During the quarter the Company issued 2,962,000 shares of common stock under its at-the-market ("ATM") program. The average sales price per share was $60.06 and the net proceeds were $176.1 million.
The Company has arranged a $600 million loan on Queens Center. The loan is a 12 year fixed rate loan bearing interest at 3.487%. The loan proceeds will pay off the former loan of $317 million which has an interest rate of 7.3%. The closing is expected in December 2012.
The Company also committed to a $205 million loan on Deptford Mall. The new 10 year fixed rate loan is expected to have an interest rate of approximately 3.75% and will pay off the current $172 million loan. The new loan is planned to close in December 2012.
In September, the Company refinanced Westside Pavilion. The new loan is a $155 million, 10 year fixed rate loan with an interest rate of 4.49%.
Also in September, the Company placed a $110 million loan on the previously unencumbered Chesterfield Towne Center. The loan has a 10 year term and a fixed interest rate of 4.8%.
Acquisition and Disposition Activity:
On October 3, 2012, the Company acquired a 75% ownership interest in FlatIron Crossing, a 1.5 million square foot super regional mall in Broomfield, Colorado. The purchase price was $196 million in cash plus the assumption of a pro rata share of the debt of $127 million. This acquisition brings the Company's ownership of FlatIron Crossing to 100%. The FlatIron Crossing mall tenant annual sales per square foot are $531.
On October 22, 2012, the Company announced the $1.25 billion acquisition of Kings Plaza and Green Acres Mall. The Kings Plaza acquisition is expected to close in November 2012, and the Green Acres Mall acquisition is expected to close in January 2013.
During the quarter, the Company was bought out of its equity interest in NorthPark Center in Dallas, Texas. The Company made an initial equity investment of $75 million in 2004 and was bought out for $119 million in cash. The Company was also relieved of its pro rata share of debt of $163 million. Dispositions for the year total $468 million.
2012 Earnings Guidance:
Management is reaffirming its previously issued 2012 AFFO per share-diluted guidance range of $3.06 to $3.14.
A reconciliation of EPS to FFO per share and AFFO per share-diluted follows:
Estimated EPS range: |
$ | 2.72 | - | $ | 2.80 | |||
Less: Gain on asset sales |
-1.79 | - | -1.79 | |||||
Plus: Impairment on real estate |
.42 | - | .42 | |||||
Plus: Real estate depreciation and amortization |
$ | 2.52 | - | $ | 2.52 | |||
Estimated range for FFO per share-diluted |
$ | 3.87 | to | $ | 3.95 | |||
Less: Net FFO impact of Valley View and Prescott Gateway dispositions |
-.81 | - | -.81 | |||||
Estimated AFFO per share-diluted: |
$ | 3.06 | to | $ | 3.14 | |||
Macerich is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States. Macerich now owns approximately 62 million square feet of gross leaseable area consisting primarily of interests in 59 regional shopping centers. Additional information about Macerich can be obtained from the Company's website at www.macerich.com.
Investor Conference Call
The Company will provide an online Web simulcast and rebroadcast of its quarterly earnings conference call. The call will be available on The Macerich Company's website at www.macerich.com (Investing Section) and through CCBN at www.earnings.com. The call begins today, October 31, 2012 at 10:30 AM Pacific Time. To listen to the call, please go to any of these websites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com (Investing Section) will be available for one year after the call.
The Company will publish a supplemental financial information package which will be available at www.macerich.com in the Investing Section. It will also be furnished to the SEC as part of a Current Report on Form 8-K.
Note: This release contains statements that constitute forward-looking statements which can be identified by the use of words, such as "expects," "anticipates," "assumes," "projects," "estimated" and "scheduled" and similar expressions that do not relate to historical matters. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, as well as national, regional and local economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates, terms and payments, interest rate fluctuations, availability, terms and cost of financing and operating expenses; adverse changes in the real estate markets including, among other things, competition from other companies, retail formats and technology, risks of real estate development and redevelopment, acquisitions and dispositions; the liquidity of real estate investments, governmental actions and initiatives (including legislative and regulatory changes); environmental and safety requirements; and terrorist activities which could adversely affect all of the above factors. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2011, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events unless required by law to do so.
(See attached tables)
##
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended September 30, |
For the Three Months Ended September 30, |
For the Three Months Ended September 30, |
||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||
|
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||
Minimum rents |
$ | 119,148 | $ | 113,889 | ($ | 16 | ) | ($ | 5,428 | ) | $ | 119,132 | $ | 108,461 | |||||
Percentage rents |
5,414 | 4,137 | 1 | (364 | ) | 5,415 | 3,773 | ||||||||||||
Tenant recoveries |
68,523 | 66,784 | | (3,246 | ) | 68,523 | 63,538 | ||||||||||||
Management Companies' revenues |
9,858 | 9,759 | | | 9,858 | 9,759 | |||||||||||||
Other income |
12,729 | 8,113 | 12 | (325 | ) | 12,741 | 7,788 | ||||||||||||
Total revenues |
215,672 | 202,682 | (3 | ) | (9,363 | ) | 215,669 | 193,319 | |||||||||||
Shopping center and operating expenses |
67,680 | 68,243 | (13 | ) | (5,156 | ) | 67,667 | 63,087 | |||||||||||
Management Companies' operating expenses |
20,706 | 20,251 | | | 20,706 | 20,251 | |||||||||||||
Income tax benefit |
(934 | ) | (1,566 | ) | | | (934 | ) | (1,566 | ) | |||||||||
Depreciation and amortization |
72,220 | 67,997 | | (3,714 | ) | 72,220 | 64,283 | ||||||||||||
REIT general and administrative expenses |
5,063 | 4,490 | | | 5,063 | 4,490 | |||||||||||||
Interest expense |
42,622 | 49,152 | | (5,391 | ) | 42,622 | 43,761 | ||||||||||||
Loss on extinguishment of debt, net |
(54 | ) | (6 | ) | 54 | 6 | | | |||||||||||
Gain on remeasurement, sale or write down of assets, net |
