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) February 11, 2009
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 February 11, 2009 announcing results of operations for the Company for the quarter and year ended December 31, 2008 and such press release is furnished as Exhibit 99.1 hereto.
The press release included as an exhibit with this report is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 7.01 REGULATION FD DISCLOSURE.
On February 11, 2009, the Company made available on its website a financial supplement containing financial and operating information of the Company ("Supplemental Financial Information") for the three and twelve months ended December 31, 2008 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.
The Supplemental Financial Information included as an exhibit with this report is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
Listed below are the financial statements, pro forma financial information and exhibits furnished as part of this report:
(a), (b) and (c) Not applicable.
(d) Exhibits.
Exhibit Index attached hereto and incorporated herein by reference.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, The Macerich Company has duly caused this report to be signed by the undersigned, hereunto duly authorized, in the City of Santa Monica, State of California, on February 11, 2009.
THE MACERICH COMPANY | ||
By: THOMAS E. O'HERN |
||
/s/ THOMAS E. O'HERN Senior Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME
|
||
---|---|---|---|
99.1 | Press Release dated February 11, 2009 | ||
99.2 |
Supplemental Financial Information for the three and twelve months ended December 31, 2008 |
4
PRESS RELEASE
For: | THE MACERICH COMPANY | |
Press Contact: |
Arthur Coppola, Chairman and Chief Executive Officer |
|
or |
||
Thomas E. O'Hern, Senior Executive Vice President and Chief Financial Officer |
||
(310) 394-6000 |
MACERICH ANNOUNCES 19% INCREASE IN 2008 FFO PER SHARE
Santa Monica, CA (2/11/09)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended December 31, 2008 which included total funds from operations ("FFO") diluted of $184.3 million or $2.08 per share-diluted, compared to $1.45 per share-diluted for the quarter ended December 31, 2007. For the year ended December 31, 2008, FFO-diluted was $486.4 million, or $5.50 per share-diluted compared to $407.9 million or $4.62 per share-diluted for the year ended December 31, 2007. Net income available to common stockholders for the quarter ended December 31, 2008 was $63.2 million or $.83 per share-diluted compared to $39.9 million or $.55 per share-diluted for the quarter ended December 31, 2007. For the year ended December 31, 2008, net income available to common stockholders was $183.3 million or $2.47 per share-diluted compared to $73.7 million or $1.02 per share-diluted for the year ended December 31, 2007. The Company's definition of FFO is in accordance with the definition provided by the National Association of Real Estate Investment Trusts ("NAREIT"). A reconciliation of net income to FFO and net income per common share-diluted ("EPS") to FFO per share-diluted is included in the financial tables accompanying this press release.
Results included:
Commenting on results, Arthur Coppola chairman and chief executive officer of Macerich stated, "In light of the very difficult economy we are in, we are pleased with our results for the quarter and the year. Releasing spreads remain strong, and occupancy levels, although down, remain at very healthy levels. We continue to access capital in this tough credit market and we continue to make good progress in bolstering our balance sheet."
Redevelopment Activity
Construction continues on Santa Monica Place, a regional shopping center under development in Santa Monica, California. In September, the Company announced that Bloomingdale's will join Nordstrom.
1
Bloomingdale's will open the first of the store's SoHo concept outside of Manhattan. In addition, the Company has announced deals with 11 retailers and restaurants slated to join the new Santa Monica PlaceEd Hardy, Arthur, R.O.C. Republic of Couture, Ilori, Love Culture, Michael Brandon, Shuz, restaurants La Sandia, Zengo and Pizza Antica, and gallery Artevo. These 11 strong brands join previously announced restaurants XINO and Osumo Sushi and fashion retailers Kitson LA, BCBG Max Azria, Coach, Lacoste, Joe's Jeans and True Religion, all of which are slated to open mid 2010 alongside Bloomingdale's SoHo concept and Nordstrom.
At Scottsdale Fashion Square, construction on an approximately 160,000-square-foot expansion continues on schedule toward a fall 2009 opening. The expansion will be anchored by a 60,000-square-foot Barneys New York. In addition, recently signed fashion retailers Ed Hardy, French luxury homewear retailer Arthur and Forever 21 will join previously announced True Religion and restaurants Marcella's and Modern Steak, in the new wing. Recent additions to the center's interior merchandise mix include Cartier and Bvlgari.
Also during the quarter, the Company wrote off $8.7 million of development costs on development projects it has determined it will not pursue. In addition, during the quarter, there was an $18.8 million impairment charge to reduce the carrying value of land held for development.
Financing Activity
In December, 2008, the Company closed on a $250 million refinancing of Washington Square Mall in Portland, Oregon. This seven year fixed rate loan has an interest rate of 6.00%. The former loan of $126 million was scheduled to mature in February, 2009.
During 2008 the Company completed 13 financing transactions with its pro-rata share of the loan proceeds being nearly $1.3 billion.
Loan transactions completed or underway for 2009 include the recent closing of a $130 million, four year fixed rate loan on a portion of Queens Center. The new loan carries a 7.5% interest rate and paid off the former loan of $89 million.
In addition, the Company has obtained a commitment for a $62 million, five year 7.5% fixed rate financing of the Redmond Town Center office buildings. After the closing of the Redmond transaction, the Company has $406 million of 2009 debt maturities remaining.
During the fourth quarter the Company opportunistically retired $222 million of convertible debentures at an average 45% discount to the face amount. That early retirement of debt resulted in a $95 million gain on early extinguishment of debt.
Earnings Guidance
Management is providing guidance for both FFO per share-diluted and EPS for 2009. The FFO guidance of $4.50 to $4.75 per share includes an assumption of same center net operating income growth ("NOI") of .50% to 1.00%, and a reduction of rental income and expense recoveries of $.25 per share for the Mervyns store closures.
2
The following table provides the reconciliation of the range of estimated EPS to estimated FFO per diluted-share.
For the year ended December 31, 2009
|
Low End | High End | |||||||
---|---|---|---|---|---|---|---|---|---|
Estimated EPS | $ | .54 | $ | .79 | |||||
Depreciation and amortization including pro rata share of joint ventures | 3.96 | 3.96 | |||||||
Estimated diluted FFO per share | $ | 4.50 | $ | 4.75 | |||||
Plus: | Interest Expense | 4.03 | 4.03 | ||||||
Plus: | Non real estate depreciation, amortization of loan costs, income Taxes and less gain on sale of undepreciated assets |
.12 | .12 | ||||||
Net operating income per share | $ | 8.65 | $ | 8.90 | |||||
The Company's 2009 earnings guidance is based upon its internal forecasting and planning process and on many assumptions including management's current view of market and economic conditions, including those specifically impacting the regional mall business. Due to the uncertainty in the timing and economics of dispositions and acquisitions of assets and joint venture interests, the guidance ranges do not include any potential impact from such dispositions or acquisitions.
The Macerich Company is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States. The Company is the sole general partner and owns an 87% ownership interest in The Macerich Partnership, L.P. Macerich now owns approximately 77 million square feet of gross leaseable area consisting primarily of interests in 72 regional malls. Additional information about The Macerich Company can be obtained from the Company's web site at www.macerich.com.
Investor Conference Call
The Company will provide an online Web simulcast and rebroadcast of its quarterly earnings conference call. The call will be available on The Macerich Company's website at www.macerich.com (Investing section) and through CCBN at www.earnings.com. The call begins today, February 11 at 10:30 AM Pacific Time. To listen to the call, please go to any of these web sites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com (Investing section) will be available for one year after the call.
The Company will publish a supplemental financial information package which will be available at www.macerich.com in the Investing Section. It will also be furnished to the SEC as part of a Current Report on Form 8-K.
