SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES AND EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported) May 13, 2003
(May 13, 2003)
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.) |
|
|
|
|
|
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401 |
||||
(Address of principal executive office, including zip code) |
||||
|
||||
Registrants telephone number, including area code (310) 394-6000 |
||||
|
||||
N/A |
||||
(Former name, former address and former fiscal year, if changed since last report) |
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Listed below are the financial statements, pro forma financial information and exhibits filed as part of this report:
(a), (b) Not applicable.
(c) Exhibits
Exhibit Index attached hereto and incorporated herein by reference.
ITEM 9. REGULATION FD DISCLOSURE (INFORMATION BEING FURNISHED UNDER ITEM 12)
In accordance with Securities and Exchange Commission Release No. 33-8216, the following information, which is intended to be furnished under Item 12, Results of Operations and Financial Condition, is instead being furnished under Item 9, Regulation FD Disclosure. This information shall not be deemed filed for any purpose, including for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
The Company issued a press release on May 13, 2003, announcing results of operations for the Company for the quarter ended March 31, 2003, and such press release is filed as Exhibit 99.1 hereto and is hereby incorporated by reference in its entirety.
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 May 13, 2003.
|
THE MACERICH COMPANY |
|
|
|
|
|
By: THOMAS E. OHERN |
|
|
|
|
|
|
|
|
/s/ THOMAS E. O'HERN |
|
|
Thomas E. OHern |
|
|
Executive Vice President, |
|
3
EXHIBIT INDEX
|
|
|
EXHIBIT |
|
NAME |
|
|
|
99.1 |
|
Press Release Dated May 13, 2003 |
4
Exhibit 99.1
PRESS RELEASE
For: |
THE MACERICH COMPANY |
|
|
|
|
Press Contact: |
Arthur Coppola, President and Chief Executive Officer |
|
|
|
|
|
or |
|
|
|
|
|
Thomas E. OHern, Executive Vice President and Chief Financial Officer |
|
|
|
|
|
(310) 394-6000 |
|
|
|
|
|
MACERICH ANNOUNCES 21% INCREASE IN FFO PER SHARE |
|
Santa Monica, CA (5/13/03) - The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended March 31, 2003 which included funds from operations (FFO) per share diluted increasing 21% to $.84 compared to $.70 for the quarter ended March 31, 2002. Total FFO diluted increased by 54% to $63.3 million for the quarter compared to $41.1 million for the quarter ended March 31, 2002.
Net income available to common stockholders for the quarter ended March 31, 2003 was $19.4 million or $.37 per share-diluted compared to $17.4 million or $.50 per share-diluted for the quarter ended March 31, 2002. Net income in the quarter ended March 31, 2002 was positively impacted by net gain on sales of consolidated assets of $13.4 million or $.30 per share compared to a net loss of $.2 million on sales of consolidated assets in the quarter ended March 31, 2003. During the fourth quarter of 2002, the Company adopted SFAS No. 141- Business Combinations, which resulted in an increase in net income per share (EPS) of $.016 during the quarter ended March 31, 2003. A reconciliation of net income to FFO is included in the financial highlights section of this press release.
Highlights included:
· During the first quarter, Macerich signed 260,000 square feet of specialty store leases at average initial rents of $36.76 per square foot. First year rents on mall and freestanding store leases signed during the first quarter were 23% higher than expiring rents on a comparable space basis.
· Portfolio quarter-end occupancy increased to 92.5% up from 92.0% at March 31, 2002.
· Total same center tenant sales, for the quarter ended March 31, 2003, were even with the sales levels for the quarter ended March 31, 2002.