21,765 | 1,389 | 199 | (348 | ) | 21,964 | 1,041 | ||||||||||||
Co-venture interests(b) |
(2,066 | ) | (1,281 | ) | | | (2,066 | ) | (1,281 | ) | |||||||||
Equity in income of unconsolidated joint ventures |
19,315 | 20,039 | | | 19,315 | 20,039 | |||||||||||||
Income from continuing operations |
47,275 | 14,256 | 263 | 4,556 | 47,538 | 18,812 | |||||||||||||
Discontinued operations: |
|||||||||||||||||||
(Loss) gain on sale, disposition or write-down of assets, net |
| | (253 | ) | 342 | (253 | ) | 342 | |||||||||||
Loss from discontinued operations |
| | (10 | ) | (4,898 | ) | (10 | ) | (4,898 | ) | |||||||||
Total loss from discontinued operations |
| | (263 | ) | (4,556 | ) | (263 | ) | (4,556 | ) | |||||||||
Net income |
47,275 | 14,256 | | | 47,275 | 14,256 | |||||||||||||
Less net income attributable to noncontrolling interests |
3,382 | 1,315 | | | 3,382 | 1,315 | |||||||||||||
Net income available to common stockholders |
$ | 43,893 | $ | 12,941 | $ | 0 | $ | 0 | $ | 43,893 | $ | 12,941 | |||||||
Average number of shares outstandingbasic |
134,220 | 132,096 | 134,220 | 132,096 | |||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
144,990 | 143,151 | 144,990 | 143,151 | |||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
145,100 | 143,151 | 145,100 | 143,151 | |||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 0.33 | $ | 0.13 | |||||||||||||
Net income per share-basic |
$ | 0.33 | $ | 0.10 | $ | 0.33 | $ | 0.10 | |||||||||||
Net income per sharediluted |
$ | 0.33 | $ | 0.10 | $ | 0.33 | $ | 0.10 | |||||||||||
Dividend declared per share |
$ | 0.55 | $ | 0.50 | $ | 0.55 | $ | 0.50 | |||||||||||
FFObasic(c)(d) |
$ | 112,898 | $ | 104,201 | $ | 112,898 | $ | 104,201 | |||||||||||
FFOdiluted(c)(d) |
$ | 112,898 | $ | 104,201 | $ | 112,898 | $ | 104,201 | |||||||||||
FFO per sharebasic(c)(d) |
$ | 0.78 | $ | 0.73 | $ | 0.78 | $ | 0.73 | |||||||||||
FFO per sharediluted(c)(d) |
$ | 0.78 | $ | 0.73 | $ | 0.78 | $ | 0.73 | |||||||||||
Adjusted FFO ("AFFO") per sharediluted(c)(d) |
$ | 0.78 | $ | 0.75 | $ | 0.78 | $ | 0.75 | |||||||||||
1
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Nine Months Ended September 30, |
For the Nine Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||
|
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||
Minimum rents |
$ | 362,974 | $ | 334,688 | ($ | 6,423 | ) | ($ | 19,094 | ) | $ | 356,551 | $ | 315,594 | |||||
Percentage rents |
12,280 | 10,235 | (342 | ) | (859 | ) | 11,938 | 9,376 | |||||||||||
Tenant recoveries |
201,309 | 189,538 | (3,385 | ) | (9,749 | ) | 197,924 | 179,789 | |||||||||||
Management Companies' revenues |
30,730 | 28,460 | | | 30,730 | 28,460 | |||||||||||||
Other income |
33,466 | 22,614 | (449 | ) | (938 | ) | 33,017 | 21,676 | |||||||||||
Total revenues |
640,759 | 585,535 | (10,599 | ) | (30,640 | ) | 630,160 | 554,895 | |||||||||||
Shopping center and operating expenses |
203,306 | 195,458 | (5,048 | ) | (16,209 | ) | 198,258 | 179,249 | |||||||||||
Management Companies' operating expenses |
66,953 | 67,030 | | | 66,953 | 67,030 | |||||||||||||
Income tax benefit |
(2,159 | ) | (5,811 | ) | | | (2,159 | ) | (5,811 | ) | |||||||||
Depreciation and amortization |
222,188 | 198,454 | (4,640 | ) | (13,536 | ) | 217,548 | 184,918 | |||||||||||
REIT general and administrative expenses |
15,235 | 15,876 | | | 15,235 | 15,876 | |||||||||||||
Interest expense |
134,813 | 150,182 | (6,370 | ) | (13,755 | ) | 128,443 | 136,427 | |||||||||||
Gain (loss) on extinguishment of debt, net |
119,958 | (9,139 | ) | (119,958 | ) | 6 | | (9,133 | ) | ||||||||||
(Loss) gain on remeasurement, sale or write down of assets, net |
(4,449 | ) | (33,514 | ) | 45,052 | 37,642 | 40,603 | 4,128 | |||||||||||
Co-venture interests(b) |
(4,462 | ) | (3,779 | ) | | | (4,462 | ) | (3,779 | ) | |||||||||
Equity in income of unconsolidated joint ventures |
68,624 | 75,521 | | | 68,624 | 75,521 | |||||||||||||
Income (loss) from continuing operations |
180,094 | (6,565 | ) | (69,447 | ) | 50,508 | 110,647 | 43,943 | |||||||||||
Discontinued operations: |
|||||||||||||||||||
Gain (loss) on sale, disposition or write-down of assets, net |
| | 74,906 | (37,648 | ) | 74,906 | (37,648 | ) | |||||||||||
Loss from discontinued operations |
| | (5,459 | ) | (12,860 | ) | (5,459 | ) | (12,860 | ) | |||||||||
Total income (loss) from discontinued operations |
| | 69,447 | (50,508 | ) | 69,447 | (50,508 | ) | |||||||||||
Net income (loss) |
180,094 | (6,565 | ) | | | 180,094 | (6,565 | ) | |||||||||||
Less net income (loss) attributable to noncontrolling interests |
16,915 | (324 | ) | | | 16,915 | (324 | ) | |||||||||||
Net income (loss) available to common stockholders |
$ | 163,179 | ($ | 6,241 | ) | $ | 0 | $ | 0 | $ | 163,179 | ($ | 6,241 | ) | |||||
Average number of shares outstandingbasic |
133,091 | 131,459 | 133,091 | 131,459 | |||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
144,160 | 142,925 | 144,160 | 142,925 | |||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
144,256 | 142,925 | 144,256 | 142,925 | |||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 0.74 | $ | 0.29 | |||||||||||||
Net income (loss) per share-basic |
$ | 1.22 | ($ | 0.06 | ) | $ | 1.22 | ($ | 0.06 | ) | |||||||||
Net income (loss) per sharediluted |
$ | 1.22 | ($ | 0.06 | ) | $ | 1.22 | ($ | 0.06 | ) | |||||||||
Dividend declared per share |
$ | 1.65 | $ | 1.50 | $ | 1.65 | $ | 1.50 | |||||||||||
FFObasic(c)(d) |
$ | 445,283 | $ | 280,774 | $ | 445,283 | $ | 280,774 | |||||||||||
FFOdiluted(c)(d) |
$ | 445,283 | $ | 280,774 | $ | 445,283 | $ | 280,774 | |||||||||||
FFO per sharebasic(c)(d) |
$ | 3.09 | $ | 1.96 | $ | 3.09 | $ | 1.96 | |||||||||||
FFO per sharediluted(c)(d) |
$ | 3.09 | $ | 1.96 | $ | 3.09 | $ | 1.96 | |||||||||||
Adjusted FFO ("AFFO") per sharediluted(c)(d) |
$ | 2.28 | $ | 2.01 | $ | 2.28 | $ | 2.01 | |||||||||||
2
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Adjusted FFO ("AFFO") excludes the FFO impact of Shoppingtown Mall and Valley View Center for the three and nine months ended September 30, 2012 and 2011. In December 2011, the Company conveyed Shoppingtown Mall to the lender by a deed-in-lieu of foreclosure. In July 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. On May 31, 2012, the Company conveyed Prescott Gateway to the lender by a deed-in-lieu of foreclosure and the debt was forgiven resulting in a gain on extinguishment of debt of $16.3 million. AFFO excludes the gain on extinguishment of debt on Prescott Gateway for the three and nine months ended September 30, 2012.