Note: This release contains statements that constitute forward-looking statements. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates and terms, interest rate fluctuations, availability, 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
3
Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K/A for the year ended December 31, 2007 and the Quarterly Reports on Form 10-Q, 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)
##
4
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before SFAS 144(e) |
Impact of SFAS 144(e) |
Results after SFAS 144(e) |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
||||||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||||||
|
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||
Minimum rents |
$ | 151,128 | $ | 141,881 | $ | (778 | ) | $ | (12,756 | ) | $ | 150,350 | $ | 129,125 | |||||||||
Percentage rents |
9,320 | 15,196 | | (538 | ) | 9,320 | 14,658 | ||||||||||||||||
Tenant recoveries |
62,470 | 67,690 | (39 | ) | (6,983 | ) | 62,431 | 60,707 | |||||||||||||||
Management Companies' revenues |
10,382 | 12,157 | | | 10,382 | 12,157 | |||||||||||||||||
Other income |
9,947 | 9,231 | | (805 | ) | 9,947 | 8,426 | ||||||||||||||||
Total revenues |
$ | 243,247 | $ | 246,155 | $ | (817 | ) | $ | (21,082 | ) | $ | 242,430 | $ | 225,073 | |||||||||
Shopping center and operating expenses |
73,880 | 73,875 | (212 | ) | (7,607 | ) | 73,668 | 66,268 | |||||||||||||||
Management Companies' operating expenses |
19,185 | 19,579 | | | 19,185 | 19,579 | |||||||||||||||||
Income tax provision |
1,876 | 8 | | | 1,876 | 8 | |||||||||||||||||
Depreciation and amortization |
93,802 | 62,626 | (342 | ) | (4,545 | ) | 93,460 | 58,081 | |||||||||||||||
REIT general and administrative expenses |
5,101 | 4,823 | | | 5,101 | 4,823 | |||||||||||||||||
Interest expense |
71,717 | 68,833 | | (2,885 | ) | 71,717 | 65,948 | ||||||||||||||||
Gain on early extinguishment of debt |
95,265 | | | | 95,265 | | |||||||||||||||||
(Loss) gain on sale or write-down of assets |
(26,421 | ) | 7,882 | (1,436 | ) | 86 | (27,857 | ) | 7,968 | ||||||||||||||
Equity in income of unconsolidated joint ventures(c) |
26,659 | 29,330 | | | 26,659 | 29,330 | |||||||||||||||||
Minority interests in consolidated joint ventures |
207 | (5,398 | ) | | 4,681 | 207 | (717 | ) | |||||||||||||||
Income from continuing operations |
73,396 |
48,225 |
(1,699 |
) |
(1,278 |
) |
71,697 |
46,947 |
|||||||||||||||
Discontinued Operations: |
|||||||||||||||||||||||
Gain (loss) on sale or disposition of assets |
| | 1,436 | (86 | ) | 1,436 | (86 | ) | |||||||||||||||
Income from discontinued operations |
| | 263 | 1,364 | 263 | 1,364 | |||||||||||||||||
Income before minority interests of OP |
73,396 | 48,225 | | | 73,396 | 48,225 | |||||||||||||||||
Income allocated to minority interests of OP |
10,165 | 7,016 | | | 10,165 | 7,016 | |||||||||||||||||
Net income before preferred dividends |
63,231 | 41,209 | | | 63,231 | 41,209 | |||||||||||||||||
Preferred dividends(a) |
| 2,006 | | | | 2,006 | |||||||||||||||||
Adjustment of minority interest due to redemption value |
| (727 | ) | | | | (727 | ) | |||||||||||||||
Net income available to common stockholders |
$ | 63,231 | $ | 39,930 | $ | 0 | $ | 0 | $ | 63,231 | $ | 39,930 | |||||||||||
Average number of shares outstandingbasic |
76,194 |
72,195 |
76,194 |
72,195 |
|||||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(d)(e) |
88,510 | 84,918 | 88,510 | 84,918 | |||||||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(a)(d)(e) |
88,703 | 91,165 | 88,703 | 91,165 | |||||||||||||||||||
Per share incomediluted before discontinued operations |
|
|
$ |
0.81 |
$ |
0.53 |
|||||||||||||||||
Net income per sharebasic |
$ | 0.83 | $ | 0.55 | $ | 0.83 | $ | 0.55 | |||||||||||||||
Net income per sharediluted(a)(e) |
$ | 0.83 | $ | 0.55 | $ | 0.83 | $ | 0.55 | |||||||||||||||
Dividend declared per share |
$ | 0.80 | $ | 0.80 | $ | 0.80 | $ | 0.80 | |||||||||||||||
FFObasic(b)(d) |
$ | 184,144 | $ | 126,571 | $ | 184,144 | $ | 126,571 | |||||||||||||||
FFOdiluted(a)(b)(d)(e) |
$ | 184,341 | $ | 132,479 | $ | 184,341 | $ | 132,479 | |||||||||||||||
FFO per sharebasic(b)(d) |
$ | 2.08 | $ | 1.50 | $ | 2.08 | $ | 1.50 | |||||||||||||||
FFO per sharediluted(a)(b)(d)(e) |
$ | 2.08 | $ | 1.45 | $ | 2.08 | $ | 1.45 | |||||||||||||||
Percentage change vs 2007 |
43.32 | % |
5
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before SFAS 144(e) |
Impact of SFAS 144(e) |
Results after SFAS 144(e) |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||||||
|
2008 | 2007 | 2008 | 2007 | 2008 | 2007 | |||||||||||||||||
Minimum rents |
$ | 547,873 | $ | 522,167 | $ | (3,452 | ) | $ | (46,418 | ) | $ | 544,421 | $ | 475,749 | |||||||||
Percentage rents |
19,092 | 26,894 | | (790 | ) | 19,092 | 26,104 | ||||||||||||||||
Tenant recoveries |
267,426 | 274,091 | (541 | ) | (28,581 | ) | 266,885 | 245,510 | |||||||||||||||
Management Companies' revenues |
40,716 | 39,752 | | | 40,716 | 39,752 | |||||||||||||||||
Other income |
30,724 | 34,969 | (348 | ) | (7,770 | ) | 30,376 | 27,199 | |||||||||||||||
Total revenues |
$ | 905,831 | $ | 897,873 | $ | (4,341 | ) | $ | (83,559 | ) | $ | 901,490 | $ | 814,314 | |||||||||
Shopping center and operating expenses |
288,287 |
285,350 |
(1,210 |
) |
(28,620 |
) |
287,077 |
256,730 |
|||||||||||||||
Management Companies' operating expenses |
77,072 | 73,761 | | | 77,072 | 73,761 | |||||||||||||||||
Income tax provision (benefit) |
1,126 | (470 | ) | | | 1,126 | (470 | ) | |||||||||||||||
Depreciation and amortization |
279,339 | 231,860 | (1,512 | ) | (19,351 | ) | 277,827 | 212,509 | |||||||||||||||
REIT general and administrative expenses |
16,520 | 16,600 | | | 16,520 | 16,600 | |||||||||||||||||
Interest expense |
281,356 | 263,691 | | (13,564 | ) | 281,356 | 250,127 | ||||||||||||||||
Gain (loss) on early extinguishment of debt |
95,265 | (877 | ) | | | 95,265 | (877 | ) | |||||||||||||||
Gain (loss) on sale or write-down of assets |
68,714 | 9,771 | (100,533 | ) | 2,375 | (31,819 | ) | 12,146 | |||||||||||||||
Equity in income of unconsolidated joint ventures(c) |
93,831 | 81,458 | | | 93,831 | 81,458 | |||||||||||||||||
Minority interests in consolidated joint ventures |
(1,736 | ) | (18,589 | ) | | 16,288 | (1,736 | ) | (2,301 | ) | |||||||||||||
Income from continuing operations |
218,205 |
98,844 |
(102,152 |
) |
(3,361 |
) |
116,053 |
95,483 |
|||||||||||||||
Discontinued Operations: |
|||||||||||||||||||||||
Gain (loss) on sale or disposition of assets |
| | 100,533 | (2,409 | ) | 100,533 | (2,409 | ) | |||||||||||||||
Income from discontinued operations |
| | 1,619 | 5,770 | 1,619 | 5,770 | |||||||||||||||||
Income before minority interests of OP |
218,205 | 98,844 | | | 218,205 | 98,844 | |||||||||||||||||
Income allocated to minority interests of OP |
30,765 | 13,036 | | | 30,765 | 13,036 | |||||||||||||||||
Net income before preferred dividends |
187,440 | 85,808 | | | 187,440 | 85,808 | |||||||||||||||||
Preferred dividends(a) |
4,124 | 10,058 | | | 4,124 | 10,058 | |||||||||||||||||
Adjustment of minority interest due to redemption value |
| 2,046 | | | | 2,046 | |||||||||||||||||
Net income available to common stockholders |
$ | 183,316 | $ | 73,704 | $ | 0 | $ | 0 | $ | 183,316 | $ | 73,704 | |||||||||||
Average number of shares outstandingbasic |
74,319 |
71,768 |
74,319 |
71,768 |
|||||||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(d)(e) |
86,794 | 84,760 | 86,794 | 84,760 | |||||||||||||||||||
Average shares outstandingFFOdiluted(a)(d)(e) |
88,446 | 88,272 | 88,446 | 88,272 | |||||||||||||||||||
Per share incomediluted before discontinued operations |
|
|
$ |
1.29 |
$ |
1.01 |
|||||||||||||||||
Net income per sharebasic |
$ | 2.47 | $ | 1.03 | $ | 2.47 | $ | 1.03 | |||||||||||||||
Net income per sharediluted(a)(e) |
$ | 2.47 | $ | 1.02 | $ | 2.47 | $ | 1.02 | |||||||||||||||
Dividend declared per share |
$ | 3.20 | $ | 2.93 | $ | 3.20 | $ | 2.93 | |||||||||||||||
FFObasic(b)(d) |
$ | 481,338 | $ | 397,869 | $ | 481,338 | $ | 397,869 | |||||||||||||||
FFOdiluted(a)(b)(d)(e) |
$ | 486,441 | $ | 407,927 | $ | 486,441 | $ | 407,927 | |||||||||||||||
FFO per sharebasic(b)(d) |
$ | 5.55 | $ | 4.71 | $ | 5.55 | $ | 4.71 | |||||||||||||||
FFO per sharediluted(a)(b)(d)(e) |
$ | 5.50 | $ | 4.62 | $ | 5.50 | $ | 4.62 | |||||||||||||||
Percentage change vs 2007 |
19.01 | % |
6
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
On October 18, 2007, 560,000 shares of convertible preferred stock were converted to common shares. Additionally, on May 6, 2008, May 8, 2008 and September 18, 2008, 684,000, 1,338,860 and 1,044,271 shares of convertible preferred stock were converted to common shares, respectively. As of December 31, 2008, there was no convertible preferred stock outstanding.