· FFO per share diluted increased 21% to $.84 compared to $.70 per share for the quarter ended March 31, 2002. In compliance with the recently issued Securities and Exchange Commissions Regulation G relating to non-GAAP financial measures, the Company has revised its FFO definition as of January 1, 2003 and for all prior periods presented, to include gain or loss on sales of peripheral land and the effect of SFAS No. 141. The Companys revised definition is in
accordance with the definition provided by the National Association of Real Estate Investment Trusts (NAREIT). The gain on sales of land included in FFO for the quarter ended March 31, 2003 resulted in an increase of $524,000 or $.007 per share and the inclusion of SFAS No. 141 increased FFO by $1.1 million or $.015 per share. These changes had no impact in the quarter ended March 31, 2002.
The Company uses FFO in addition to net income to report its operating and financial results and considers FFO a supplemental measure for the real estate industry and a supplement to GAAP measures. NAREIT defines FFO as net income (loss) (computed in accordance with Generally Accepted Accounting Principles (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 is 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 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.
Commenting on results and recent events, Arthur Coppola, President and Chief Executive Officer of Macerich stated, Despite the weak economy, we continue to achieve strong occupancy levels and positive releasing spreads. Our portfolio performed extremely well, as evidenced by the 17% growth in FFO per share, excluding the increases due to land sales and SFAS No. 141. In addition we continue to make excellent progress on our major redevelopment of Queens Center, which is already over 75% leased.
Redevelopment and Development Activity
At Queens Center, the redevelopment and expansion continued. The project will increase the size of the center from 620,000 square feet to approximately 1 million square feet. Completion is planned in phases starting in 2004 with stabilization expected in 2005. Leasing activity has been strong with 75% of the expansion space already leased.
At Lakewood Center, Target is building a two-level Target store in the location formerly occupied by Montgomery Wards. The opening is scheduled for fall 2003.
Bon Marche continues construction of a new department store at Redmond Town Center, slated to open in July 2003.
Construction continues at Scottsdale 101, a 600,000 square foot power center in North Phoenix and also at La Encantada, a 258,000 square foot specialty center in Tucson, Arizona.
Dispositions
The Company continues to dispose of non-core assets and recycle capital. In January, 2003 Paradise Village Gateway, a 296,000 square foot Phoenix area urban village anchored by Albertsons grocery store was sold for approximately $29.4 million.
Financing Activity
The Company has reached agreement with its bank group to issue $250 million in unsecured notes maturing in May 2007. The proceeds will be used to pay down, and create more availability under, the Companys line of credit. The financing is expected to close in May 2003.
In addition, the Company has reached agreement on a refinancing of the existing $180 million floating rate loan on FlatIron Crossing. The existing loan will be paid off in late 2003 and refinanced with a $200 million, fixed rate 10-year loan bearing interest at 5.23%. The closing is expected in October 2003.
2003 Earnings Estimates
The Company is providing year 2003 EPS and FFO per share guidance in the following ranges:
Guidance for 2003 |
|
Range: |
|
||||
Fully Diluted EPS |
|
$ |
1.70 |
|
$ |
1.78 |
|
Plus: Real Estate Depreciation and Amortization |
|
$ |
1.78 |
|
$ |
1.78 |
|
Less: Gain on Sale of Assets |
|
$ |
.00 |
|
$ |
.00 |
|
Fully Diluted FFO per share |
|
$ |
3.48 |
|
$ |
3.56 |
|
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 other than those that have closed through March 31, 2003. 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.
The Macerich Company is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, redevelopment and development of regional malls and community centers throughout the United States. The Company is the sole general partner and owns an 82% ownership interest in The Macerich Partnership, L.P. Macerich now interests in 56 regional malls, 20 community centers and two development properties totaling approximately 58 million square feet. Additional information about The Macerich Company can be obtained from the Companys 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 Companys website at www.macerich.com, through Vcall at www.vcall.com, and CCBN at www.ccbn.com. The call begins today, May 13, 2003 at 9:30 AM Pacific Time. To listen to the call, please go to any of these web sites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com will be available for 1 year after the call.
Note: This release contains statements that constitute forward-looking statements including 2003 EPS and FFO per share estimates. 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, tenant bankruptcies, lease rates and terms, 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; environmental and safety requirements; and terrorist activities which could adversely affect all of the above factors. The reader is directed to the Companys various filings with the Securities and Exchange Commission, for a discussion of such risks and uncertainties.