FFO and FFO on a 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. The Company believes that AFFO and AFFO on a diluted basis provide useful supplemental information regarding the Company's performance as they show a more meaningful and consistent comparison of the Company's operating performance and allow investors to more easily compare the Company's results without taking into account non-cash credits and charges on properties controlled by either a receiver or loan servicer. FFO and AFFO on a diluted basis are measures investors find most useful in measuring the dilutive impact of outstanding convertible securities. FFO and AFFO do not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income (loss) as defined by GAAP, and are not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO and AFFO as presented, may not be comparable to similarly titled measures reported by other real estate investment trusts.
3
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Pro rata share of unconsolidated joint ventures:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Revenues: |
|||||||||||||
Minimum rents |
$ | 62,160 | $ | 79,254 | $ | 198,625 | $ | 229,360 | |||||
Percentage rents |
2,579 | 3,636 | 6,828 | 7,957 | |||||||||
Tenant recoveries |
31,555 | 38,237 | 98,390 | 111,742 | |||||||||
Other |
5,405 | 6,218 | 16,516 | 17,077 | |||||||||
Total revenues |
101,699 | 127,345 | 320,359 | 366,136 | |||||||||
Expenses: |
|||||||||||||
Shopping center and operating expenses |
35,811 | 44,922 | 113,231 | 129,491 | |||||||||
Interest expense |
23,781 | 31,091 | 76,559 | 91,538 | |||||||||
Depreciation and amortization |
22,927 | 31,355 | 73,237 | 90,061 | |||||||||
Total operating expenses |
82,519 | 107,368 | 263,027 | 311,090 | |||||||||
Gain on remeasurement, sale or write down of assets, net |
135 | 23 | 11,292 | 12,583 | |||||||||
Gain on extinguishment of debt |
| 39 | | 7,792 | |||||||||
Equity in income of joint ventures |
| | | 100 | |||||||||
Net income |
$ | 19,315 | $ | 20,039 | $ | 68,624 | $ | 75,521 | |||||
4
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of Net income (loss) to FFO and AFFO(d):
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Net income (loss) available to common stockholders |
$ | 43,893 | $ | 12,941 | $ | 163,179 | ($ | 6,241 | ) | ||||
Adjustments to reconcile net income (loss) to FFObasic |
|||||||||||||
Noncontrolling interests in OP |
3,469 | 1,163 | 13,575 | (544 | ) | ||||||||
(Gain) loss on remeasurement, sale or write down of consolidated assets, net |
(21,765 | ) | (1,389 | ) | 4,449 | 33,514 | |||||||
plus gain on undepreciated asset salesconsolidated assets |
| | | 2,277 | |||||||||
plus non-controlling interests share of (loss) gain on remeasurement, sale or write down of consolidated joint ventures, net |
(3 | ) | | 3,535 | (4 | ) | |||||||
Gain on remeasurement, sale or write down of assets from unconsolidated entities (pro rata), net |
(135 | ) | (23 | ) | (11,292 | ) | (12,583 | ) | |||||
plus gain on undepreciated asset salesunconsolidated entities (pro rata share) |
| 20 | | 71 | |||||||||
Depreciation and amortization on consolidated assets |
72,220 | 67,997 | 222,188 | 198,454 | |||||||||
Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(4,523 | ) | (4,534 | ) | (13,952 | ) | (13,520 | ) | |||||
Depreciation and amortization on joint ventures (pro rata) |
22,927 | 31,355 | 73,237 | 90,061 | |||||||||
Less: depreciation on personal property |
(3,185 | ) | (3,329 | ) | (9,636 | ) | (10,711 | ) | |||||
Total FFObasic |
112,898 | 104,201 | 445,283 | 280,774 | |||||||||
Additional adjustment to arrive at FFOdiluted: |
|||||||||||||
Preferred unitsdividends |
| | | | |||||||||
Total FFOdiluted |
$ | 112,898 | $ | 104,201 | $ | 445,283 | $ | 280,774 | |||||
Additional adjustments to arrive at AFFOdiluted(d): |
|||||||||||||
Shoppingtown Mall |
| 290 | 396 | 312 | |||||||||
Valley View Center |
| 2,886 | (101,116 | ) | 6,102 | ||||||||
Prescott Gateway |
54 | | (16,296 | ) | | ||||||||
Total AFFOdiluted |
$ | 112,952 | $ | 107,377 | $ | 328,267 | $ | 287,188 | |||||
5
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EPS to FFO and AFFO per diluted share(d):
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Earnings per sharediluted |
$ | 0.33 | $ | 0.10 | $ | 1.22 | ($ | 0.06 | ) | ||||
Per share impact of depreciation and amortization of real estate |
0.60 | 0.64 | 1.89 | 1.86 | |||||||||
Per share impact of (gain) loss on remeasurement, sale or write down of assets |
(0.15 | ) | (0.01 | ) | (0.02 | ) | 0.16 | ||||||
FFO per sharediluted |
$ | 0.78 | $ | 0.73 | $ | 3.09 | $ | 1.96 | |||||
Per share impactShoppingtown Mall, Valley View Center and Prescott Gateway |
0.00 | 0.02 | (0.81 | ) | 0.05 | ||||||||
AFFO per sharediluted |
$ | 0.78 | $ | 0.75 | $ | 2.28 | $ | 2.01 | |||||
Reconciliation of Net income (loss) to EBITDA:
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Net income (loss) available to common stockholders |
$ | 43,893 | $ | 12,941 | $ | 163,179 | ($ | 6,241 | ) | ||||
Interest expenseconsolidated assets |
42,622 | 49,152 | 134,813 | 150,182 | |||||||||
Interest expenseunconsolidated entities (pro rata) |
23,781 | 31,091 | 76,559 | 91,538 | |||||||||
Depreciation and amortizationconsolidated assets |
72,220 | 67,997 | 222,188 | 198,454 | |||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
22,927 | 31,355 | 73,237 | 90,061 | |||||||||
Noncontrolling interests in OP |
3,469 | 1,163 | 13,575 | (544 | ) | ||||||||
Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(7,332 | ) | (7,486 | ) | (22,611 | ) | (22,430 | ) | |||||