Effective January 1, 2003, gains or losses on sales of undepreciated assets and the impact of SFAS 141 have been included in FFO. The inclusion of gains on sales of undepreciated assets increased FFO for the three and twelve months ended December 31, 2008 and 2007 by $0.3 million, $3.8 million, $10.0 million and $10.8 million, respectively, or by $0.00 per share, $0.04 per share, $0.11 per share and $0.12 per share, respectively. Additionally, SFAS 141 increased FFO for the three and twelve months ended December 31, 2008 and 2007 by $14.2 million and $27.4 million, $3.5 million and $15.1 million, respectively, or by $0.16 per share, $0.31 per share, $0.04 per share and $0.17 per share, respectively.
On April 25, 2005, in connection with the acquisition of Wilmorite Holdings, L.P. and its affiliates, the Company issued as part of the consideration participating and non-participating convertible preferred units in MACWH, LP. The participating units are not assumed converted for purposes of net income per share and FFOdiluted per share for all periods presented as they would be antidilutive to the calculation. On January 1, 2008, a subsidiary of the Company, at the election of the holders, redeemed approximately 3.4 million participating convertible preferred units in exchange for the distribution of the interests in the entity which held that portion of the Wilmorite portfolio that consisted of Eastview Commons, Eastview Mall, Greece Ridge Center, Marketplace Mall and Pittsford Plaza ("Rochester Properties"). This exchange is referred to as the "Rochester Redemption." As a result of the Rochester Redemption , the Company has classified the
7
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
results of operations from the Rochester Properties to discontinued operations and recorded a gain of $99.3 million for the period ended March 31, 2008.
On December 19, 2008, the Company sold the fee simple and/or ground leasehold interests in three freestanding Mervyn's buildings to the Pacific Premier Retail Trust joint venture for $43.4 million. As a result of the sale, the Company has classified the results of operations to discontinued operations for all periods presented and recorded a gain of $1.5 million for the period ended December 31, 2008.
Pro rata share of joint ventures:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2008 | 2007 | 2008 | 2007 | ||||||||||
Revenues: |
||||||||||||||
Minimum rents |
$ | 70,398 | $ | 63,634 | $ | 272,660 | $ | 250,220 | ||||||
Percentage rents |
6,881 | 8,408 | 14,142 | 15,733 | ||||||||||
Tenant recoveries |
33,480 | 30,868 | 130,552 | 118,798 | ||||||||||
Other |
5,122 | 3,517 | 22,493 | 14,840 | ||||||||||
Total revenues |
$ | 115,881 | $ | 106,427 | $ | 439,847 | $ | 399,591 | ||||||
Expenses: |
||||||||||||||
Shopping center and operating expenses |
41,444 | 33,100 | 149,844 | 130,294 | ||||||||||
Interest expense |
26,269 | 25,640 | 104,119 | 100,383 | ||||||||||
Depreciation and amortization |
22,115 | 21,197 | 96,441 | 88,807 | ||||||||||
Total operating expenses |
89,828 | 79,937 | 350,404 | 319,484 | ||||||||||
Gain on sale or write-down of assets |
160 | 2,424 | 3,432 | 400 | ||||||||||
Equity in income of joint ventures |
446 | 416 | 956 | 951 | ||||||||||
Net income |
$ | 26,659 | $ | 29,330 | $ | 93,831 | $ | 81,458 | ||||||
8
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
Reconciliation of Net Income to FFO(b):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||||
|
2008 | 2007 | 2008 | 2007 | |||||||||||
Net incomeavailable to common stockholders |
$ | 63,231 | $ | 39,930 | $ | 183,316 | $ | 73,704 | |||||||
Adjustments to reconcile net income to FFObasic |
|||||||||||||||
Minority interest in OP |
10,165 | 7,016 | 30,765 | 13,036 | |||||||||||
Loss (gain) on sale or write-down of consolidated assets |
26,421 | (7,882 | ) | (68,714 | ) | (9,771 | ) | ||||||||
Adjustment of minority interest due to redemption value |
| (727 | ) | | 2,046 | ||||||||||
plus gain on undepreciated asset salesconsolidated assets |
| 7,596 | 798 | 8,047 | |||||||||||
plus minority interest share of (loss) gain on sale or write-down of consolidated joint ventures |
(404 | ) | 373 | 185 | 760 | ||||||||||
less write-down of consolidated assets |
(27,445 | ) | | (27,445 | ) | | |||||||||
Gain on sale or write-down of assets from unconsolidated entities (pro rata share) |
(160 | ) | (2,424 | ) | (3,432 | ) | (400 | ) | |||||||
plus gain on undepreciated asset salesunconsolidated entities (pro rata share) |
274 | 2,447 | 3,039 | 2,793 | |||||||||||
plus minority interest share of gain on sale of unconsolidated entities |
| | 487 | | |||||||||||
less write-down of assetsunconsolidated entities (pro rata share) |
(94 | ) | | (94 | ) | | |||||||||
Depreciation and amortization on consolidated assets |
93,802 | 62,626 | 279,339 | 231,860 | |||||||||||
Less depreciation and amortization allocable to minority interests on consolidated joint ventures |
(968 | ) | (1,424 | ) | (3,395 | ) | (4,769 | ) | |||||||
Depreciation and amortization on joint ventures (pro rata) |
22,115 | 21,197 | 96,441 | 88,807 | |||||||||||
Less: depreciation on personal property |
(2,793 | ) | (2,157 | ) | (9,952 | ) | (8,244 | ) | |||||||
Total FFObasic |
$ |
184,144 |
$ |
126,571 |
$ |
481,338 |
$ |
397,869 |
|||||||
Additional adjustment to arrive at FFOdiluted |
|||||||||||||||
Preferred stock dividends earned |
| 2,006 | 4,124 | 10,058 | |||||||||||
Preferred unitsdividends |
197 | 3,902 | 979 | antidilutive | |||||||||||
Total FFOdiluted |
$ | 184,341 | $ | 132,479 | $ | 486,441 | $ | 407,927 | |||||||
Reconciliation of EPS to FFO per diluted share:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2008 | 2007 | 2008 | 2007 | ||||||||||
Earnings per sharediluted |
$ | 0.83 | $ | 0.55 | $ | 2.47 | $ | 1.02 | ||||||
Per share impact of depreciation and amortization of real estate |
1.27 | 0.95 | 4.17 | 3.63 | ||||||||||
Per share impact of (gain) loss on sale or write-down of depreciated assets |
(0.02 | ) | 0.00 | (1.12 | ) | 0.03 | ||||||||
Per share impact of preferred stock not dilutive to EPS |
| (0.04 | ) | (0.02 | ) | (0.08 | ) | |||||||