(See attached tables)
##
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
|
|
Results before SFAS 144 (f) |
|
Impact of SFAS 144(f) |
|
Results after SFAS 144 (f) |
|
||||||
Results of Operations: |
|
For the Three Months Ended March 31 |
|
For the Three Months Ended March 31 |
|
For the Three Months Ended March 31 |
|
||||||
|
|
Unaudited |
|
Unaudited |
|
||||||||
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
Minimum Rents (e) |
|
72,137 |
|
48,970 |
|
|
|
(405 |
) |
72,137 |
|
48,565 |
|
Percentage Rents |
|
1,710 |
|
1,297 |
|
|
|
|
|
1,710 |
|
1,297 |
|
Tenant Recoveries |
|
37,018 |
|
24,698 |
|
|
|
(59 |
) |
37,018 |
|
24,639 |
|
Other Income |
|
4,092 |
|
2,445 |
|
|
|
4 |
|
4,092 |
|
2,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues (e) |
|
114,957 |
|
77,410 |
|
|
|
(460 |
) |
114,957 |
|
76,950 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shopping center and operating expenses (c) |
|
39,362 |
|
25,755 |
|
|
|
(57 |
) |
39,362 |
|
25,698 |
|
Depreciation and amortization |
|
23,914 |
|
16,624 |
|
|
|
(115 |
) |
23,914 |
|
16,509 |
|
General, administrative and other expenses |
|
2,336 |
|
1,533 |
|
|
|
|
|
2,336 |
|
1,533 |
|
Interest expense |
|
34,008 |
|
25,124 |
|
|
|
|
|
34,008 |
|
25,124 |
|
Gain (loss) on sale or writedown of assets |
|
(38 |
) |
13,256 |
|
166 |
|
(13,408 |
) |
128 |
|
(152 |
) |
Pro rata income (loss) of unconsolidated entities (c) |
|
14,466 |
|
6,306 |
|
|
|
|
|
14,466 |
|
6,306 |
|
Extraordinary loss on early extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) of the Operating Partnership from continuing operations before change in accounting principle (e) |
|
29,765 |
|
27,936 |
|
166 |
|
(13,696 |
) |
29,931 |
|
14,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of asset |
|
|
|
|
|
(166 |
) |
13,408 |
|
(166 |
) |
13,408 |
|
Income from discontinuing operations |
|
|
|
|
|
|
|
288 |
|
|
|
288 |
|
Income before minority interest |
|
29,765 |
|
27,936 |
|
|
|
|
|
29,765 |
|
27,936 |
|
Income (loss) allocated to minority interests |
|
5,145 |
|
5,573 |
|
|
|
|
|
5,145 |
|
5,573 |
|
Net income before preferred dividends |
|
24,620 |
|
22,363 |
|
|
|
|
|
24,620 |
|
22,363 |
|
Dividends earned by preferred stockholders |
|
5,195 |
|
5,013 |
|
|
|
|
|
5,195 |
|
5,013 |
|
Net income to common stockholders |
|
19,425 |
|
17,350 |
|
|
|
|
|
19,425 |
|
17,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average # of shares outstanding basic |
|
51,733 |
|
34,734 |
|
|
|
|
|
51,733 |
|
34,734 |
|
Average shares outstanding diluted for EPS (d) (e) |
|
65,923 |
|
45,887 |
|
|
|
|
|
65,923 |
|
45,887 |
|
Average shares outstanding diluted for FFO (d) (e) |
|
75,038 |
|
59,023 |
|
|
|
|
|
75,038 |
|
59,023 |
|
Per share income before discontinued operations and extraordinary items |
|
0.37 |
|
0.50 |
|
|
|
|
|
0.37 |
|
0.50 |
|
Net income per sharebasic |
|
0.38 |
|
0.50 |
|
|
|
|
|
0.38 |
|
0.50 |
|
Net income per share diluted |
|
0.37 |
|
0.50 |
|
|
|
|
|
0.37 |
|
0.50 |
|
Dividend declared per share |
|
0.57 |
|
0.55 |
|
|
|
|
|
0.57 |
|
0.55 |
|
Funds from operations FFO (b) (d) basic |
|
58,090 |
|
33,673 |
|
|
|
|
|
58,090 |
|
33,673 |
|
Funds from operations FFO (a) (b) (d) diluted |
|
63,285 |
|
41,132 |
|
|
|
|
|
63,285 |
|
41,132 |
|
FFO per share basic(b) (d) |
|
0.89 |
|
0.73 |
|
|
|
|
|
0.89 |
|
0.73 |
|
FFO per share diluted (a) (b) (d) |
|
0.84 |
