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 6, 2013
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 6, 2013 announcing results of operations for the Company for the quarter ended December 31, 2012 and such press release is furnished as Exhibit 99.1 hereto.
The press release included as an exhibit with this report is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 7.01 REGULATION FD DISCLOSURE.
On February 6, 2013, 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, 2012 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.
The Supplemental Financial Information included as an exhibit with this report is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
Listed below are the financial statements, pro forma financial information and exhibits furnished as part of this report:
(a), (b) and (c) Not applicable.
(d) Exhibits.
Exhibit Index attached hereto and incorporated herein by reference.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, The Macerich Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
THE MACERICH COMPANY | ||
By: THOMAS E. O'HERN |
||
February 6, 2013 Date |
/s/ THOMAS E. O'HERN Senior Executive Vice President, Chief Financial Officer and Treasurer |
3
EXHIBIT NUMBER |
NAME
|
||
---|---|---|---|
99.1 | Press Release dated February 6, 2013 | ||
99.2 |
Supplemental Financial Information for the three and twelve months ended December 31, 2012 |
4
PRESS RELEASE
For: | THE MACERICH COMPANY | |
MACERICH ANNOUNCES FOURTH QUARTER RESULTS AND EARNINGS GUIDANCE FOR 2013 |
Santa Monica, CA (2/6/2013)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended December 31, 2012 which included funds from operations ("FFO") diluted of $132.6 million or $.90 per share-diluted compared to $118.8 million or $.83 per share-diluted for the quarter ended December 31, 2011. Adjusted FFO ("AFFO") diluted was $.90 per share-diluted for the quarter ended December 31, 2012 compared to $.87 per share-diluted for the quarter ended December 31, 2011. Net income attributable to the Company was $174.2 million or $1.27 per share-diluted for the quarter ended December 31, 2012 compared to net income attributable to the Company for the quarter ended December 31, 2011 of $163.1 million or $1.23 per share-diluted. A description and reconciliation of FFO per share-diluted and AFFO per share-diluted to EPS-diluted is included in the financial tables accompanying this press release.
Recent Highlights:
Commenting on the quarter, Arthur Coppola chairman and chief executive officer of Macerich stated, "It was another good quarter with improving fundamentals highlighted by strong leasing, occupancy gains and continued tenant sales growth. In addition, during the quarter we saw very positive leasing progress on our two major developments, Fashion Outlets of Chicago and Tysons Corner.
We were also pleased with our recent capital activity including the acquisition of Kings Plaza and Green Acres Mall and the completion of four major financings which significantly extended our maturity schedule and reduced our floating rate debt."
Developments:
Construction continues at Fashion Outlets of Chicago, a 526,000 square foot fashion outlet center near O'Hare International Airport scheduled for completion in August 2013. The center is anchored by Bloomingdale's Outlet, Saks Off Fifth, Neiman Marcus Last Call and Forever 21. The project is currently 87% leased with deals in process for another 10%.
At Tysons Corner, adjacent to the Company's 2.1 million square foot super regional mall, the Company is building a mixed use project which includes a 524,000 square foot office building, a 430 key luxury residential tower and a 300 room Hyatt Regency hotel. The office tower has a signed lease of 188,000 square feet with Intelsat who has the option to take up to 217,000 square feet in total. The office building is scheduled to open in mid-2014.
Financing Activity:
During the quarter, the Company closed on over $1.2 billion of financings (at its pro rata share). The financings are summarized below:
|
|
|
Prior Loan (in 000's) |
New Loan (in 000's) | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Property
|
MAC Ownership |
Loan Closing Date |
Balance @ Pro-Rata |
Interest Rate |
Balance @ 100% |
Balance @ Pro-Rata |
Interest Rate |
Term in years |
Maturity Date |
|||||||||||||||||||
Kings Plaza |
100.00 | % | 11/28/2012 | | | 500,000 | 500,000 | 3.44 | % | 7 | 12/03/19 | |||||||||||||||||
Deptford Mall |
100.00 | % | 12/5/2012 | 172,500 | 5.41 | % | 205,000 | 205,000 | 3.73 | % | 10.3 | 04/03/23 | ||||||||||||||||
Queens Center |
51.00 | % | 12/24/2012 | 161,905 | 7.30 | % | 600,000 | 306,000 | 3.49 | % | 12 | 01/01/25 | ||||||||||||||||
Santa Monica Place |
100.00 | % | 12/28/2012 | | | 240,000 | 240,000 | 2.94 | % | 5 | 01/03/18 | |||||||||||||||||
Total |
334,405 | 1,545,000 | 1,251,000 | 3.40 | % | 8.4 | ||||||||||||||||||||||
Acquisition Activity:
On November 28, 2012, the Company closed on the $756 million acquisition of Kings Plaza. The Company has placed a $500 million, seven year fixed rate loan on the property. The loan has an interest rate of 3.44%. The mall tenants' annual sales per square foot are $680. Kings Plaza is anchored by Macy's, Lowe's and Sears and is the only enclosed super regional mall in Brooklyn, New York. The center is currently 96% occupied and has a tenant line-up that includes Aeropostale, American Eagle, Armani Exchange, Forever 21, H&M, MAC, Pink, Swarovski and Victoria's Secret.
On January 25, 2013, the Company closed on the acquisition of Green Acres Mall. Green Acres Mall is a 1.8 million square foot super regional mall located in Valley Stream, New York. Green Acres is anchored by Macy's, Macy's Men's, Sears, Kohl's, jcpenney, BJ's Wholesale Club and Walmart. The purchase price was $500 million. The acquisition was funded with a $325 million, eight-year, loan with a fixed interest rate of 3.43%. The balance of the purchase price was funded from cash on hand, and from the Company's line of credit. The mall is 94% occupied and the mall tenants' annual sales per square foot exceed $535.
2013 Earnings Guidance:
Management is issuing an estimated 2013 FFO per share-diluted guidance range of $3.32 to $3.42.