Per share impact of adjustment of minority interest due to redemption value |
| (0.01 | ) | | 0.02 | |||||||||
FFO per sharediluted |
$ | 2.08 | $ | 1.45 | $ | 5.50 | $ | 4.62 | ||||||
9
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
Reconciliation of Net Income to EBITDA:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2008 | 2007 | 2008 | 2007 | ||||||||||
Net incomeavailable to common stockholders |
$ | 63,231 | $ | 39,930 | $ | 183,316 | $ | 73,704 | ||||||
Interest expenseconsolidated assets |
71,717 |
68,833 |
281,356 |
263,691 |
||||||||||
Interest expenseunconsolidated entities (pro rata) |
26,269 | 25,640 | 104,119 | 100,383 | ||||||||||
Depreciation and amortizationconsolidated assets |
93,802 | 62,626 | 279,339 | 231,860 | ||||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
22,115 | 21,197 | 96,441 | 88,807 | ||||||||||
Minority interest in OP |
10,165 | 7,016 | 30,765 | 13,036 | ||||||||||
Adjustment of minority interest due to redemption value |
| (727 | ) | | 2,046 | |||||||||
Less: Interest expense and depreciation and amortization allocable to minority interests on consolidated joint ventures |
(1,721 | ) | (1,717 | ) | (5,344 | ) | (6,386 | ) | ||||||
(Gain) loss on early extinguishment of debt |
(95,265 | ) | | (95,265 | ) | 877 | ||||||||
Loss (gain) on sale or write-down of assetsconsolidated assets |
26,421 | (7,882 | ) | (68,714 | ) | (9,771 | ) | |||||||
Gain on sale or write-down of assetsunconsolidated entities (pro rata) |
(160 | ) | (2,424 | ) | (3,432 | ) | (400 | ) | ||||||
Add: Minority interest share of gain on sale of consolidated joint ventures |
(404 | ) | 373 | 185 | 760 | |||||||||
Add: Minority interest share of gain on sale of unconsolidated entities |
| | 487 | | ||||||||||
Income tax expense (benefit) |
1,876 | 8 | 1,126 | (470 | ) | |||||||||
Distributions on preferred units |
197 | 3,902 | 979 | 14,821 | ||||||||||
Preferred dividends |
| 2,006 | 4,124 | 10,058 | ||||||||||
EBITDA(f) |
$ |
218,243 |
$ |
218,781 |
$ |
809,482 |
$ |
783,016 |
||||||
Reconciliation of EBITDA to Same CentersNet Operating Income ("NOI"):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | ||||||||||||
|
2008 | 2007 | 2008 | 2007 | ||||||||||
EBITDA(f) |
$ | 218,243 | $ | 218,781 | $ | 809,482 | $ | 783,016 | ||||||
Add: REIT general and administrative expenses |
5,101 | 4,823 | 16,520 | 16,600 | ||||||||||
Management Companies' revenues |
(10,382 | ) | (12,157 | ) | (40,716 | ) | (39,752 | ) | ||||||
Management Companies' operating expenses |
19,185 | 19,579 | 77,072 | 73,761 | ||||||||||
Lease termination income of comparable centers |
(1,678 | ) | (1,122 | ) | (10,341 | ) | (11,553 | ) | ||||||
EBITDA of non-comparable centers |
(41,680 | ) | (36,430 | ) | (150,301 | ) | (130,053 | ) | ||||||
Same CentersNOI(g) |
$ |
188,789 |
$ |
193,474 |
$ |
701,716 |
$ |
692,019 |
||||||
10
Supplemental Financial Information
For the three and twelve months ended December 31, 2008
The Macerich Company
Supplemental Financial and Operating Information
Table of Contents
All information included in this supplemental financial package is unaudited, unless otherwise indicated.
|
Page No. | |
---|---|---|
Corporate overview |
1-3 | |
Overview |
1 |
|
Capital information and market capitalization |
2 | |
Changes in total common and equivalent shares/units |
3 |
|
Financial data |
4-5 |
|
Supplemental FFO information |
4 |
|
Capital expenditures |
5 | |
Operational data |
6-9 |
|
Sales per square foot |
6 | |
Occupancy |
7 |
|
Rent |
8 | |
Cost of occupancy |
9 |
|
Balance sheet information |
10-13 |
|
Summarized balance sheet information |
10 |
|
Debt summary |
11 | |
Outstanding debt by maturity date |
12-13 |
|
Financing Activity |
14-15 |
|
2009 Summary of financing activity |
14 |
|
2010 Summary of financing activity |
15 | |
Development Pipeline Forecast |
16 |
This supplemental financial information should be read in connection with the Company's fourth quarter 2008 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date February 11, 2009) as certain disclosures, definitions and reconciliations in such announcement have not been included in this supplemental financial information.
The Macerich Company
Supplemental Financial and Operating Information
Overview
The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the "Operating Partnership").
As of December 31, 2008, the Operating Partnership owned or had an ownership interest in 72 regional malls and 20 community shopping centers aggregating approximately 77 million square feet of gross leasable area ("GLA"). These 92 regional malls and community shopping centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Company's management companies (collectively, the "Management Companies").
All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
This document contains information that constitutes forward-looking statements and includes information regarding expectations regarding the Company's refinancing, development, redevelopment and expansion activities. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, economic and business conditions; adverse changes in the real estate markets, including the liquidity of real estate investments; and risks of real estate development, redevelopment, and expansion, including availability, terms and cost of financing, construction delays, environmental and safety requirements, budget overruns, sunk costs and lease-up. Real estate development, redevelopment and expansion activities are also subject to risks relating to the inability to obtain, or delays in obtaining, all necessary zoning, land-use, building, and occupancy and other required governmental permits and authorizations and governmental actions and initiatives (including legislative and regulatory changes) as well as terrorist activities which could adversely affect all of the above factors. Furthermore, occupancy rates and rents at a newly completed property may not be sufficient to make the property profitable. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K/A for the year ended December 31, 2007 and the Quarterly Reports on Form 10-Q, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events unless required by law to do so.
