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
Incorporation)

 

(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)

 

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)

 

 



 

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. O’HERN

 

 

 

 

 

 

 

 

/s/ THOMAS E. O'HERN

 

 

Thomas E. O’Hern

 

 

Executive Vice President,
Chief Financial Officer and Treasurer

 

 

3



 

EXHIBIT INDEX

 

 

 

 

EXHIBIT
NUMBER

 

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. O’Hern, 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 Commission’s 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 Company’s 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 Albertson’s 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 Company’s 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 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, 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 Company’s 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 share—basic

 

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 Company’s 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 Company’s 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 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.

 

(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 Company’s general and administrative expenses.