A reconciliation of estimated EPS to FFO per share-diluted follows:
Estimated EPS range: |
$ | 1.17 | to | $ | 1.77 | |||
Less: estimated Gain on asset sales |
-.50 | to | -1.00 | |||||
Plus: Real estate depreciation and amortization |
2.65 | to | 2.65 | |||||
Estimated range for FFO per share-diluted |
$ | 3.32 | to | $ | 3.42 | |||
This guidance assumes asset sales in the range of $500 million to $1.0 billion during mid-year 2013 with the proceeds used to pay off debt. The FFO per share dilution from the asset sales assumption ranges from $.07 to $.14 for 2013. The above guidance range reflects same center EBITDA growth of 2.75% to 3.25%. There have been no future acquisitions factored into the guidance and there has not been any gain or loss on early extinguishment of debt included in the guidance estimate.
Macerich is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States. Macerich now owns approximately 65 million square feet of gross leaseable area consisting primarily of interests in 62 regional shopping centers. Additional information about Macerich can be obtained from the Company's website at www.macerich.com.
Investor Conference Call
The Company will provide an online Web simulcast and rebroadcast of its quarterly earnings conference call. The call will be available on The Macerich Company's website at www.macerich.com (Investing Section) and through CCBN at www.earnings.com. The call begins today, February 6, 2013 at 10:30 AM Pacific Time. To listen to the call, please go to any of these websites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com (Investing Section) will be available for one year after the call.
The Company will publish a supplemental financial information package which will be available at www.macerich.com in the Investing Section. It will also be furnished to the SEC as part of a Current Report on Form 8-K.
Note: This release contains statements that constitute forward-looking statements which can be identified by the use of words, such as "expects," "anticipates," "assumes," "projects," "estimated" and "scheduled" and similar expressions that do not relate to historical matters. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, as well as national, regional and local economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates, terms and payments, interest rate fluctuations, availability, terms and cost of financing and operating expenses; adverse changes in the real estate markets including, among other things, competition from other companies, retail formats and technology, risks of real estate development and redevelopment, acquisitions and dispositions; the liquidity of real estate investments, governmental actions and initiatives (including legislative and regulatory changes); environmental and safety requirements; and terrorist activities which could adversely affect all of the above factors. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2011, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events unless required by law to do so.
(See
attached tables)
##
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
For the Three Months Ended December 31, |
||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||
|
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||
Minimum rents |
$ | 140,157 | $ | 118,751 | $ | 0 | $ | (5,335 | ) | $ | 140,157 | $ | 113,416 | ||||||
Percentage rents |
12,451 | 10,489 | | (691 | ) | 12,451 | 9,798 | ||||||||||||
Tenant recoveries |
75,518 | 64,842 | 4 | (2,853 | ) | 75,522 | 61,989 | ||||||||||||
Management Companies' revenues |
10,505 | 11,942 | | | 10,505 | 11,942 | |||||||||||||
Other income |
12,534 | 11,743 | (4 | ) | (409 | ) | 12,530 | 11,334 | |||||||||||
Total revenues |
251,165 | 217,767 | 0 | (9,288 | ) | 251,165 | 208,479 | ||||||||||||
Shopping center and operating expenses |
82,275 | 67,882 | (9 | ) | (4,834 | ) | 82,266 | 63,048 | |||||||||||
Management Companies' operating expenses |
18,657 | 19,560 | | | 18,657 | 19,560 | |||||||||||||
Income tax benefit |
(1,999 | ) | (298 | ) | | | (1,999 | ) | (298 | ) | |||||||||
Depreciation and amortization |
85,004 | 70,831 | | (3,672 | ) | 85,004 | 67,159 | ||||||||||||
REIT general and administrative expenses |
5,187 | 5,237 | | | 5,187 | 5,237 | |||||||||||||
Interest expense |
48,335 | 47,843 | | (4,562 | ) | 48,335 | 43,281 | ||||||||||||
Loss on extinguishment of debt, net |
(32 | ) | (5,378 | ) | 32 | 3,929 | | (1,449 | ) | ||||||||||
Gain (loss) on remeasurement, sale or write down of assets, net |
164,025 | (42,823 | ) | 40 | 16,653 | 164,065 | (26,170 | ) | |||||||||||
Co-venture interests(b) |
(2,061 | ) | (2,027 | ) | | | (2,061 | ) | (2,027 | ) | |||||||||
Equity in income of unconsolidated joint ventures |
10,657 | 219,156 | | | 10,657 | 219,156 | |||||||||||||
Income from continuing operations |
186,295 | 175,640 | 81 | 24,362 | 186,376 | 200,002 | |||||||||||||
Discontinued operations: |
|||||||||||||||||||
(Loss) gain on sale, disposition or write down of assets, net |
| | (72 | ) | (20,582 | ) | (72 | ) | (20,582 | ) | |||||||||
Loss from discontinued operations |
| | (9 | ) | (3,780 | ) | (9 | ) | (3,780 | ) | |||||||||
Total loss from discontinued operations |
| | (81 | ) | (24,362 | ) | (81 | ) | (24,362 | ) | |||||||||
Net income |
186,295 | 175,640 | | | 186,295 | 175,640 | |||||||||||||
Less net income attributable to noncontrolling interests |
12,048 | 12,533 | | | 12,048 | 12,533 | |||||||||||||
Net income attributable to the Company |
$ | 174,247 | $ | 163,107 | $ | 0 | $ | 0 | $ | 174,247 | $ | 163,107 | |||||||
Average number of shares outstandingbasic |