1
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization
|
Period Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
12/31/2008 | 12/31/2007 | 12/31/2006 | 12/31/2005 | |||||||||
|
dollars in thousands except per share data |
||||||||||||
Closing common stock price per share |
$ | 18.16 | $ | 71.06 | $ | 86.57 | $ | 67.14 | |||||
52 week high |
$ |
76.50 |
$ |
103.59 |
$ |
87.10 |
$ |
71.22 |
|||||
52 week low |
$ | 8.31 | $ | 69.44 | $ | 66.70 | $ | 53.10 | |||||
Shares outstanding at end of period |
|||||||||||||
Class A participating convertible preferred units |
| 2,855,393 | 2,855,393 | 2,855,393 | |||||||||
Class A non-participating convertible preferred units |
193,164 |
219,828 |
287,176 |
287,176 |
|||||||||
Series A cumulative convertible redeemable preferred stock |
| 3,067,131 | 3,627,131 | 3,627,131 | |||||||||
Common shares and partnership units |
88,529,334 |
84,864,600 |
84,767,432 |
73,446,422 |
|||||||||
Total common and equivalent shares/units outstanding |
88,722,498 | 91,006,952 | 91,537,132 | 80,216,122 | |||||||||
Portfolio capitalization data |
|||||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 7,926,241 | $ | 7,507,559 | $ | 6,620,271 | $ | 6,863,690 | |||||
Equity market capitalization |
1,611,201 |
6,466,954 |
7,924,369 |
5,385,710 |
|||||||||
Total market capitalization |
$ | 9,537,442 | $ | 13,974,513 | $ | 14,544,640 | $ | 12,249,400 | |||||
Floating rate debt as a percentage of total debt |
21.9 |
% |
14.8 |
% |
20.8 |
% |
35.7 |
% |
Portfolio Capitalization at December 31, 2008
2
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units
|
Partnership Units | Company Common Shares | Class A Participating Convertible Preferred Units ("PCPUs") |
Class A Non-Participating Convertible Preferred Units ("NPCPUs") |
Series A Cumulative Convertible Redeemable Preferred Stock | Total Common and Equivalent Shares/ Units | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of December 31, 2007 |
12,552,837 | 72,311,763 | 2,855,393 | 219,828 | 3,067,131 | 91,006,952 | |||||||||||||
Redemption of PCPUs in exchange for the distribution of interests in properties |
(2,855,393 |
) |
(2,855,393 |
) |
|||||||||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share or unit-based plans |
6,821 | 219,107 | 225,928 | ||||||||||||||||
Balance as of March 31, 2008 |
12,559,658 | 72,530,870 | | 219,828 | 3,067,131 | 88,377,487 | |||||||||||||
Conversion of partnership units to common shares |
(48,625 | ) | 48,625 | | | | | ||||||||||||
Conversion of partnership units to cash |
(6,397 |
) |
|
|
|
|
(6,397 |
) |
|||||||||||
Conversion of NPCPUs to common shares |
| 9,999 | | (9,999 | ) | | | ||||||||||||
Conversion of preferred stock to common shares |
|
2,022,860 |
|
|
(2,022,860 |
) |
|
||||||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share- or unit-based plans |
| 11,640 | | | | 11,640 | |||||||||||||
Balance as of June 30, 2008 |
12,504,636 | 74,623,994 | | 209,829 | 1,044,271 | 88,382,730 | |||||||||||||
Conversion of partnership units to common shares |
(75,385 | ) | 75,385 | | | | | ||||||||||||
Conversion of partnership units to cash |
(5,537 |
) |
|
|
|
|
(5,537 |
) |
|||||||||||
Conversion of NPCPUs to common shares |
| 16,665 | | (16,665 | ) | | | ||||||||||||
Conversion of preferred stock to common shares |
| 1,044,271 | | (1,044,271 | ) | | |||||||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share or unit based plans |
|
325,552 |
|
|
|
325,552 |
|||||||||||||
Balance as of September 30, 2008 |
12,423,714 | 76,085,867 | | 193,164 | | 88,702,745 | |||||||||||||
Conversion of partnership units to common shares |
(769,605 |
) |
769,605 |
|
|
|
|
||||||||||||
Conversion of partnership units to cash |
(8,409 | ) | | | | | (8,409 | ) | |||||||||||
Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share- or unit-based plans |
| 28,162 | | | | 28,162 | |||||||||||||
Balance as of December 31, 2008 |
11,645,700 | 76,883,634 | | 193,164 | | 88,722,498 | |||||||||||||
3
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental Funds from Operations ("FFO") Information(a)
|
As of December 31, | ||||||
---|---|---|---|---|---|---|---|
|
2008 | 2007 | |||||
|
dollars in millions |
||||||
Straight line rent receivable |
$ | 62.2 | $ | 61.0 |
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2007 | 2008 | 2007 | |||||||||
|
dollars in millions |
||||||||||||
Lease termination fees |
$ | 3.6 | $ | 1.2 | $ | 12.4 | $ | 12.8 | |||||
|
|||||||||||||
Straight line rental income |
$ | 0.9 | $ | 4.6 | $ | 8.7 | $ | 13.5 | |||||
|
|||||||||||||
Gain on sales of undepreciated assets |
$ | 0.3 | $ | 10.0 | $ | 3.8 | $ | 10.8 | |||||
|
|||||||||||||
Amortization of acquired above- and below-market leases (SFAS 141) |
$ | 14.2 | $ | 3.6 | $ | 27.4 | $ | 15.1 | |||||
|
|||||||||||||
Amortization of debt premiums |
$ | 2.9 | $ | 2.9 | $ | 11.1 | $ | 13.5 | |||||
|
|||||||||||||
Interest capitalized |
$ | 8.3 | $ | 8.6 | $ | 37.0 | $ | 34.6 |
4
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
Year Ended 12/31/2008 | Year Ended 12/31/2007 | Year Ended 12/31/2006 | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
dollars in millions |
||||||||||
Consolidated Centers |
|||||||||||
Acquisitions of property and equipment |
$ |
87.5 |
$ |
387.9 |
$ |
580.5 |
|||||
Development, redevelopment and expansions of Centers |
446.1 | 545.9 | 184.3 | ||||||||
Renovations of Centers |
8.5 |
31.1 |
51.4 |
||||||||
Tenant allowances |
14.6 | 28.0 | 27.0 | ||||||||
Deferred leasing charges |
22.3 |
21.6 |
21.6 |
||||||||
Total |
$ | 579.0 | $ | 1,014.5 | $ | 864.8 | |||||
Joint Venture Centers(a) |
|||||||||||
Acquisitions of property and equipment |
$ | 294.4 | $ | 24.8 | $ | 28.7 | |||||
Development, redevelopment and expansions of Centers |
60.8 |
33.5 |
48.8 |
||||||||
Renovations of Centers |
3.1 | 10.5 | 8.1 | ||||||||
Tenant allowances |
13.8 |
15.1 |
13.8 |
||||||||
Deferred leasing charges |
5.0 | 4.2 | 4.3 | ||||||||
Total |
$ | 377.1 | $ | 88.1 | $ | 103.7 | |||||
5
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
Wholly Owned Centers | Joint Venture Centers | Total Centers | |||||||
---|---|---|---|---|---|---|---|---|---|---|
12/31/2008 |
$ | 420 | $ | 460 | $ | 441 | ||||
12/31/2007(b) |
$ |
448 |
$ |
486 |
$ |
467 |
||||
12/31/2006 |
$ | 435 | $ | 470 | $ | 452 |
6
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy
Period Ended
|
Wholly Owned Regional Malls(a) |
Joint Venture Regional Malls(a) |