|
0.70 |
|
|
|
|
|
0.84 |
|
0.70 |
|
% change in FFO diluted |
|
21.02 |
% |
|
|
|
|
|
|
21.02 |
% |
|
|
(a) The Company issued $161,400 of convertible debentures in June and July , 1997. The debentures were convertible into common shares at a conversion price of $31.125 per share. The debentures were paid off in December 2002. On February 25, 1998 the Company sold $100,000 of convertible preferred stock and on June 16, 1998 another $150,000 of convertible preferred stock was issued. 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 for 2003 or 2002 as it would be antidilutive to that calculation. The weighted average preferred shares outstanding are assumed converted for purposes of FFO per diluted share as they are dilutive to that calculation
for all periods presented.
(b) The Company uses FFO in addition to net income to report its operating and financial results and considers FFO a supplemental measure for the real estate industry and a supplement to GAAP measures. NAREIT defines FFO as net income (loss) (computed in accordance with Generally Accepted Accounting Principles (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 is 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 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 invement trusts.
Effective January 1, 2003 gains or losses on sale of peripheral land and the impact of SFAS 141 have been included in FFO. The inclusion of gains on sales of peripheral land increased FFO for the quarter ended March 31 , 2003 by $524,000, or $.01 per share and the impact of SFAS No. 141 increased FFO by $1.1 million or $.015 per share. During the quarter ended March 31, 2002 there were no outparcel sales and no impact of SFAS No. 141 which is effective for all acquisitions after June 30, 2002.
(c) This includes, using the equity method of accounting, the Companys prorata share of the equity in income or loss of its unconsolidated joint ventures and for Macerich Management Company for all periods presented .
(d) The Company has operating partnership units (OP units). Each OP unit can be converted into a share of Company stock. Conversion of the OP units has been assumed for purposes of calculating the FFO per share and the weighted average number of shares outstanding.
(e) Effective October 1, 2002 the Company adopted SFAS 141, Business Combinations, which requires companies that have acquired assets subsequent to June 2001 to reflect the discounted net present value of market rents in excess of rents in place at the date of acquisition as a deferred credit to be amortized into income over the average remaining life of the acquired leases. The impact on EPS for the period ended March 31, 2003 was approximately $.016 per share. In accordance with the NAREIT definition of FFO the impact of this accounting change is included in FFO.
(f) In October 2001, the FASB issued SFAS 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 sold Boulder Plaza on March 19, 2002 and in accordance with SFAS 144 the results of Boulder Plaza for the periods from January 1, 2002 to March 19, 2002, have been reclassified into discontinued operations on the consolidated statements of operations. Additionally on January 2, 2003 the Company sold its 67% interest in Paradise Village Gateway (acquired in July 2002), and the loss on sale of $.2 million has been reclassified to discontinued operations.