136,975 | 132,128 | 136,975 | 132,128 | |||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
147,254 | 143,165 | 147,254 | 143,165 | |||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
147,254 | 143,165 | 147,254 | 143,165 | |||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 1.27 | $ | 1.40 | |||||||||||||
Net income per sharebasic |
$ | 1.27 | $ | 1.23 | $ | 1.27 | $ | 1.23 | |||||||||||
Net income per sharediluted |
$ | 1.27 | $ | 1.23 | $ | 1.27 | $ | 1.23 | |||||||||||
Dividend declared per share |
$ | 0.58 | $ | 0.55 | $ | 0.58 | $ | 0.55 | |||||||||||
FFObasic(c)(d) |
$ | 132,577 | $ | 118,783 | $ | 132,577 | $ | 118,783 | |||||||||||
FFOdiluted(c)(d) |
$ | 132,577 | $ | 118,783 | $ | 132,577 | $ | 118,783 | |||||||||||
FFO per sharebasic(c)(d) |
$ | 0.90 | $ | 0.83 | $ | 0.90 | $ | 0.83 | |||||||||||
FFO per sharediluted(c)(d) |
$ | 0.90 | $ | 0.83 | $ | 0.90 | $ | 0.83 | |||||||||||
Adjusted FFO ("AFFO") per sharediluted(c)(d) |
$ | 0.90 | $ | 0.87 | $ | 0.90 | $ | 0.87 | |||||||||||
1
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Results of Operations:
|
Results before Discontinued Operations(a) |
Impact of Discontinued Operations(a) |
Results after Discontinued Operations(a) |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||||||
|
Unaudited | Unaudited | |||||||||||||||||
|
2012 | 2011 | 2012 | 2011 | 2012 | 2011 | |||||||||||||
Minimum rents |
$ | 503,130 | $ | 453,439 | $ | (6,422 | ) | $ | (24,432 | ) | $ | 496,708 | $ | 429,007 | |||||
Percentage rents |
24,731 | 20,721 | (342 | ) | (1,546 | ) | 24,389 | 19,175 | |||||||||||
Tenant recoveries |
276,827 | 254,380 | (3,382 | ) | (12,604 | ) | 273,445 | 241,776 | |||||||||||
Management Companies' revenues |
41,235 | 40,404 | | | 41,235 | 40,404 | |||||||||||||
Other income |
46,000 | 34,357 | (454 | ) | (1,348 | ) | 45,546 | 33,009 | |||||||||||
Total revenues |
891,923 | 803,301 | (10,600 | ) | (39,930 | ) | 881,323 | 763,371 | |||||||||||
Shopping center and operating expenses |
285,589 | 263,341 | (5,058 | ) | (21,043 | ) | 280,531 | 242,298 | |||||||||||
Management Companies' operating expenses |
85,610 | 86,587 | | | 85,610 | 86,587 | |||||||||||||
Income tax benefit |
(4,159 | ) | (6,110 | ) | | | (4,159 | ) | (6,110 | ) | |||||||||
Depreciation and amortization |
307,193 | 269,286 | (4,640 | ) | (17,211 | ) | 302,553 | 252,075 | |||||||||||
REIT general and administrative expenses |
20,412 | 21,113 | | | 20,412 | 21,113 | |||||||||||||
Interest expense |
183,148 | 198,025 | (6,370 | ) | (18,317 | ) | 176,778 | 179,708 | |||||||||||
Gain (loss) on extinguishment of debt, net |
119,926 | (14,517 | ) | (119,926 | ) | 3,929 | | (10,588 | ) | ||||||||||
Gain (loss) on remeasurement, sale or write down of assets, net |
159,575 | (76,338 | ) | 45,093 | 54,301 | 204,668 | (22,037 | ) | |||||||||||
Co-venture interests(b) |
(6,523 | ) | (5,806 | ) | | | (6,523 | ) | (5,806 | ) | |||||||||
Equity in income of unconsolidated joint ventures |
79,281 | 294,677 | | | 79,281 | 294,677 | |||||||||||||
Income from continuing operations |
366,389 | 169,075 | (69,365 | ) | 74,871 | 297,024 | 243,946 | ||||||||||||
Discontinued operations: |
|||||||||||||||||||
Gain (loss) on sale, disposition or write down of assets, net |
| | 74,833 | (58,230 | ) | 74,833 | (58,230 | ) | |||||||||||
Loss from discontinued operations |
| | (5,468 | ) | (16,641 | ) | (5,468 | ) | (16,641 | ) | |||||||||
Total income (loss) from discontinued operations |
| | 69,365 | (74,871 | ) | 69,365 | (74,871 | ) | |||||||||||
Net income |
366,389 | 169,075 | | | 366,389 | 169,075 | |||||||||||||
Less net income attributable to noncontrolling interests |
28,963 | 12,209 | | | 28,963 | 12,209 | |||||||||||||
Net income attributable to the Company |
$ | 337,426 | $ | 156,866 | $ | 0 | $ | 0 | $ | 337,426 | $ | 156,866 | |||||||
Average number of shares outstandingbasic |
134,067 | 131,628 | 134,067 | 131,628 | |||||||||||||||
Average shares outstanding, assuming full conversion of OP Units(c) |
144,937 | 142,986 | 144,937 | 142,986 | |||||||||||||||
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
144,937 | 142,986 | 144,937 | 142,986 | |||||||||||||||
Per share incomediluted before discontinued operations |
| | $ | 2.03 | $ | 1.70 | |||||||||||||
Net income per sharebasic |
$ | 2.51 | $ | 1.18 | $ | 2.51 | $ | 1.18 | |||||||||||
Net income per sharediluted |
$ | 2.51 | $ | 1.18 | $ | 2.51 | $ | 1.18 | |||||||||||
Dividend declared per share |
$ | 2.23 | $ | 2.05 | $ | 2.23 | $ | 2.05 | |||||||||||
FFObasic(c)(d) |
$ | 577,862 | $ | 399,559 | $ | 577,862 | $ | 399,559 | |||||||||||
FFOdiluted(c)(d) |
$ | 577,862 | $ | 399,559 | $ | 577,862 | $ | 399,559 | |||||||||||
FFO per sharebasic(c)(d) |
$ | 3.99 | $ | 2.79 | $ | 3.99 | $ | 2.79 | |||||||||||
FFO per sharediluted(c)(d) |
$ | 3.99 | $ | 2.79 | $ | 3.99 | $ | 2.79 | |||||||||||
Adjusted FFO ("AFFO") per sharediluted(c)(d) |
$ | 3.18 | $ | 2.88 | $ | 3.18 | $ | 2.88 | |||||||||||
2
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Adjusted FFO ("AFFO") excludes the FFO impact of Shoppingtown Mall and Valley View Center for the three and twelve months ended December 31, 2012 and 2011. In December 2011, the Company conveyed Shoppingtown Mall to the lender by a deed-in-lieu of foreclosure. In July 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. On May 31, 2012, the Company conveyed Prescott Gateway to the lender by a deed-in-lieu of foreclosure and the debt was forgiven resulting in a gain on extinguishment of debt of $16.3 million. AFFO excludes the gain on extinguishment of debt on Prescott Gateway for the twelve months ended December 31, 2012.
FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes that AFFO and AFFO on a diluted basis provide useful supplemental information regarding the Company's performance as they show a more meaningful and consistent comparison of the Company's operating performance and allow investors to more easily compare the Company's results without taking into account non-cash credits and charges on properties controlled by either a receiver or loan servicer. FFO and AFFO on a diluted basis are measures investors find most useful in measuring the dilutive impact of outstanding convertible securities. FFO and AFFO do not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income (loss) as defined by GAAP, and are not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO and AFFO as presented, may not be comparable to similarly titled measures reported by other real estate investment trusts.
3
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of Net income attributable to the Company to FFO and AFFO(d):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Net income attributable to the Company |
$ | 174,247 | $ | 163,107 | $ | 337,426 | $ | 156,866 | |||||
Adjustments to reconcile net income attributable to the Company to FFObasic |
|||||||||||||
Noncontrolling interests in OP |
13,784 | 14,073 | 27,359 | 13,529 | |||||||||
(Gain) loss on remeasurement, sale or write down of consolidated assets, net |
(164,025 | ) | 42,823 | (159,575 | ) | 76,338 | |||||||
plus (loss) gain on undepreciated asset salesconsolidated assets |
(390 | ) | | (390 | ) | 2,277 | |||||||
plus non-controlling interests share of (loss) gain on remeasurement, sale or write down of consolidated joint ventures, net |
(1,636 | ) | (1,437 | ) | 1,899 | (1,441 | ) | ||||||
Loss (gain) on remeasurement, sale or write down of assets from unconsolidated entities (pro rata), net |
9,273 | (188,245 | ) | (2,019 | ) | (200,828 | ) | ||||||
plus gain (loss) on undepreciated asset salesunconsolidated entities (pro rata) |
1,163 | (19 | ) | 1,163 | 51 | ||||||||
Depreciation and amortization on consolidated assets |
85,004 | 70,831 | 307,193 | 269,286 | |||||||||
Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(4,609 | ) | (4,503 | ) | (18,561 | ) | (18,022 | ) | |||||
Depreciation and amortization on joint ventures (pro rata) |
22,991 | 25,370 | 96,228 | 115,431 | |||||||||
Less: depreciation on personal property |
(3,225 | ) | (3,217 | ) | (12,861 | ) | (13,928 | ) | |||||
Total FFObasic |
132,577 | 118,783 | 577,862 | 399,559 | |||||||||
Additional adjustment to arrive at FFOdiluted: |
|||||||||||||
Preferred unitsdividends |
| | | | |||||||||
Total FFOdiluted |
$ | 132,577 | $ | 118,783 | $ | 577,862 | $ | 399,559 | |||||
Additional adjustments to arrive at AFFOdiluted(d): |
|||||||||||||
Shoppingtown Mall |
25 | 3,179 | 422 | 3,491 | |||||||||
Valley View Center |
11 | 2,684 | (101,105 | ) | 8,786 | ||||||||
Prescott Gateway |
| | (16,296 | ) | | ||||||||
Total AFFOdiluted |
$ | 132,613 | $ | 124,646 | $ | 460,883 | $ | 411,836 | |||||
4
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EPS to FFO and AFFO per diluted share(d):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Earnings per sharediluted |
$ | 1.27 | $ | 1.23 | $ | 2.51 | $ | 1.18 | |||||
Per share impact of depreciation and amortization of real estate |
0.68 | 0.62 | 2.57 | 2.47 | |||||||||
Per share impact of gain on remeasurement, sale or write down of assets |
(1.05 | ) | (1.02 | ) | (1.09 | ) | (0.86 | ) | |||||
FFO per sharediluted |
$ | 0.90 | $ | 0.83 | $ | 3.99 | $ | 2.79 | |||||
Per share impactShoppingtown Mall, Valley View Center and Prescott Gateway |
0.00 | 0.04 | (0.81 | ) | 0.09 | ||||||||
AFFO per sharediluted |
$ | 0.90 | $ | 0.87 | $ | 3.18 | $ | 2.88 | |||||
Reconciliation of Net income attributable to the Company to EBITDA:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
Net income attributable to the Company |
$ | 174,247 | $ | 163,107 | $ | 337,426 | $ | 156,866 | |||||
Interest expenseconsolidated assets |
48,335 | 47,843 | 183,148 | 198,025 | |||||||||
Interest expenseunconsolidated entities (pro rata) |
21,419 | 32,175 | 97,978 | 123,713 | |||||||||
Depreciation and amortizationconsolidated assets |
85,004 | 70,831 | 307,193 | 269,286 | |||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
22,991 | 25,370 | 96,228 | 115,431 | |||||||||
Noncontrolling interests in OP |
13,784 | 14,073 | 27,359 | 13,529 | |||||||||
Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(7,408 | ) | (7,446 | ) | (30,019 | ) | (29,877 | ) | |||||
Loss (gain) on extinguishment of debtconsolidated entities |
32 | 5,378 | (119,926 | ) | 14,517 | ||||||||