Loss (gain) on extinguishment of debtconsolidated entities |
54 | 6 | (119,958 | ) | 9,139 | ||||||||
Gain on extinguishment of debtunconsolidated entities (pro rata) |
| (39 | ) | | (7,792 | ) | |||||||
(Gain) loss on remeasurement, sale or write down of assetsconsolidated assets, net |
(21,765 | ) | (1,389 | ) | 4,449 | 33,514 | |||||||
Gain on remeasurement, sale or write down of assetsunconsolidated entities (pro rata), net |
(135 | ) | (23 | ) | (11,292 | ) | (12,583 | ) | |||||
Add: Non-controlling interests share of (loss) gain on sale of consolidated assets, net |
(3 | ) | | 3,535 | (4 | ) | |||||||
Income tax benefit |
(934 | ) | (1,566 | ) | (2,159 | ) | (5,811 | ) | |||||
Distributions on preferred units |
183 | 208 | 599 | 624 | |||||||||
EBITDA(e) |
$ | 178,980 | $ | 183,410 | $ | 536,114 | $ | 518,107 | |||||
6
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EBITDA to Same CentersNet Operating Income ("NOI"):
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
EBITDA(e) |
$ | 178,980 | $ | 183,410 | $ | 536,114 | $ | 518,107 | |||||
Add: REIT general and administrative expenses |
5,063 | 4,490 | 15,235 | 15,876 | |||||||||
Management Companies' revenues |
(9,858 | ) | (9,759 | ) | (30,730 | ) | (28,460 | ) | |||||
Management Companies' operating expenses |
20,706 | 20,251 | 66,953 | 67,030 | |||||||||
Lease termination income, straight-line and above/below market adjustments to minimum rents of comparable centers |
(3,386 | ) | (7,656 | ) | (10,884 | ) | (16,109 | ) | |||||
EBITDA of non-comparable centers |
(28,628 | ) | (32,010 | ) | (90,764 | ) | (84,547 | ) | |||||
Same CentersNOI(f) |
$ | 162,877 | $ | 158,726 | $ | 485,924 | $ | 471,897 | |||||
7
Supplemental Financial Information
For the three and nine months ended September 30, 2012
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 |
6-13 |
|
Sales per square foot |
6 | |
Occupancy |
7 | |
Average base rent per square foot |
8 | |
Cost of occupancy |
9 | |
Property Listing |
10-13 | |
Balance Sheet Information |
14-17 |
|
Consolidated Balance Sheets of the Company as of September 30, 2012 and December 31, 2011 (unaudited) |
14 | |
Debt summary |
15 | |
Outstanding debt by maturity date |
16-17 |
This Supplemental Financial Information should be read in connection with the Company's third quarter 2012 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date October 31, 2012) as certain disclosures, definitions and reconciliations in such announcement have not been included in this Supplemental Financial Information.
The Macerich Company
Supplemental Financial and Operating Information
Overview
The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the "Operating Partnership").
As of September 30, 2012, the Operating Partnership owned or had an ownership interest in 59 regional shopping centers and ten community shopping centers aggregating approximately 62 million square feet of gross leasable area ("GLA"). These 69 centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
On December 31, 2011, the Company and its joint venture partner reached an agreement for the distribution and conveyance of interests in SDG Macerich Properties, L.P., a Delaware limited partnership ("SDG Macerich") that owned 11 regional malls in a 50/50 partnership. Six of the eleven assets were distributed to the Company on December 31, 2011. The Company received 100% ownership of Eastland Mall in Evansville, Indiana, Lake Square Mall in Leesburg, Florida, NorthPark Mall in Davenport, Iowa, SouthPark Mall in Moline, Illinois, Southridge Mall in Des Moines, Iowa, and Valley Mall in Harrisonburg, Virginia (collectively referred to herein as the "SDG Acquisition Properties").
On May 31, 2012, the Company conveyed Prescott Gateway to the mortgage note lender by a deed-in-lieu of foreclosure. The mortgage loan was non-recourse.
On July 15, 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. Valley View Center has been excluded from certain Non-GAAP operating measures in 2010, 2011 and 2012 as indicated in this document.
The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Company's management companies (collectively, the "Management Companies").
All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
1
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization
|
Period Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
9/30/2012 | 12/31/2011 | 12/31/2010 | |||||||
|
dollars in thousands, except per share data |
|||||||||
Closing common stock price per share |
$ | 57.23 | $ | 50.60 | $ | 47.37 | ||||
52 week high |
$ | 62.83 | $ | 56.50 | $ | 49.86 | ||||
52 week low |
$ | 38.64 | $ | 38.64 | $ | 29.30 | ||||
Shares outstanding at end of period |
||||||||||
Class A non-participating convertible preferred units |
184,304 | 208,640 | 208,640 | |||||||
Common shares and partnership units |
147,048,159 | 143,178,521 | 142,048,985 | |||||||
Total common and equivalent shares/units outstanding |
147,232,463 | 143,387,161 | 142,257,625 | |||||||
Portfolio capitalization data |
||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 5,234,713 | $ | 5,903,805 | $ | 5,854,780 | ||||
Equity market capitalization |
8,426,114 | 7,255,390 | 6,738,744 | |||||||
Total market capitalization |
$ | 13,660,827 | $ | 13,159,195 | $ | 12,593,524 | ||||
Leverage ratio(a) |
38.3 | % | 44.9 | % | 46.5 | % |
2
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Partnership Units |
Company Common Shares |
Class A Non-Participating Convertible Preferred Units |
Total Common and Equivalent Shares/ Units |
|||||||||
Balance as of December 31, 2011 |