Total Regional Malls(a) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
12/31/2008 |
91.6 | % | 92.8 | % | 92.3 | % | ||||
12/31/2007 |
92.8 |
% |
93.3 |
% |
93.1 |
% |
||||
12/31/2006 |
93.1 | % | 93.7 | % | 93.4 | % |
Period Ended
|
Wholly Owned Centers(b) | Joint Venture Centers(b) | Total Centers(b) | |||||||
---|---|---|---|---|---|---|---|---|---|---|
12/31/2008 |
91.3 | % | 93.1 | % | 92.3 | % | ||||
12/31/2007 |
92.8 |
% |
94.0 |
% |
93.5 |
% |
||||
12/31/2006 |
93.0 | % | 94.2 | % | 93.6 | % |
7
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Rent
|
Average Base Rent PSF(a) |
Average Base Rent PSF on Leases Commencing During the Period(b) |
Average Base Rent PSF on Leases Expiring(c) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Wholly Owned Centers |
|||||||||||
12/31/2008 |
$ |
41.39 |
$ |
42.70 |
$ |
35.14 |
|||||
12/31/2007 |
$ | 38.49 | $ | 43.23 | $ | 34.21 | |||||
12/31/2006 |
$ |
37.55 |
$ |
38.40 |
$ |
31.92 |
|||||
Joint Venture Centers |
|||||||||||
12/31/2008 |
$ |
42.14 |
$ |
49.74 |
$ |
37.61 |
|||||
12/31/2007 |
$ | 38.72 | $ | 47.12 | $ | 34.87 | |||||
12/31/2006 |
$ |
37.94 |
$ |
41.43 |
$ |
36.19 |
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
For Years Ended December 31, | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2007 | 2006 | |||||||||
Wholly Owned Centers |
||||||||||||
Minimum rents |
8.9 |
% |
8.0 |
% |
8.1 |
% |
||||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||||
Expense recoveries(a) |
4.4 |
% |
3.8 |
% |
3.7 |
% |
||||||
Total |
13.7 | % | 12.2 | % | 12.2 | % | ||||||
|
For Years Ended December 31, | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2007 | 2006 | |||||||||
Joint Venture Centers |
||||||||||||
Minimum rents |
8.2 |
% |
7.3 |
% |
7.2 |
% |
||||||
Percentage rents |
0.4 | % | 0.5 | % | 0.6 | % | ||||||
Expense recoveries(a) |
3.9 |
% |
3.2 |
% |
3.1 |
% |
||||||
Total |
12.5 | % | 11.0 | % | 10.9 | % | ||||||
9
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Summarized Balance Sheet Information
|
December 31, 2008 |
December 31, 2007 |
||||||
---|---|---|---|---|---|---|---|---|
|
dollars in thousands |
|||||||
Cash and cash equivalents |
$ | 66,529 | $ | 85,273 | ||||
Pro rata cash and cash equivalents on unconsolidated entities |
91,103 |
56,194 |
||||||
Investment in real estate, net(a) |
6,374,015 | 6,187,473 | ||||||
Investment in unconsolidated entities |
1,013,930 |
785,643 |
||||||
Total assets |
8,012,216 | 7,937,097 | ||||||
Mortgage and notes payable |
5,975,269 |
5,762,958 |
||||||
Pro rata share of debt on unconsolidated entities |
2,017,705 | 1,820,411 |
10
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
As of December 31, 2008 | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Fixed Rate | Variable Rate(a) | Total | ||||||||
|
dollars in thousands |
||||||||||
Consolidated debt |
$ | 4,350,808 | $ | 1,557,728 | $ | 5,908,536 | |||||
Unconsolidated debt |
1,836,210 |
181,495 |
2,017,705 |
||||||||
Total debt |
$ | 6,187,018 | $ | 1,739,223 | $ | 7,926,241 | |||||
Weighted average interest rate |
5.75 |
% |
3.22 |
% |
5.19 |
% |
|||||
Weighted average maturity (years) |
3.35 |
11
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
As of December 31, 2008 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate (a) |
Fixed | Floating | Total Debt Balance (a) |
|||||||||||
I. Consolidated Assets: |
||||||||||||||||
Queens Center (b) |
03/01/09 |
7.11 |
% |
$ |
88,913 |
$ |
|
$ |
88,913 |
|||||||
Carmel Plaza |
05/01/09 | 8.18 | % | 25,805 | | 25,805 | ||||||||||
Paradise Valley Mall |
05/01/09 | 5.89 | % | 20,259 | | 20,259 | ||||||||||
Northridge Mall |
07/01/09 | 4.94 | % | 79,657 | | 79,657 | ||||||||||
Wilton Mall |
11/01/09 | 4.79 | % | 42,608 | | 42,608 | ||||||||||
Macerich Partnership Term Loan (c) |
04/26/10 | 6.50 | % | 446,250 | | 446,250 | ||||||||||
Macerich Partnership Line of Credit (d) |
04/25/10 | 6.23 | % | 400,000 | | 400,000 | ||||||||||
Vintage Faire Mall |
09/01/10 | 7.91 | % | 63,329 | | 63,329 | ||||||||||
Santa Monica Place |
11/01/10 | 7.79 | % | 77,888 | | 77,888 | ||||||||||
Valley View Center |
01/01/11 | 5.81 | % | 125,000 | | 125,000 | ||||||||||
Danbury Fair Mall |
02/01/11 | 4.64 | % | 169,889 | | 169,889 | ||||||||||
Shoppingtown Mall |
05/11/11 | 5.01 | % | 43,040 | | 43,040 | ||||||||||
Capitola Mall |
05/15/11 | 7.13 | % | 37,497 | | 37,497 | ||||||||||
Freehold Raceway Mall |
07/07/11 | 4.68 | % | 171,726 | | 171,726 | ||||||||||
Pacific View |
08/31/11 | 7.25 | % | 80,851 | | 80,851 | ||||||||||
Pacific View |
08/31/11 | 7.00 | % | 6,531 | | 6,531 | ||||||||||
Rimrock Mall |
10/01/11 | 7.56 | % | 42,155 | | 42,155 | ||||||||||
Prescott Gateway |
12/01/11 | 5.86 | % | 60,000 | | 60,000 | ||||||||||
Hilton Village |
02/01/12 | 5.27 | % | 8,547 | | 8,547 | ||||||||||
The Macerich CompanyConvertible Senior Notes (e) |
03/15/12 | 3.71 | % | 722,506 | | 722,506 | ||||||||||
Tucson La Encantada |
06/01/12 | 5.84 | % | 78,000 | | 78,000 | ||||||||||
Chandler Fashion Center |
11/01/12 | 5.20 | % | 100,340 | | 100,340 | ||||||||||
Chandler Fashion Center |
11/01/12 | 6.00 | % | 66,160 | | 66,160 | ||||||||||
Towne Mall |
11/01/12 | 4.99 | % | 14,366 | | 14,366 | ||||||||||
Deptford Mall |
01/15/13 | 5.41 | % | 172,500 | | 172,500 | ||||||||||
Queens Center |
03/01/13 | 7.00 | % | 213,314 | | 213,314 | ||||||||||
GreeleyDefeaseance |
09/01/13 | 6.34 | % | 27,038 | | 27,038 | ||||||||||
FlatIron Crossing |
12/01/13 | 5.26 | % | 184,248 | | 184,248 | ||||||||||
Great Northern Mall |
12/01/13 | 5.11 | % | 39,591 | | 39,591 | ||||||||||
Fiesta Mall |
01/01/15 | 4.98 | % | 84,000 | | 84,000 | ||||||||||
Fresno Fashion Fair |
08/01/15 | 6.76 | % | 169,411 | | 169,411 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
South Towne Center |
11/05/15 | 6.75 | % | 89,915 | | 89,915 | ||||||||||
Valley River Center |
02/01/16 | 5.60 | % | 120,000 | | 120,000 | ||||||||||
Salisbury, Center at |
05/01/16 | 5.83 | % | 115,000 | | 115,000 | ||||||||||
Deptford Mall |
06/01/16 | 6.46 | % | 15,642 | | 15,642 | ||||||||||
Chesterfield Towne Center |
01/01/24 | 9.07 | % | 54,111 | | 54,111 | ||||||||||
South Plains Mall |
03/01/29 | 8.29 | % | 57,721 | | 57,721 | ||||||||||
Total Fixed Rate Debt for Consolidated Assets |
5.72 | % | $ | 4,350,808 | $ | | $ | 4,350,808 | ||||||||
Twenty Ninth Street |
06/05/09 | 2.20 | % | | 115,000 | 115,000 | ||||||||||
La Cumbre Plaza |