Gain on extinguishment of debtunconsolidated entities (pro rata) |
| (60 | ) | | (7,852 | ) | |||||||
(Gain) loss on remeasurement, sale or write down of assetsconsolidated assets, net |
(164,025 | ) | 42,823 | (159,575 | ) | 76,338 | |||||||
Loss (gain) on remeasurement, sale or write down of assetsunconsolidated entities (pro rata), net |
9,273 | (188,245 | ) | (2,019 | ) | (200,828 | ) | ||||||
Add: Non-controlling interests share of (loss) gain on sale of consolidated assets, net |
(1,636 | ) | (1,437 | ) | 1,899 | (1,441 | ) | ||||||
Income tax benefit |
(1,999 | ) | (298 | ) | (4,159 | ) | (6,110 | ) | |||||
Distributions on preferred units |
184 | 208 | 783 | 832 | |||||||||
EBITDA(e) |
$ | 200,201 | $ | 204,322 | $ | 736,316 | $ | 722,429 | |||||
5
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of EBITDA to Same CentersNet Operating Income ("NOI"):
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Unaudited | Unaudited | |||||||||||
|
2012 | 2011 | 2012 | 2011 | |||||||||
EBITDA(e) |
$ | 200,201 | $ | 204,322 | $ | 736,316 | $ | 722,429 | |||||
Add: REIT general and administrative expenses |
5,187 | 5,237 | 20,412 | 21,113 | |||||||||
Management Companies' revenues |
(10,505 | ) | (11,942 | ) | (41,235 | ) | (40,404 | ) | |||||
Management Companies' operating expenses |
18,657 | 19,560 | 85,610 | 86,587 | |||||||||
Lease termination income, straight-line and above/below market |
(4,515 | ) | (7,214 | ) | (15,400 | ) | (23,324 | ) | |||||
EBITDA of non-comparable centers |
(28,479 | ) | (34,291 | ) | (119,233 | ) | (118,831 | ) | |||||
Same CentersNOI(f) |
$ | 180,546 | $ | 175,672 | $ | 666,470 | $ | 647,570 | |||||
6
Supplemental Financial Information
For the three and twelve months ended December 31, 2012
The Macerich Company
Supplemental Financial and Operating Information
Table of Contents
All information included in this supplemental financial package is unaudited, unless otherwise indicated.
|
Page No. | |
---|---|---|
Corporate Overview |
1-3 | |
Overview |
1 | |
Capital information and market capitalization |
2 | |
Changes in total common and equivalent shares/units |
3 | |
Financial Data |
4-10 |
|
Unaudited Pro Rata Statements of Operations |
4-6 | |
Notes to Unaudited Pro Rata Statements of Operations |
7 | |
Unaudited Pro Rata Balance Sheet |
8 | |
Supplemental FFO information |
9 | |
Capital expenditures |
10 | |
Operational Data |
11-24 |
|
Sales per square foot |
11 | |
Sales per square foot by Property Ranking |
12-13 | |
Occupancy |
14 | |
Average base rent per square foot |
15 | |
Cost of occupancy |
16 | |
Percentage of Net Operating Income by State |
17 | |
Property listing |
18-22 | |
Joint venture list |
23-24 | |
Debt Tables |
25-27 |
|
Debt summary |
25 | |
Outstanding debt by maturity date |
26-27 | |
Corporate Information |
28 |
This Supplemental Financial Information should be read in connection with the Company's fourth quarter 2012 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date February 6, 2013) 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, 2012, the Operating Partnership owned or had an ownership interest in 61 regional shopping centers and nine community/power shopping centers aggregating approximately 64 million square feet of gross leasable area ("GLA"). These 70 centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
On January 24, 2013, the Company completed its acquisition of Green Acres Mall, a 1.8 million square foot super regional mall. Including Green Acres Mall, the Company currently owns or has an ownership interest in 62 regional shopping centers and nine community/power centers aggregating approximately 65 million square feet of GLA.
On December 31, 2011, the Company and its joint venture partner reached an agreement for the distribution and conveyance of interests in SDG Macerich Properties, L.P., a Delaware limited partnership that owned 11 regional malls in a 50/50 partnership. Six of the eleven assets were distributed to the Company on December 31, 2011. The Company received 100% ownership of Eastland Mall in Evansville, Indiana, Lake Square Mall in Leesburg, Florida, NorthPark Mall in Davenport, Iowa, SouthPark Mall in Moline, Illinois, Southridge Mall in Des Moines, Iowa, and Valley Mall in Harrisonburg, Virginia (collectively referred to herein as the "SDG Acquisition Properties").
On July 15, 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. Valley View Center has been excluded from certain Non-GAAP operating measures in 2010, 2011 and 2012 as indicated in this document.
The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Company's management companies (collectively, the "Management Companies").