11,025,077 | 132,153,444 | 208,640 | 143,387,161 | |||||||||
Conversion of partnership units to cash |
(195 | ) | | | (195 | ) | |||||||
Conversion of partnership units to common shares |
(23,351 | ) | 23,351 | | 0 | ||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
285,000 | 549,562 | | 834,562 | |||||||||
Balance as of March 31, 2012 |
11,286,531 | 132,726,357 | 208,640 | 144,221,528 | |||||||||
Conversion of partnership units to cash |
(82 | ) | | | (82 | ) | |||||||
Conversion of partnership units to common shares |
(516,025 | ) | 540,791 | (24,336 | ) | 430 | |||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 16,596 | | 16,596 | |||||||||
Balance as of June 30, 2012 |
10,770,424 | 133,283,744 | 184,304 | 144,238,472 | |||||||||
Conversion of partnership units to cash |
(959 | ) | | | (959 | ) | |||||||
Conversion of partnership units to common shares |
(16,398 | ) | 16,398 | | 0 | ||||||||
Common stock issued through ATM(a) |
| 2,961,903 | | 2,961,903 | |||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
20,000 | 13,047 | | 33,047 | |||||||||
Balance as of September 30, 2012 |
10,773,067 | 136,275,092 | 184,304 | 147,232,463 | |||||||||
3
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental Funds from Operations ("FFO") Information(a)
|
|||||||
---|---|---|---|---|---|---|---|
|
As of September 30, | ||||||
|
2012 | 2011 | |||||
|
dollars in millions |
||||||
Straight line rent receivable |
$ | 66.4 | $ | 75.7 |
|
|
|
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
|
dollars in millions |
||||||||||||
Lease termination fees |
$ | 1.5 | $ | 4.8 | $ | 5.6 | $ | 9.4 | |||||
Straight line rental income |
$ | 2.1 | $ | 2.8 | $ | 5.3 | $ | 4.5 | |||||
Gain on sales of undepreciated assets |
$ | | $ | 0.0 | $ | | $ | 2.3 | |||||
Amortization of acquired above- and below-market leases |
$ | 1.2 | $ | 3.1 | $ | 6.8 | $ | 8.7 | |||||
Amortization of debt (discounts)/premiums |
$ | 0.4 | $ | (2.0 | ) | $ | (0.3 | ) | $ | (6.2 | ) | ||
Interest capitalized |
$ | 3.7 | $ | 4.3 | $ | 11.2 | $ | 13.2 |
4
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Nine Months Ended 9/30/12 |
For the Nine Months Ended 9/30/11 |
Year Ended 12/31/11 |
Year Ended 12/31/10 |
|||||||||
|
dollars in millions |
||||||||||||
Consolidated Centers(a) |
|||||||||||||
Acquisitions of property and equipment |
$ | 86.4 | $ | 295.0 | $ | 314.6 | $ | 12.9 | |||||
Development, redevelopment, expansions and renovations of Centers |
101.6 | 73.5 | 88.8 | 214.8 | |||||||||
Tenant allowances |
12.6 | 15.2 | 19.4 | 22.0 | |||||||||
Deferred leasing charges |
17.6 | 22.9 | 29.3 | 24.5 | |||||||||
Total |
$ | 218.2 | $ | 406.6 | $ | 452.1 | $ | 274.2 | |||||
Unconsolidated Joint Venture Centers(a) |
|||||||||||||
Acquisitions of property and equipment |
$ | 3.1 | $ | 139.1 | $ | 143.4 | $ | 6.1 | |||||
Development, redevelopment, expansions and renovations of Centers |
54.3 | 27.4 | 37.7 | 42.3 | |||||||||
Tenant allowances |
4.8 | 5.5 | 8.4 | 8.1 | |||||||||
Deferred leasing charges |
3.4 | 4.1 | 4.9 | 4.7 | |||||||||
Total |
$ | 65.6 | $ | 176.1 | $ | 194.4 | $ | 61.2 | |||||
5
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
||||||
---|---|---|---|---|---|---|
|
Consolidated Centers(b)(c) |
Unconsolidated Joint Venture Centers(b) |
Total Centers(c) |
|||
09/30/2012 |
$444 | $616 | $511 | |||
09/30/2011 |
$422 | $510 | $467 | |||
12/31/2011 |
$417 | $597 | $489 | |||
12/31/2010(d) |
$392 | $468 | $433 |
6
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy(a)
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
All Centers: Period Ended |
Consolidated Centers(b)(c) |
Unconsolidated Joint Venture Centers(b) |
Total Centers |
|||||||
09/30/2012 |
92.8% | 93.3% | 93.0% | |||||||
09/30/2011 |
92.9% | 91.0% | 91.9% | |||||||
12/31/2011 |
92.8% | 92.3% | 92.6% | |||||||
12/31/2010 |
93.5% | 92.3% | 92.9% |
7
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Average Base Rent Per Square Foot(a)
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Average Base Rent PSF(b) |
Average Base Rent PSF on Leases Executed during the trailing twelve months ended(c) |
Average Base Rent PSF on Leases Expiring(d) |
|||||||
Consolidated Centers |
||||||||||
09/30/2012(e)(f) |
$ | 39.43 | $ | 43.79 | $ | 37.08 | ||||
09/30/2011(e)(f) |
$ | 39.62 | $ | 37.85 | $ | 36.09 | ||||
12/31/2011(e)(f) |
$ | 38.80 | $ | 38.35 | $ | 35.84 | ||||
12/31/2010(e)(f) |
$ | 37.93 | $ | 34.99 | $ | 37.02 | ||||
Unconsolidated Joint Venture Centers |
||||||||||
09/30/2012(e) |
$ | 54.43 | $ | 56.60 | $ | 47.42 | ||||
09/30/2011(e) |
$ | 47.97 | $ | 47.84 | $ | 38.83 | ||||
12/31/2011(e) |
$ | 53.72 | $ | 50.00 | $ | 38.98 | ||||
12/31/2010(e) |
$ | 46.16 | $ | 48.90 | $ | 38.39 |
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
|
||||||
---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | ||||||
|
2011(a)(b) | 2010(b) | |||||
Consolidated Centers |
|||||||
Minimum rents |
8.2 | % | 8.6 | % | |||
Percentage rents |
0.5 | % | 0.4 | % | |||
Expense recoveries(c) |
4.1 | % | 4.4 | % | |||
Total |
12.8 | % | 13.4 | % | |||
|
|
||||||
---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | ||||||
|
2011 | 2010(a) | |||||
Unconsolidated Joint Venture Centers |
|||||||
Minimum rents |
9.1 | % | 9.1 | % | |||
Percentage rents |
0.4 | % | 0.4 | % | |||
Expense recoveries(c) |
3.9 | % | 4.0 | % | |||
Total |
13.4 | % | 13.5 | % | |||
9
The Macerich Company
Property Listing
September 30, 2012
The following table sets forth certain information regarding the Centers and other locations that are wholly owned or partly owned by the Company.