08/09/09 | 2.58 | % | | 30,000 | 30,000 | ||||||||||
Promenade at Casa Grande (f) |
08/16/09 | 3.35 | % | | 49,859 | 49,859 | ||||||||||
Panorama Mall |
02/28/10 | 1.62 | % | | 50,000 | 50,000 | ||||||||||
Macerich Partnership Line of Credit |
04/25/10 | 3.19 | % | | 699,500 | 699,500 | ||||||||||
Cactus Power Center (g) |
03/14/11 | 3.23 | % | | 345 | 345 | ||||||||||
Victor Valley, Mall of |
05/06/11 | 3.74 | % | | 100,000 | 100,000 | ||||||||||
Westside Pavilion |
06/05/11 | 4.07 | % | | 175,000 | 175,000 | ||||||||||
SanTan Village Regional Center (h) |
06/13/11 | 3.91 | % | | 107,499 | 107,499 | ||||||||||
Oaks, The |
07/10/11 | 3.48 | % | | 165,000 | 165,000 | ||||||||||
Oaks, The |
07/10/11 | 4.24 | % | | 65,525 | 65,525 | ||||||||||
Total Floating Rate Debt for Consolidated Assets |
3.32 | % | $ | | $ | 1,557,728 | $ | 1,557,728 | ||||||||
Total Debt for Consolidated Assets |
5.08 | % | $ | 4,350,808 | $ | 1,557,728 | $ | 5,908,536 | ||||||||
II. Unconsolidated Assets (At Company's pro rata share): |
||||||||||||||||
Inland Center (50%) |
03/11/09 | 4.69 | % | $ | 27,000 | $ | | $ | 27,000 | |||||||
North Bridge, The Shops at (50%) |
07/01/09 | 4.67 | % | 102,746 | | 102,746 | ||||||||||
Biltmore Fashion Park (50%) |
07/10/09 | 4.70 | % | 36,573 | | 36,573 | ||||||||||
Redmond Office (51%) |
07/10/09 | 6.77 | % | 31,460 | | 31,460 | ||||||||||
Redmond Retail (51%) |
08/01/09 | 4.81 | % | 36,134 | | 36,134 | ||||||||||
Corte Madera, The Village at (50.1%) |
11/01/09 | 7.75 | % | 32,062 | | 32,062 | ||||||||||
Metrocenter Mall (15%) (i) |
02/09/10 | 6.05 | % | 16,800 | | 16,800 |
12
|
As of December 31, 2008 | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate (a) |
Fixed | Floating | Total Debt Balance (a) |
|||||||||||
Ridgmar (50%) |
04/11/10 | 6.11 | % | $ | 28,700 | $ | | $ | 28,700 | |||||||
Kitsap Mall/Place (51%) |
06/01/10 | 8.14 | % | 28,793 | | 28,793 | ||||||||||
Cascade (51%) |
07/01/10 | 5.28 | % | 19,783 | | 19,783 | ||||||||||
Stonewood Mall (51%) |
12/11/10 | 7.44 | % | 37,264 | | 37,264 | ||||||||||
Arrowhead Towne Center (33.3%) |
10/01/11 | 6.38 | % | 26,007 | | 26,007 | ||||||||||
SanTan Village Power Center (34.9%) |
02/01/12 | 5.33 | % | 15,705 | | 15,705 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 5.96 | % | 92,120 | | 92,120 | ||||||||||
NorthPark Center (50%) |
05/10/12 | 8.33 | % | 41,109 | | 41,109 | ||||||||||
NorthPark Land (50%) |
05/10/12 | 8.33 | % | 39,707 | | 39,707 | ||||||||||
Kierland Greenway (24.5%) |
01/01/13 | 6.02 | % | 15,450 | | 15,450 | ||||||||||
Kierland Main Street (24.5%) |
01/02/13 | 4.99 | % | 3,753 | | 3,753 | ||||||||||
Scottsdale Fashion Square (50%) |
07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||||
Tysons Corner Center (50%) |
02/17/14 | 4.78 | % | 165,754 | | 165,754 | ||||||||||
Lakewood Mall (51%) |
06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 74,706 | | 74,706 | ||||||||||
Chandler Festival (50%) |
11/01/15 | 6.39 | % | 14,850 | | 14,850 | ||||||||||
Chandler Gateway (50%) |
11/01/15 | 6.37 | % | 9,450 | | 9,450 | ||||||||||
Washington Square (51%) |
01/01/16 | 6.04 | % | 127,500 | | 127,500 | ||||||||||
Eastland Mall (50%) |
06/01/16 | 5.80 | % | 84,000 | | 84,000 | ||||||||||
Empire Mall (50%) |
06/01/16 | 5.81 | % | 88,150 | | 88,150 | ||||||||||
Granite Run (50%) |
06/01/16 | 5.84 | % | 59,127 | | 59,127 | ||||||||||
Mesa Mall (50%) |
06/01/16 | 5.82 | % | 43,625 | | 43,625 | ||||||||||
Rushmore (50%) |
06/01/16 | 5.82 | % | 47,000 | | 47,000 | ||||||||||
Southern Hills (50%) |
06/01/16 | 5.82 | % | 50,750 | | 50,750 | ||||||||||
Valley Mall (50%) |
06/01/16 | 5.85 | % | 22,997 | | 22,997 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 12,799 | | 12,799 | ||||||||||
Wilshire Building (30%) |
01/01/33 | 6.35 | % | 1,836 | | 1,836 | ||||||||||
Total Fixed Rate Debt for Unconsolidated Assets |
5.83 | % | $ | 1,836,210 | $ | | $ | 1,836,210 | ||||||||
Superstition Springs Center (33.3%) |
09/09/09 | 1.25 | % | | 22,498 | 22,498 | ||||||||||
Camelback Colonnade (75%) |
10/09/09 | 1.90 | % | | 31,125 | 31,125 | ||||||||||
Metrocenter Mall (15%) (i) |
02/09/10 | 8.02 | % | | 3,240 | 3,240 | ||||||||||
Desert Sky Mall (50%) |
03/04/10 | 2.14 | % | | 25,750 | 25,750 | ||||||||||
Kierland Tower Lofts (15%) |
11/18/10 | 3.38 | % | | 1,679 | 1,679 | ||||||||||
Boulevard Shops (50%) |
12/17/10 | 4.11 | % | | 10,700 | 10,700 | ||||||||||
Chandler Village Center (50%) |
01/15/11 | 2.57 | % | | 8,643 | 8,643 | ||||||||||
Market at Estrella Falls (35.1%) |
06/01/11 | 3.94 | % | | 11,560 | 11,560 | ||||||||||
Los Cerritos Center (51%) |
07/01/11 | 2.14 | % | | 66,300 | 66,300 | ||||||||||
Total Floating Rate Debt for Unconsolidated Assets |
2.36 | % | $ | | $ | 181,495 | $ | 181,495 | ||||||||
Total Debt for Unconsolidated Assets |
5.51 | % | $ | 1,836,210 | $ | 181,495 | $ | 2,017,705 | ||||||||
Total Debt |
5.19 | % | $ | 6,187,018 | $ | 1,739,223 | $ | 7,926,241 | ||||||||
Percentage to Total |
78.06 | % | 21.94 | % | 100.00 | % |
13
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
2009 Summary of Financing Activity (at Company's pro rata share)
Center/Entity (dollars in thousands)
|
Sales PSF as of 12/31/08 |
Maturity Date |
Total Debt Maturing in 2009 (Balance as of 12/31/08) |
Less Debt with Extension Options |
Net Debt Maturing in 2009 |
Estimated New Proceeds(a) |
Estimated Net Proceeds Over Existing Loan Amount(a) |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2009 closed financings/commitments: |
|||||||||||||||||||||||
Queens Center (b) |
$ | 876 | 03/01/13 | $ | 88,913 | $ | 88,913 | $ | 130,000 | $ | 41,087 | ||||||||||||
Redmond Office (51%) (c) |
n/a | 07/10/09 | 31,460 | 31,460 | 31,620 | 160 | |||||||||||||||||
Washington Square (51%) (d) |
682 | 01/01/16 | 64,261 | 64,261 | 127,500 | 63,239 | |||||||||||||||||
Subtotalfunded or committed: |
184,634 | 289,120 | 104,486 | ||||||||||||||||||||
2009 loans maturing: |
|||||||||||||||||||||||
Biltmore Fashion Park (50%) |
837 | 07/10/09 | 36,573 | 36,573 | 37,000 | 427 | |||||||||||||||||
Carmel Plaza |
489 | 05/01/09 | 25,805 | 25,805 | 25,000 | (805 | ) | ||||||||||||||||
Corte Madera, The Village at (50.1%) |
788 | 11/01/09 | 32,062 | 32,062 | 55,000 | 22,938 | |||||||||||||||||
La Cumbre Plaza |
444 | 08/09/09 | 30,000 | 30,000 | 25,000 | (5,000 | ) | ||||||||||||||||
Los Cerritos (e) |
n/a | | 35,000 | 35,000 | |||||||||||||||||||
Northridge Mall |