All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
This document contains information constituting forward-looking statements and includes expectations regarding the Company's future operational results. 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, terms and payments, operating expenses, competition; and governmental actions and initiatives (including legislative and regulatory changes) as well as terrorist activities which could adversely affect all of the above factors. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2011, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this 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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
12/31/2012 | 12/31/2011 | 12/31/2010 | |||||||
|
dollars in thousands, except per share data |
|||||||||
Closing common stock price per share |
$ | 58.30 | $ | 50.60 | $ | 47.37 | ||||
52 week high |
$ | 62.83 | $ | 56.50 | $ | 49.86 | ||||
52 week low |
$ | 49.67 | $ | 38.64 | $ | 29.30 | ||||
Shares outstanding at end of period |
||||||||||
Class A non-participating convertible preferred units |
184,304 | 208,640 | 208,640 | |||||||
Common shares and partnership units |
147,601,848 | 143,178,521 | 142,048,985 | |||||||
Total common and equivalent shares/units outstanding |
147,786,152 | 143,387,161 | 142,257,625 | |||||||
Portfolio capitalization data |
||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 6,620,507 | $ | 5,903,805 | $ | 5,854,780 | ||||
Equity market capitalization |
8,615,933 | 7,255,390 | 6,738,744 | |||||||
Total market capitalization |
$ | 15,236,440 | $ | 13,159,195 | $ | 12,593,524 | ||||
Leverage ratio(a) |
43.5 | % | 44.9 | % | 46.5 | % |
2
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Partnership Units |
Company Common Shares |
Class A Non-Participating Convertible Preferred Units |
Total Common and Equivalent Shares/ Units |
|||||||||
Balance as of December 31, 2011 |
11,025,077 | 132,153,444 | 208,640 | 143,387,161 | |||||||||
Conversion of partnership units to cash |
(195 | ) | | | (195 | ) | |||||||
Conversion of partnership units to common shares |
(23,351 | ) | 23,351 | | 0 | ||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
285,000 | 549,562 | | 834,562 | |||||||||
Balance as of March 31, 2012 |
11,286,531 | 132,726,357 | 208,640 | 144,221,528 | |||||||||
Conversion of partnership units to cash |
(82 | ) | | | (82 | ) | |||||||
Conversion of partnership units to common shares |
(516,025 | ) | 540,791 | (24,336 | ) | 430 | |||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 16,596 | | 16,596 | |||||||||
Balance as of June 30, 2012 |
10,770,424 | 133,283,744 | 184,304 | 144,238,472 | |||||||||
Conversion of partnership units to cash |
(959 | ) | | | (959 | ) | |||||||
Conversion of partnership units to common shares |
(16,398 | ) | 16,398 | | 0 | ||||||||
Common stock issued through ATM(a) |
| 2,961,903 | | 2,961,903 | |||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
20,000 | 13,047 | | 33,047 | |||||||||
Balance as of September 30, 2012 |
10,773,067 | 136,275,092 | 184,304 | 147,232,463 | |||||||||
Conversion of partnership units to cash |
(260 | ) | | | (260 | ) | |||||||
Conversion of partnership units to common shares |
(677,969 | ) | 677,969 | | | ||||||||
Issuance of shares upon acquisition of property(b) |
| 535,265 | | 535,265 | |||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
18,684 | | 18,684 | ||||||||||
Balance as of December 31, 2012 |
10,094,838 | 137,507,010 | 184,304 | 147,786,152 | |||||||||
3
On the following pages, the Company presents its unaudited pro rata statements of operations and unaudited pro rata balance sheet reflecting the Company's proportionate ownership of each asset in its portfolio. The Company also reconciles net income attributable to the Company to funds from operations ("FFO") and FFO-diluted for the three and twelve months ended December 31, 2012 and FFO and FFO-diluted to adjusted FFO ("AFFO") and AFFO-diluted for the same periods.
4
The Macerich Company
Unaudited Pro Rata Statement of Operations
(Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, 2012 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
Revenues: |
||||||||||||||||
Minimum rents |
$ | 140,157 | $ | (8,413 | ) | $ | 131,744 | $ | 57,866 | $ | 189,610 | |||||
Percentage rents |
12,451 | (441 | ) | 12,010 | 4,561 | 16,571 | ||||||||||
Tenant recoveries |
75,522 | (4,638 | ) | 70,884 | 27,160 | 98,044 | ||||||||||
Management Companies' revenues |
10,505 | | 10,505 | | 10,505 | |||||||||||
Other income |
12,530 | (610 | ) | 11,920 | 6,651 | 18,571 | ||||||||||
Total revenues |
251,165 | (14,102 | ) | 237,063 | 96,238 | 333,301 | ||||||||||
Expenses: |
||||||||||||||||
Shopping center and operating expenses |
82,266 | (4,733 | ) | 77,533 | 31,898 | 109,431 | ||||||||||
Management Companies' operating expenses |
18,657 | | 18,657 | | 18,657 | |||||||||||
REIT general and administrative expenses |
5,187 | | 5,187 | | 5,187 | |||||||||||
Depreciation and amortization |
85,004 | (4,609 | ) | 80,395 | 22,991 | 103,386 | ||||||||||
Interest expense |
48,335 | (2,799 | ) | 45,536 | 21,419 | 66,955 | ||||||||||
Total expenses |
239,449 | (12,141 | ) | 227,308 | 76,308 | 303,616 | ||||||||||
Equity in income of unconsolidated joint ventures |
10,657 | | 10,657 | (10,657 | ) | | ||||||||||
Co-venture expense |
(2,061 | ) | 2,061 | | | | ||||||||||
Income tax benefit |
1,999 | | 1,999 | | 1,999 | |||||||||||
Gain (loss) on remeasurement, sale or write down of assets, net |
164,065 | 1,636 | 165,701 | (9,273 | ) | 156,428 | ||||||||||
Income from continuing operations |
186,376 | 1,736 | 188,112 | | 188,112 | |||||||||||
Discontinued operations: |
||||||||||||||||