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
CONSOLIDATED CENTERS(3) |
||||||||||||
100% |
Capitola Mall(4) Capitola, California |
1977/1995 | 1988 | 586,000 | ||||||||
50.1% |
Chandler Fashion Center Chandler, Arizona |
2001/2002 | | 1,320,000 | ||||||||
100% |
Chesterfield Towne Center Richmond, Virginia |
1975/1994 | 2000 | 1,016,000 | ||||||||
100% |
Danbury Fair Mall Danbury, Connecticut |
1986/2005 | 2010 | 1,288,000 | ||||||||
100% |
Deptford Mall Deptford, New Jersey |
1975/2006 | 1990 | 1,040,000 | ||||||||
100% |
Desert Sky Mall Phoenix, Arizona |
1981/2002 | 2007 | 893,000 | ||||||||
100% |
Eastland Mall(4) Evansville, Indiana |
1978/1998 | 1996 | 1,041,000 | ||||||||
100% |
Fashion Outlets of Niagara Falls USA Niagara Falls, New York |
1982/2011 | 2009 | 530,000 | ||||||||
100% |
Fiesta Mall Mesa, Arizona |
1979/2004 | 2009 | 933,000 | ||||||||
100% |
Flagstaff Mall Flagstaff, Arizona |
1979/2002 | 2007 | 347,000 | ||||||||
50.1% |
Freehold Raceway Mall Freehold, New Jersey |
1990/2005 | 2007 | 1,674,000 | ||||||||
100% |
Fresno Fashion Fair Fresno, California |
1970/1996 | 2006 | 962,000 | ||||||||
100% |
Great Northern Mall Clay, New York |
1988/2005 | | 894,000 | ||||||||
100% |
Green Tree Mall Clarksville, Indiana |
1968/1975 | 2005 | 794,000 | ||||||||
100% |
La Cumbre Plaza(4) Santa Barbara, California |
1967/2004 | 1989 | 494,000 | ||||||||
100% |
Lake Square Mall Leesburg, Florida |
1980/1998 | 1995 | 559,000 | ||||||||
100% |
Northgate Mall San Rafael, California |
1964/1986 | 2010 | 721,000 | ||||||||
100% |
NorthPark Mall Davenport, Iowa |
1973/1998 | 2001 | 1,071,000 | ||||||||
100% |
Northridge Mall Salinas, California |
1972/2003 | 1994 | 890,000 | ||||||||
100% |
Oaks, The Thousand Oaks, California |
1978/2002 | 2009 | 1,135,000 | ||||||||
100% |
Pacific View Ventura, California |
1965/1996 | 2001 | 1,017,000 | ||||||||
100% |
Paradise Valley Mall Phoenix, Arizona |
1979/2002 | 2009 | 1,146,000 | ||||||||
100% |
Rimrock Mall Billings, Montana |
1978/1996 | 1999 | 602,000 |
10
The Macerich Company
Property Listing
September 30, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
100% |
Rotterdam Square Schenectady, New York |
1980/2005 | 1990 | 585,000 | ||||||||
100% |
Salisbury, Centre at Salisbury, Maryland |
1990/1995 | 2005 | 861,000 | ||||||||
100% |
Santa Monica Place Santa Monica, California |
1980/1999 | 2010 | 475,000 | ||||||||
84.9% |
SanTan Village Regional Center Gilbert, Arizona |
2007/ | 2009 | 990,000 | ||||||||
100% |
Somersville Towne Center Antioch, California |
1966/1986 | 2004 | 348,000 | ||||||||
100% |
SouthPark Mall Moline, Illinois |
1974/1998 | 1990 | 1,014,000 | ||||||||
100% |
South Plains Mall Lubbock, Texas |
1972/1998 | 1995 | 1,131,000 | ||||||||
100% |
South Towne Center Sandy, Utah |
1987/1997 | 1997 | 1,275,000 | ||||||||
100% |
Towne Mall Elizabethtown, Kentucky |
1985/2005 | 1989 | 352,000 | ||||||||
100% |
Twenty Ninth Street(4) Boulder, Colorado |
1963/1979 | 2007 | 837,000 | ||||||||
100% |
Valley Mall Harrisonburg, Virginia |
1978/1998 | 1992 | 504,000 | ||||||||
100% |
Valley River Center Eugene, Oregon |
1969/2006 | 2007 | 903,000 | ||||||||
100% |
Victor Valley, Mall of Victorville, California |
1986/2004 | 2006 | 530,000 | ||||||||
100% |
Vintage Faire Mall Modesto, California |
1977/1996 | 2008 | 1,127,000 | ||||||||
100% |
Westside Pavilion Los Angeles, California |
1985/1998 | 2007 | 754,000 | ||||||||
100% |
Wilton Mall Saratoga Springs, New York |
1990/2005 | 1998 | 736,000 | ||||||||
|
Total Consolidated Centers | 33,375,000 | ||||||||||
UNCONSOLIDATED JOINT VENTURE CENTERS (VARIOUS PARTNERS)(5): |
||||||||||||
66.7% |
Arrowhead Towne Center Glendale, Arizona |
1993/2002 | 2004 | 1,196,000 | ||||||||
50% |
Biltmore Fashion Park Phoenix, Arizona |
1963/2003 | 2006 | 531,000 | ||||||||
50% |
Broadway Plaza(4) Walnut Creek, California |
1951/1985 | 1994 | 775,000 | ||||||||
51% |
Cascade Mall Burlington, Washington |
1989/1999 | 1998 | 594,000 | ||||||||
50.1% |
Corte Madera, Village at Corte Madera, California |
1985/1998 | 2005 | 440,000 | ||||||||
25% |
FlatIron Crossing(6) Broomfield, Colorado |
2000/2002 | 2009 | 1,481,000 | ||||||||
50% |
Inland Center(4) San Bernardino, California |
1966/2004 | 2004 | 933,000 | ||||||||
50% |
Kierland Commons Scottsdale, Arizona |
1999/2005 | 2003 | 433,000 |
11
The Macerich Company
Property Listing
September 30, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
51% |
Kitsap Mall Silverdale, Washington |
1985/1999 | 1997 | 846,000 | ||||||||
51% |
Lakewood Center Lakewood, California |
1953/1975 | 2008 | 2,077,000 | ||||||||
51% |
Los Cerritos Center Cerritos, California |
1971/1999 | 2010 | 1,304,000 | ||||||||
50% |
North Bridge, The Shops at(4) Chicago, Illinois |
1998/2008 | | 679,000 | ||||||||
51% |
Queens Center(4) Queens, New York |
1973/1995 | 2004 | 968,000 | ||||||||
50% |
Ridgmar Fort Worth, Texas |
1976/2005 | 2000 | 1,273,000 | ||||||||
50% |
Scottsdale Fashion Square Scottsdale, Arizona |
1961/2002 | 2009 | 1,800,000 | ||||||||
51% |
Stonewood Center(4) Downey, California |
1953/1997 | 1991 | 929,000 | ||||||||
66.7% |
Superstition Springs Center(4) Mesa, Arizona |
1990/2002 | 2002 | 1,205,000 | ||||||||
50% |
Tysons Corner Center(4) McLean, Virginia |