|
|
Mar 31 |
|
Dec 31 |
|
||
Summarized Balance Sheet Information |
|
2003 |
|
2002 |
|
||
|
|
(UNAUDITED) |
|
||||
Cash and cash equivalents |
|
$ |
105,754 |
|
$ |
53,559 |
|
Investment in real estate, net (h) |
|
$ |
3,127,902 |
|
$ |
2,842,177 |
|
Investments in unconsolidated entities (I) |
|
$ |
553,437 |
|
$ |
617,205 |
|
Total Assets |
|
$ |
3,933,848 |
|
$ |
3,662,080 |
|
Mortgages and notes payable |
|
$ |
2,555,094 |
|
$ |
2,291,908 |
|
|
|
Mar 31 2003 |
|
Mar 31 2002 |
|
Additional financial data as of: |
|
|
|
||
Occupancy of centers (f) |
|
92.50 |
% |
92.00 |
% |
Comparable quarter change in same center sales (f) (g) |
|
0.00 |
% |
-0.50 |
% |
Additional financial data for the three months ended March 31 |
|
2003 |
|
2002 |
|
||
Acquisitions of property and equipment including joint ventures prorata |
|
$ |
4,227 |
|
$ |
2,474 |
|
Development, redevelopment and expansions of centers including joint ventures prorata |
|
$ |
35,291 |
|
$ |
7,281 |
|
Renovations of centers including joint ventures at prorata |
|
$ |
1,270 |
|
$ |
536 |
|
Tenant allowances including joint ventures at prorata |
|
$ |
1,470 |
|
$ |
2,507 |
|
Deferred leasing costs including joint ventures at prorata |
|
$ |
3,091 |
|
$ |
2,687 |
|
(f) excludes redevelopment properties Crossroads Mall Boulder, and Parklane Mall.
(g) includes mall and freestanding stores.
(h) includes construction in process on wholly owned assets of $166,017 at March 31, 2003 and $111,517 at December 31, 2002.
(i) includes the Companys prorata share of construction in process on unconsolidated entities of $16,341 at March 31, 2003 and $16,147 at December 31, 2002.
PRORATA SHARE OF JOINT VENTURES |
|
For the Three Months |
|
||||
|
|
Ended March 31 |
|
||||
|
|
Unaudited |
|
||||
(Unaudited) |
|
(All amounts in thousands ) |
|
||||
|
|
2003 |
|
2002 |
|
||
Revenues: |
|
|
|
|
|
||
Minimum rents (e) |
|
$ |
39,773 |
|
$ |
26,417 |
|
Percentage rents |
|
1,387 |
|
1,143 |
|
||
Tenant recoveries |
|
16,143 |
|
10,662 |
|
||
Management fee (c) |
|
2,584 |
|
2,134 |
|
||
Other |
|
1,081 |
|
759 |
|
||
Total revenues |
|
60,968 |
|
41,115 |
|
||
|
|
|
|
|
|
||
Expenses: |
|
|
|
|
|
||
Shopping center and operating expenses |
|
19,117 |
|
13,360 |
|
||
Interest expense |
|
14,163 |
|
10,772 |
|
||
Management company expense |
|
2,012 |
|
1,884 |
|
||
Depreciation and amortization |
|
11,657 |
|
7,375 |
|
||
Total operating expenses |
|
46,949 |
|
33,391 |
|
||
|
|
|
|
|
|
||
Gain (loss) on sale or writedown of assets |
|
447 |
|
(1,418 |
) |
||
|
|
|
|
|
|
||
Net income |
|
14,466 |
|
6,306 |
|
||
|
|
For the Three Months |
|
||||
RECONCILIATION OF NET INCOME TO FFO (b) |
|
Ended March 31 |
|
||||
|
|
(All amounts in thousands) |
|
||||
|
|
(UNAUDITED) |
|
||||
|
|
2003 |
|
2002 |
|
||
Net income available to common stockholders |
|
$ |
19,425 |
|
$ |
17,350 |
|
|
|
|
|
|
|
||
Adjustments to reconcile net income to FFO basic |
|
|
|
|
|
||
Minority interest |
|
5,145 |
|
5,573 |
|
||
Loss on early extinguishment of debt |
|
|