317 | 07/01/09 | 79,657 | 79,657 | 73,000 | (6,657 | ) | ||||||||||||||||
Paradise Valley Mall |
311 | 05/01/09 | 20,259 | 20,259 | 100,000 | 79,741 | |||||||||||||||||
Redmond Retail (51%) |
361 | 08/01/09 | 36,134 | 36,134 | 35,000 | (1,134 | ) | ||||||||||||||||
Shops at North Bridge, The (50%) |
817 | 07/01/09 | 102,746 | 102,746 | 125,000 | 22,254 | |||||||||||||||||
Wilton Mall |
292 | 11/01/09 | 42,608 | 42,608 | 50,000 | 7,392 | |||||||||||||||||
Subtotalremaining 2009 maturities |
405,844 | 560,000 | 154,156 | ||||||||||||||||||||
Expected fundings under existing/new development loans: |
|||||||||||||||||||||||
Estrella Falls Marketplace (35.1%) |
| 5,000 | 5,000 | ||||||||||||||||||||
Northgate Mall (f) |
n/a | | 50,000 | 50,000 | |||||||||||||||||||
Oaks |
| 20,000 | 20,000 | ||||||||||||||||||||
2009 loans with extension options (g): |
|||||||||||||||||||||||
Camelback Colonnade (75%) |
10/09/09 | 31,125 | $ | 31,125 | | | | ||||||||||||||||
Inland Center (50%) |
03/11/09 | 27,000 | 27,000 | | | | |||||||||||||||||
Promenade at Casa Grande (51.3%) |
08/16/09 | 49,859 | 49,859 | | | | |||||||||||||||||
Superstition Springs Center (33.3%) |
09/09/09 | 22,498 | 22,498 | | | | |||||||||||||||||
2009 loans under negotiation for extension: |
|||||||||||||||||||||||
Twenty Ninth Street (h) |
06/05/09 | 115,000 | 115,000 | | | | |||||||||||||||||
Total / Average |
$ | 565 | $ | 835,960 | $ | 245,482 | $ | 590,478 | $ | 924,120 | $ | 333,642 | |||||||||||
14
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
2010 Summary of Financing Activity (at Company's pro rata share)
Center/Entity (dollars in thousands)
|
Sales PSF as of 12/31/08 |
Maturity Date |
Total Debt Maturing in 2010 (Balance as of 12/31/08) |
Less Debt with Extension Options |
Net Debt Maturing in 2010 |
Estimated New Proceeds(a) |
Estimated Net Proceeds Over Existing Loan Amount(a) |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2010 loans maturing: |
||||||||||||||||||||||
Boulevard Shops (50%) |
386 | 12/17/10 | $ | 10,700 | $ | 10,700 | $ | 13,000 | $ | 2,300 | ||||||||||||
Camelback Colonnade (75%) |
307 | 10/09/10 | 31,125 | 31,125 | 42,000 | 10,875 | ||||||||||||||||
Cascade (51%) |
338 | 07/01/10 | 19,783 | 19,783 | 17,000 | (2,783 | ) | |||||||||||||||
Kierland Tower Lofts (15%) |
n/a | 11/18/10 | 1,679 | 1,679 | | (1,679 | ) | |||||||||||||||
Kitsap Mall/Place (51%) |
378 | 06/01/10 | 28,793 | 28,793 | 40,000 | 11,207 | ||||||||||||||||
Macerich PartnershipTerm Loan |
n/a | 04/26/10 | 446,250 | 446,250 | 350,000 | (96,250 | ) | |||||||||||||||
Metrocenter Mall (15%) |
274 | 02/09/10 | 20,040 | 20,040 | 10,500 | (9,540 | ) | |||||||||||||||
Ridgmar (50%) |
311 | 04/11/10 | 28,700 | 28,700 | 25,000 | (3,700 | ) | |||||||||||||||
Santa Monica Place |
n/a | 11/01/10 | 77,888 | 77,888 | 220,000 | 142,112 | ||||||||||||||||
Stonewood Mall (51%) |
420 | 12/11/10 | 37,264 | 37,264 | 75,000 | 37,736 | ||||||||||||||||
Vintage Faire Mall |
484 | 09/01/10 | 63,329 | 63,329 | 180,000 | 116,671 | ||||||||||||||||
Expected fundings under existing/new development loans: |
||||||||||||||||||||||
Estrella Falls Marketplace (35.1%) |
| 5,000 | 5,000 | |||||||||||||||||||
Northgate Mall |
| 25,000 | 25,000 | |||||||||||||||||||
Oaks |
| 40,000 | 40,000 | |||||||||||||||||||
2010 loans with extension options: |
||||||||||||||||||||||
Desert Sky Mall (50%) |
03/04/10 | 25,750 | $ | 25,750 | | | | |||||||||||||||
Macerich PartnershipLine of Credit |
04/26/10 | 1,099,500 | 1,099,500 | | | | ||||||||||||||||
Panorama Mall |
02/28/10 | 50,000 | 50,000 | | | | ||||||||||||||||
Promenade at Casa Grande (51.3%) |
08/16/10 | 49,859 | 49,859 | | | | ||||||||||||||||
Superstition Springs Center (33.3%) |
09/09/10 | 22,498 | 22,498 | | | | ||||||||||||||||
Total / Average |
$ | 362 | $ | 2,013,158 | $ | 1,247,607 | $ | 765,551 | $ | 1,042,500 | $ | 276,949 | ||||||||||
15
The Macerich Company
Supplemental Financial and Operating Information
Development Pipeline Forecast
as of December 31, 2008
|
|
|
|
|
|
|
|
|
Estimated Year Placed in Service (a) |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
Estimated Pro rata Project Cost (a) |
Estimated Completion Date (a) |
|
2009 | 2010 | |||||||||||||||||||
|
|
|
Estimated Project Size (a) |
Estimated Total Project Cost (a) |
|
Pro rata Spent to Date as of 12-31-08 |
|||||||||||||||||||||||
Property
|
Location | Project Type | Ownership % | COST | COST | ||||||||||||||||||||||||
REDEVELOPMENT |
|||||||||||||||||||||||||||||
Scottsdale Fashion Square |
Scottsdale, AZ | ExpansionBarneys New York/Retail | 170,000 | $ | 143,000,000 | 50 | % | $ | 71,500,000 | 2009/2010 | $ | 35,000,000 | $ | 60,775,000 | $ | 10,725,000 | |||||||||||||
The Oaks |
Thousand Oaks, CA | Expansion and Nordstrom | 97,288 | $ | 235,000,000 | 100 | % | $ | 235,000,000 | 2008/2009 | $ | 45,000,000 | $ | 65,000,000 | |||||||||||||||
FlatIron Crossing |
Broomfield, CO | RedevelopmentLord & Taylor Building | 100,000 | $ | 17,000,000 | 100 | % | $ | 17,000,000 | 2009/2010 | $ | 8,000,000 | $ | 14,000,000 | $ | 3,000,000 | |||||||||||||
Northgate Mall |
San Rafael, CA | New Retail Development | 725,000 | $ | 79,000,000 | 100 | % | $ | 79,000,000 | 2009/2010 | $ | 23,000,000 | $ | 50,000,000 | $ | 29,000,000 | |||||||||||||
Santa Monica Place |
Santa Monica, CA | New Mall Development | 550,000 | $ | 265,000,000 | 100 | % | $ | 265,000,000 | 2010 | $ | 82,000,000 | $ | 265,000,000 | |||||||||||||||
Fiesta Mall |
Mesa, AZ | Anchor Replacement | 110,000 | $ | 50,000,000 | 100 | % | $ | 50,000,000 | 2009 | $ | 37,000,000 | $ | 50,000,000 | |||||||||||||||
Lakewood Mall |
Lakewood, CA | Anchor AdditionCostco | 160,000 | $ | 23,000,000 | 51 | % | $ | 11,730,000 | 2009 | $ | 10,000,000 | $ | 11,730,000 | |||||||||||||||
Los Cerritos |
Cerritos, CA | Anchor ExpansionNordstrom | 36,500 | $ | 56,000,000 | 51 | % | $ | 28,560,000 | 2010 | $ | 7,000,000 | $ | 28,560,000 | |||||||||||||||
TOTAL |
1,948,788 | $ | 868,000,000 | $ | 757,790,000 | $ | 247,000,000 | $ | 251,505,000 | $ | 336,285,000 | ||||||||||||||||||
LESS COSTS INCURRED THROUGH 12-31-08 |
$ | 158,000,000 | $ | 89,000,000 | |||||||||||||||||||||||||
NET COSTS REMAINING TO BE INCURRED |
$ | 93,505,000 | $ | 247,285,000 |
NOTES
(a)Much of this information is estimated and may change from time to time. See the Company's Forward Looking Statements disclosure on page 1 for factors that may effect the information provided in this table.
16