1968/2005 | 2005 | 1,985,000 | ||||||||
51% |
Washington Square Portland, Oregon |
1974/1999 | 2005 | 1,454,000 | ||||||||
19% |
West Acres Fargo, North Dakota |
1972/1986 | 2001 | 977,000 | ||||||||
|
Total Unconsolidated Joint Venture Centers (Various Partners) |
21,880,000 | ||||||||||
|
Total Regional Shopping Centers | 55,255,000 | ||||||||||
COMMUNITY / POWER CENTERS: |
||||||||||||
50% |
Boulevard Shops(5) Chandler, Arizona |
2001/2002 | 2004 | 185,000 | ||||||||
75% |
Camelback Colonnade(5) Phoenix, Arizona |
1961/2002 | 1994 | 619,000 | ||||||||
39.7% |
Estrella Falls, The Market at(5) Goodyear, Arizona |
2009/ | 2009 | 238,000 | ||||||||
100% |
Flagstaff Mall, The Marketplace at(3)(4) Flagstaff, Arizona |
2007/ | | 268,000 | ||||||||
100% |
Panorama Mall(3) Panorama, California |
1955/1979 | 2005 | 313,000 | ||||||||
51.3% |
Promenade at Casa Grande(3) Casa Grande, Arizona |
2007/ | 2009 | 934,000 | ||||||||
51% |
Redmond Town Center(4)(5) Redmond, Washington |
1997/1999 | 2004 | 695,000 | ||||||||
100% |
Tucson La Encantada(3) Tucson, Arizona |
2002/2002 | 2005 | 242,000 | ||||||||
|
Total Community / Power Centers | 3,494,000 | ||||||||||
|
Total before Centers under redevelopment and other assets | 58,749,000 | ||||||||||
12
The Macerich Company
Property Listing
September 30, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
COMMUNITY / POWER CENTERS UNDER REDEVELOPMENT: |
||||||||||||
50% |
Atlas Park, The Shops at(5) Queens, New York |
2006/2011 | | 376,000 | ||||||||
100% |
SouthRidge Mall(3) Des Moines, Iowa |
1975/1998 | 1998 | 775,000 | ||||||||
|
Total Centers under Redevelopment | 1,151,000 | ||||||||||
OTHER ASSETS: |
||||||||||||
100% |
Various(3)(7) | 1,078,000 | ||||||||||
100% |
500 North Michigan Avenue(3) Chicago, Illinois |
326,000 | ||||||||||
100% |
Paradise Village Ground Leases(3) Phoenix, Arizona |
58,000 | ||||||||||
100% |
Paradise Village Office Park II(3) Phoenix, Arizona |
46,000 | ||||||||||
51% |
Redmond Town Center-Office(5) Redmond, Washington |
582,000 | ||||||||||
50% |
Scottsdale Fashion Square-Office(5) Scottsdale, Arizona |
123,000 | ||||||||||
50% |
Tysons Corner Center-Office(4)(5) McLean, Virginia |
163,000 | ||||||||||
30% |
Wilshire Boulevard(5) Santa Monica, California |
40,000 | ||||||||||
|
Total Other Assets | 2,416,000 | ||||||||||
|
Grand Total at September 30, 2012 | 62,316,000 | ||||||||||
13
The Macerich Company
Supplemental Financial and Operating Information
Consolidated Balance Sheets (unaudited)
(Dollars in thousands, except share data)
|
|
||||||
---|---|---|---|---|---|---|---|
|
September 30, 2012 |
December 31, 2011 |
|||||
ASSETS: |
|||||||
Property, net(a) |
$ | 5,942,141 | $ | 6,079,043 | |||
Cash and cash equivalents(b) |
76,553 | 67,248 | |||||
Restricted cash |
61,743 | 68,628 | |||||
Marketable securities |
24,209 | 24,833 | |||||
Tenant and other receivables, net |
108,329 | 109,092 | |||||
Deferred charges and other assets, net |
359,228 | 483,763 | |||||
Loans to unconsolidated joint ventures |
3,334 | 3,995 | |||||
Due from affiliates |
7,595 | 3,387 | |||||
Investments in unconsolidated joint ventures |
1,026,724 | 1,098,560 | |||||
Total assets |
$ | 7,609,856 | $ | 7,938,549 | |||
LIABILITIES AND EQUITY: |
|||||||
Mortgage notes payable: |
|||||||
Related parties |
$ | 275,871 | $ | 279,430 | |||
Others |
3,109,402 | 3,049,008 | |||||
Total |
3,385,273 | 3,328,438 | |||||
Bank and other notes payable |
404,239 | 877,636 | |||||
Accounts payable and accrued expenses |
74,754 | 72,870 | |||||
Other accrued liabilities |
278,198 | 299,098 | |||||
Distributions in excess of investments in unconsolidated joint ventures |
86,666 | 70,685 | |||||
Co-venture obligation |
95,018 | 125,171 | |||||
Total liabilities |
4,324,148 | 4,773,898 | |||||
Commitments and contingencies |
|||||||
Equity: |
|||||||
Stockholders' equity: |
|||||||
Common stock, $0.01 par value, 250,000,000 shares authorized, 136,275,092 and 132,153,444 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively |
1,363 | 1,321 | |||||
Additional paid-in capital |
3,671,351 | 3,490,647 | |||||
Accumulated deficit |
(734,684 | ) | (678,631 | ) | |||
Total stockholders' equity |
2,938,030 | 2,813,337 | |||||
Noncontrolling interests |
347,678 | 351,314 | |||||
Total equity |
3,285,708 | 3,164,651 | |||||
Total liabilities and equity |
$ | 7,609,856 | $ | 7,938,549 | |||
14
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2012 | |||||||||
|
Fixed Rate | Floating Rate | Total | |||||||
|
dollars in thousands |
|||||||||
Consolidated debt |
$ | 2,459,329 | $ | 1,056,949 | $ | 3,516,278 | ||||
Unconsolidated debt |
1,540,103 | 178,332 | 1,718,435 | |||||||
Total debt |
$ | 3,999,432 | $ | 1,235,281 | $ | 5,234,713 | ||||
Weighted average interest rate |
5.40 |
% |
3.20 |
% |
4.89 |
% |
||||
Weighted average maturity (years) |
4.2 |
15
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2012 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
I. Consolidated Assets: |
||||||||||||||||
Towne Mall(b) |
11/01/12 | 4.99 | % | $ | 12,376 | $ | | $ | 12,376 | |||||||
Deptford Mall(c) |
01/15/13 | 5.41 | % | 172,500 | | 172,500 | ||||||||||
GreeleyDefeasance |
09/01/13 | 6.34 | % | 24,239 | | 24,239 | ||||||||||
Great Northern Mall |