|
|
|
||
(Gain) loss on sale of wholly owned assets, excluding peripheral land sales |
|
166 |
|
(13,256 |
) |
||
(Gain) loss on sale or write-down of depreciated assets from unconsolidated entities (pro rata), excluding peripheral land sales |
|
(51 |
) |
1,418 |
|
||
|
|
|
|
|
|
||
Depreciation and amortization on wholly owned centers |
|
23,914 |
|
16,624 |
|
||
Depreciation and amortization on joint ventures and from the management companies (pro rata) |
|
|
|
|
|
||
|
11,657 |
|
7,375 |
|
|||
Less: depreciation on personal property and amortization of loan costs and interest rate caps |
|
|
|
|
|
||
|
(2,166 |
) |
(1,411 |
) |
|||
|
|
|
|
|
|
||
Total FFO basic |
|
58,090 |
|
33,673 |
|
||
|
|
|
|
|
|
||
Weighted average shares outstanding basic (d) |
|
65,486 |
|
45,887 |
|
||
|
|
|
|
|
|
||
Additional adjustment to arrive at FFO diluted |
|
|
|
|
|
||
Interest expense and amortization of loan costs on the debentures (e) |
|
|
|
|
|
||
|
|
|
2,446 |
|
|||
Preferred stock dividends earned |
|
5,195 |
|
5,013 |
|
||
Effect of employee/director stock incentive plans |
|
|
|
antidilutive |
|
||
FFO diluted |
|
63,285 |
|
41,132 |
|
||
Weighted average shares outstanding diluted (d) (e) |
|
75,038 |
|
59,023 |
|
||
THE MACERICH COMPANY
RECONCILIATION OF NET INCOME TO EBITDA
(DOLLARS IN THOUSANDS) |
|
For the Three Months Ended |
|
||||
|
|
Mar 31,2003 |
|
Mar 31,2002 |
|
||
|
|
|
|
|
|
||
Net income available to common stockholders |
|
$ |
19,425 |
|
$ |
17,350 |
|
Interest expense |
|
34,008 |
|
25,124 |
|
||
Interest expense unconsolidated entities (pro rata) |
|
14,163 |
|
10,772 |
|
||
Depreciation and amortization wholly-owned centers |
|
23,914 |
|
16,624 |
|
||
Depreciation and amortization unconsolidated entities (pro rata) |
|
|
|
|
|
||
|
11,657 |
|
7,375 |
|
|||
Minority interest |
|
5,145 |
|
5,573 |
|
||
Loss (gain) on sale of assets wholly-owned centers |
|
38 |
|
(13,256 |
) |
||
Loss (gain) on sale of assets unconsolidated entities (pro rata) |
|
|
|
|
|
||
|
(447 |
) |
1,418 |
|
|||
Preferred dividends |
|
5,195 |
|
5,013 |
|
||
EBITDA |
|
113,098 |
|
75,993 |
|
||
RECONCILIATION OF EBITDA TO SAME CENTERS NET OPERATING INCOME (NOI)
(DOLLARS IN THOUSANDS) |
|
For the Three Months Ended |
|
||||
|
|
Mar 31,2003 |
|
Mar 31,2002 |
|
||
EBITDA (j) |
|
$ |
113,098 |
|
$ |
75,993 |
|
Add: REIT general and administrative expenses |
|
2,336 |
|
1,533 |
|
||
Management Company expenses wholly-owned |
|
1,736 |
|
1,226 |
|
||
Management Co. unconsolidated entity |
|
(931 |
) |
(179 |
) |
||
EBITDA of non-comparable centers |
|
(40,715 |
) |
(5,223 |
) |
||
SAME CENTERS Net operating income (NOI) (k) |
|
75,524 |
|
73,350 |
|
||
(j) 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 to make capital expenditures. EBITDA should not be construed as an alternative to operating income as an indicator of the Companys 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.
(k) 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 Companys general and administrative expenses.