12/01/13 | 5.19 | % | 36,617 | | 36,617 | ||||||||||
Fiesta Mall |
01/01/15 | 4.98 | % | 84,000 | | 84,000 | ||||||||||
South Plains Mall |
04/11/15 | 6.56 | % | 101,710 | | 101,710 | ||||||||||
Fresno Fashion Fair |
08/01/15 | 6.76 | % | 161,783 | | 161,783 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
South Towne Center |
11/05/15 | 6.39 | % | 85,574 | | 85,574 | ||||||||||
Valley River Center |
02/01/16 | 5.59 | % | 120,000 | | 120,000 | ||||||||||
Salisbury, Center at |
05/01/16 | 5.83 | % | 115,000 | | 115,000 | ||||||||||
Eastland Mall |
06/01/16 | 5.79 | % | 168,000 | | 168,000 | ||||||||||
Valley Mall |
06/01/16 | 5.85 | % | 43,070 | | 43,070 | ||||||||||
Deptford Mall |
06/01/16 | 6.46 | % | 14,860 | | 14,860 | ||||||||||
Freehold Raceway Mall(d) |
01/01/18 | 4.20 | % | 116,683 | | 116,683 | ||||||||||
Chandler Fashion Center(d) |
07/01/19 | 3.77 | % | 100,200 | | 100,200 | ||||||||||
Danbury Fair Mall |
10/01/20 | 5.53 | % | 240,951 | | 240,951 | ||||||||||
Fashion Outlets of Niagara Falls USA |
10/06/20 | 4.89 | % | 127,212 | | 127,212 | ||||||||||
Tucson La Encantada |
03/01/22 | 4.23 | % | 74,505 | | 74,505 | ||||||||||
Pacific View |
04/01/22 | 4.08 | % | 138,985 | | 138,985 | ||||||||||
Oaks, The |
06/05/22 | 4.14 | % | 219,064 | | 219,064 | ||||||||||
Chesterfield Towne Center |
10/01/22 | 4.80 | % | 110,000 | | 110,000 | ||||||||||
Westside Pavilion |
10/01/22 | 4.49 | % | 155,000 | | 155,000 | ||||||||||
Total Fixed Rate Debt for Consolidated Assets |
5.18 | % | $ | 2,459,329 | $ | | $ | 2,459,329 | ||||||||
Victor Valley, Mall of(e) |
05/06/13 | 2.08 | % | $ | | $ | 93,700 | $ | 93,700 | |||||||
SanTan Village Regional Center(f) |
06/13/13 | 2.63 | % | | 117,222 | 117,222 | ||||||||||
Wilton Mall |
08/01/13 | 1.23 | % | | 40,000 | 40,000 | ||||||||||
Promenade at Casa Grande(g) |
12/30/13 | 5.21 | % | | 38,277 | 38,277 | ||||||||||
Paradise Valley Mall(h) |
08/31/14 | 6.30 | % | | 81,750 | 81,750 | ||||||||||
Vintage Faire Mall |
04/27/15 | 3.52 | % | | 135,000 | 135,000 | ||||||||||
Twenty Ninth Street |
01/18/16 | 3.07 | % | | 107,000 | 107,000 | ||||||||||
The Macerich Partnership L.P.Line of Credit(h) |
05/02/16 | 2.76 | % | | 255,000 | 255,000 | ||||||||||
Northgate Mall(h) |
03/01/17 | 3.11 | % | | 64,000 | 64,000 | ||||||||||
The Macerich Partnership L.P.Term Loan |
12/08/18 | 2.57 | % | | 125,000 | 125,000 | ||||||||||
Total Floating Rate Debt for Consolidated Assets |
3.12 | % | $ | | $ | 1,056,949 | $ | 1,056,949 | ||||||||
Total Debt for Consolidated Assets |
4.56 | % | $ | 2,459,329 | $ | 1,056,949 | $ | 3,516,278 | ||||||||
16
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2012 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
II. Unconsolidated Assets (At Company's pro rata share): |
||||||||||||||||
Kierland Greenway (50%) |
01/01/13 | 6.02 | % | 28,123 | | 28,123 | ||||||||||
Kierland Main Street (50%) |
01/02/13 | 4.99 | % | 7,191 | | 7,191 | ||||||||||
Queens Center (51%)(i) |
03/01/13 | 7.30 | % | 162,867 | | 162,867 | ||||||||||
Scottsdale Fashion Square (50%) |
07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||||
FlatIron Crossing (25%)(j) |
12/01/13 | 5.26 | % | 42,356 | | 42,356 | ||||||||||
Tysons Corner Center (50%) |
02/17/14 | 4.78 | % | 152,698 | | 152,698 | ||||||||||
Redmond Office (51%) |
05/15/14 | 7.52 | % | 29,034 | | 29,034 | ||||||||||
Biltmore Fashion Park (50%) |
10/01/14 | 8.25 | % | 29,327 | | 29,327 | ||||||||||
Lakewood Center (51%) |
06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 70,943 | | 70,943 | ||||||||||
Camelback Colonnade (75%) |
10/12/15 | 4.82 | % | 35,250 | | 35,250 | ||||||||||
Washington Square (51%) |
01/01/16 | 6.04 | % | 121,270 | | 121,270 | ||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 7.52 | % | 99,152 | | 99,152 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 11,750 | | 11,750 | ||||||||||
Corte Madera, The Village at (50.1%) |
11/01/16 | 7.27 | % | 38,893 | | 38,893 | ||||||||||
Stonewood Center (51%) |
11/01/17 | 4.67 | % | 55,879 | | 55,879 | ||||||||||
Los Cerritos Center (51%) |
07/01/18 | 4.50 | % | 100,201 | | 100,201 | ||||||||||
Arrowhead Towne Center (66.7%) |
10/05/18 | 4.30 | % | 150,968 | | 150,968 | ||||||||||
Wilshire Building (30%) |
01/01/33 | 6.35 | % | 1,701 | | 1,701 | ||||||||||
Total Fixed Rate Debt for Unconsolidated Assets |
5.76 | % | $ | 1,540,103 | $ | | $ | 1,540,103 | ||||||||
Pacific Premier Retail Trust (51%)(h) |
11/03/13 | 5.01 | % | $ | | $ | 58,650 | $ | 58,650 | |||||||
Boulevard Shops (50%) |
12/16/13 | 3.30 | % | | 10,377 | 10,377 | ||||||||||
Market at Estrella Falls (39.7%) |
06/01/15 | 3.18 | % | | 13,305 | 13,305 | ||||||||||
Inland Center (50%) |
04/01/16 | 3.48 | % | | 25,000 | 25,000 | ||||||||||
Superstition Springs Center (66.7%) |
10/28/16 | 2.83 | % | | 45,000 | 45,000 | ||||||||||
Ridgmar (50%) |
04/11/17 | 2.98 | % | | 26,000 | 26,000 | ||||||||||
Total Floating Rate Debt for Unconsolidated Assets |
3.71 | % | $ | | $ | 178,332 | $ | 178,332 | ||||||||
Total Debt for Unconsolidated Assets |
5.55 | % | $ | 1,540,103 | $ | 178,332 | $ | 1,718,435 | ||||||||
Total Debt |
4.89 | % | $ | 3,999,432 | $ | 1,235,281 | $ | 5,234,713 | ||||||||
Percentage to Total |
76.40 | % | 23.60 | % | 100.00 | % |
17