Loss on sale or write down of assets |
(72 | ) | | (72 | ) | | (72 | ) | ||||||||
Loss from discontinued operations |
(9 | ) | | (9 | ) | | (9 | ) | ||||||||
Total loss from discontinued operations |
(81 | ) | | (81 | ) | | (81 | ) | ||||||||
Net income |
186,295 | 1,736 | 188,031 | | 188,031 | |||||||||||
Less net income attributable to noncontrolling interests |
12,048 | 1,736 | 13,784 | | 13,784 | |||||||||||
Net income attributable to the Company |
$ | 174,247 | $ | | $ | 174,247 | $ | | $ | 174,247 | ||||||
Reconciliation of net income attributable to the Company to FFO and AFFO(3): |
||||||||||||||||
Net income attributable to the Company |
$ | 174,247 | $ | | $ | 174,247 | ||||||||||
Equity in income of unconsolidated joint ventures |
(10,657 | ) | 10,657 | | ||||||||||||
Adjustments to reconcile net income attributable to the Company to FFObasic and diluted: |
||||||||||||||||
Noncontrolling interests in the Operating Partnership |
13,784 | | 13,784 | |||||||||||||
(Gain) loss on remeasurement, sale or write down of assets |
(165,661 | ) | 9,273 | (156,388 | ) | |||||||||||
(Loss) gain on sale of undepreciated assets |
(390 | ) | 1,163 | 773 | ||||||||||||
Depreciation and amortization of all property |
80,395 | 22,991 | 103,386 | |||||||||||||
Depreciation on personal property |
(2,965 | ) | (260 | ) | (3,225 | ) | ||||||||||
Total FFOBasic and diluted |
$ | 88,753 | $ | 43,824 | $ | 132,577 | ||||||||||
Shoppingtown Mall |
25 |
|
25 |
|||||||||||||
Valley View Center |
11 | | 11 | |||||||||||||
Total AFFODiluted |
$ | 88,789 | $ | 43,824 | $ | 132,613 | ||||||||||
5
The Macerich Company
Unaudited Pro Rata Statement of Operations
(Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Twelve Months Ended December 31, 2012 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
Revenues: |
||||||||||||||||
Minimum rents |
$ | 496,708 | $ | (32,701 | ) | $ | 464,007 | $ | 256,491 | $ | 720,498 | |||||
Percentage rents |
24,389 | (931 | ) | 23,458 | 11,389 | 34,847 | ||||||||||
Tenant recoveries |
273,445 | (18,864 | ) | 254,581 | 125,550 | 380,131 | ||||||||||
Management Companies' revenues |
41,235 | | 41,235 | | 41,235 | |||||||||||
Other income |
45,546 | (1,810 | ) | 43,736 | 23,167 | 66,903 | ||||||||||
Total revenues |
881,323 | (54,306 | ) | 827,017 | 416,597 | 1,243,614 | ||||||||||
Expenses: |
||||||||||||||||
Shopping center and operating expenses |
280,531 | (18,059 | ) | 262,472 | 145,129 | 407,601 | ||||||||||
Management Companies' operating expenses |
85,610 | | 85,610 | | 85,610 | |||||||||||
REIT general and administrative expenses |
20,412 | | 20,412 | | 20,412 | |||||||||||
Depreciation and amortization |
302,553 | (18,561 | ) | 283,992 | 96,228 | 380,220 | ||||||||||
Interest expense |
176,778 | (11,458 | ) | 165,320 | 97,978 | 263,298 | ||||||||||
Total expenses |
865,884 | (48,078 | ) | 817,806 | 339,335 | 1,157,141 | ||||||||||
Equity in income of unconsolidated joint ventures |
79,281 | | 79,281 | (79,281 | ) | | ||||||||||
Co-venture expense |
(6,523 | ) | 6,523 | | | | ||||||||||
Income tax benefit |
4,159 | | 4,159 | | 4,159 | |||||||||||
Gain on remeasurement, sale or write down of assets, net |
204,668 | (1,899 | ) | 202,769 | 2,019 | 204,788 | ||||||||||
Income from continuing operations |
297,024 | (1,604 | ) | 295,420 | | 295,420 | ||||||||||
Discontinued operations: |
||||||||||||||||
Gain on sale or write down of assets |
74,833 | | 74,833 | | 74,833 | |||||||||||
Loss from discontinued operations |
(5,468 | ) | | (5,468 | ) | | (5,468 | ) | ||||||||
Income from discontinued operations |
69,365 | | 69,365 | | 69,365 | |||||||||||
Net income |
366,389 | (1,604 | ) | 364,785 | | 364,785 | ||||||||||
Less net income attributable to noncontrolling interests |
28,963 | (1,604 | ) | 27,359 | | 27,359 | ||||||||||
Net income attributable to the Company |
$ | 337,426 | $ | | $ | 337,426 | $ | | $ | 337,426 | ||||||
Reconciliation of net income attributable to the Company to FFO and AFFO(3): |
||||||||||||||||
Net income attributable to the Company |
$ | 337,426 | $ | | $ | 337,426 | ||||||||||
Equity in income of unconsolidated joint ventures |
(79,281 | ) | 79,281 | | ||||||||||||
Adjustments to reconcile net income attributable to the Company to FFObasic and diluted: |
||||||||||||||||
Noncontrolling interests in the Operating Partnership |
27,359 | | 27,359 | |||||||||||||
Gain on remeasurement, sale or write down of assets |
(157,676 | ) | (2,019 | ) | (159,695 | ) | ||||||||||
(Loss) gain on sale of undepreciated assets |
(390 | ) | 1,163 | 773 | ||||||||||||
Depreciation and amortization of all property |
288,632 | 96,228 | 384,860 | |||||||||||||
Depreciation on personal property |
(11,777 | ) | (1,084 | ) | (12,861 | ) | ||||||||||
Total FFOBasic and diluted |
$ | 404,293 | $ | 173,569 | $ | 577,862 | ||||||||||
Shoppingtown Mall |
422 |
|
422 |
|||||||||||||
Valley View Center |
(101,105 | ) | | (101,105 | ) | |||||||||||
Prescott Gateway |
(16,296 | ) | | (16,296 | ) | |||||||||||
Total AFFODiluted |
$ | 287,314 | $ | 173,569 | $ | 460,883 | ||||||||||
6
Notes to Unaudited Pro Rata Statements of Operations:
AFFO excludes the FFO impact of Shoppingtown Mall and Valley View Center for the three and twelve months ended December 31, 2012. In December 2011, the Company conveyed Shoppingtown Mall to the lender by a deed-in-lieu of foreclosure. In July 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. On May 31, 2012, the Company conveyed Prescott Gateway to the lender by a deed-in-lieu of foreclosure and the debt was forgiven resulting in a gain on extinguishment of debt of $16.3 million. AFFO also excludes the gain on extinguishment of debt on Prescott Gateway for the twelve months ended December 31, 2012.
FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes that AFFO and AFFO on a diluted basis provide useful supplemental information regarding the Company's performance as they show a more meaningful and consistent comparison of the Company's operating performance and allow investors to more easily compare the Company's results without taking into account non-cash credits and charges on properties controlled by either a receiver or loan servicer. FFO and AFFO on a diluted basis are measures investors find most useful in measuring the dilutive impact of outstanding convertible securities. FFO and AFFO do not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income (loss) as defined by GAAP, and are not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO and AFFO as presented, may not be comparable to similarly titled measures reported by other real estate investment trusts.
7
The Macerich Company
Unaudited Pro Rata Balance Sheet
(Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2012 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
ASSETS: |
||||||||||||||||
Property, net(3) |
$ | 7,479,546 | $ | (459,576 | ) | $ | 7,019,970 | $ | 2,321,715 | $ | 9,341,685 | |||||
Cash and cash equivalents |
65,793 | (10,182 | ) | 55,611 | 84,840 | 140,451 | ||||||||||
Restricted cash |
78,658 | (3,412 | ) | 75,246 | 10,741 | 85,987 | ||||||||||
Marketable securities |
23,667 | | 23,667 | | 23,667 | |||||||||||
Tenant and other receivables, net |
116,244 | (20,936 | ) | 95,308 | 39,290 | 134,598 | ||||||||||
Deferred charges and other assets, net |
565,130 | (10,339 | ) | 554,791 | 73,705 | 628,496 | ||||||||||
Loans to unconsolidated joint ventures |
3,345 | | 3,345 | | 3,345 | |||||||||||
Due from affiliates |
4,568 | 348 | 4,916 | (2,471 | ) | 2,445 | ||||||||||
Investments in unconsolidated joint ventures |
974,258 | | 974,258 | (974,258 | ) | | ||||||||||
Total assets |
$ | 9,311,209 | $ | (504,097 | ) | $ | 8,807,112 | $ | 1,553,562 | $ | 10,360,674 | |||||
LIABILITIES AND EQUITY: |
||||||||||||||||
Mortgage notes payable: |
$ | 4,437,343 | $ | (276,447 | ) | $ | 4,160,896 | $ | 1,635,584 | $ | 5,796,480 | |||||
Bank and other notes payable |
824,027 | | 824,027 | | 824,027 | |||||||||||
Accounts payable and accrued expenses |
70,251 | (3,222 | ) | 67,029 | 19,252 | 86,281 | ||||||||||
Other accrued liabilities |
318,174 | (19,449 | ) | 298,725 | 51,674 | 350,399 | ||||||||||
Distributions in excess of investments in unconsolidated joint ventures |
152,948 | | 152,948 | (152,948 | ) | | ||||||||||
Co-venture obligation |
92,215 | (92,215 | ) | | | | ||||||||||
Total liabilities |
5,894,958 | (391,333 | ) | 5,503,625 | 1,553,562 | 7,057,187 | ||||||||||
Commitments and contingencies |
||||||||||||||||
Equity: |
||||||||||||||||
Stockholders' equity: |
||||||||||||||||
Common stock |
1,375 | | 1,375 | | 1,375 | |||||||||||
Additional paid-in capital |
3,715,895 | | 3,715,895 | | 3,715,895 | |||||||||||
Accumulated deficit |
(639,741 | ) | | (639,741 | ) | | (639,741 | ) | ||||||||
Total stockholders' equity |
3,077,529 | | 3,077,529 | | 3,077,529 | |||||||||||
Noncontrolling interests |
338,722 | (112,764 | ) | 225,958 | | 225,958 | ||||||||||
Total equity |
3,416,251 | (112,764 | ) | 3,303,487 | | 3,303,487 | ||||||||||
Total liabilities and equity |
$ | 9,311,209 | $ | (504,097 | ) | $ | 8,807,112 | $ | 1,553,562 | $ | 10,360,674 | |||||
8
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental FFO Information(a)
|
||||
---|---|---|---|---|
|
As of December 31, | |||
|
2012 | 2011 | ||
|
dollars in millions |
|||
Straight line rent receivable |
$67.1 | $73.5 |
|
|
|
||||||
---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||
|
2012 | 2011 | 2012 | 2011 | ||||
|
dollars in millions |
|||||||
Lease termination fees |
$2.3 | $ 4.0 | $ 7.9 | $13.4 | ||||
Straight line rental income |
$1.9 | $ 1.8 | $ 7.2 | $ 6.3 | ||||
Gain on sales of undepreciated assets |
$0.8 | $ 0.0 | $ 0.8 | $ 2.3 | ||||
Amortization of acquired above- and below-market leases |
$1.6 | $ 3.7 | $ 8.4 | $12.4 | ||||
Amortization of debt (discounts)/premiums |
$2.4 | $ (1.6) | $ 2.1 | $ (7.8) | ||||
Interest capitalized |
$3.7 | $ 3.6 | $14.9 | $16.8 |
9
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended 12/31/12 |
Year Ended 12/31/11 |
Year Ended 12/31/10 |
|||||||
|
dollars in millions |
|||||||||
Consolidated Centers |
||||||||||
Acquisitions of property and equipment |
$ | 1,313.1 | $ | 314.6 | $ | 12.9 | ||||
Development, redevelopment, expansions and renovations of Centers |
158.5 | 88.8 | 214.8 | |||||||
Tenant allowances |
18.1 | 19.4 | 22.0 | |||||||
Deferred leasing charges |
23.5 | 29.3 | 24.5 | |||||||
Total |
$ | 1,513.2 | $ | 452.1 | $ | 274.2 | ||||
Unconsolidated Joint Venture Centers(a) |
||||||||||
Acquisitions of property and equipment |
$ | 5.1 | $ | 143.4 | $ | 6.1 | ||||
Development, redevelopment, expansions and renovations of Centers |
79.6 | 37.7 | 42.3 | |||||||
Tenant allowances |
6.4 | 8.4 | 8.1 | |||||||
Deferred leasing charges |
4.2 | 4.9 | 4.7 | |||||||
Total |
$ | 95.3 | $ | 194.4 | $ | 61.2 | ||||
10
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Sales Per Square Foot(a)
|
||||||
---|---|---|---|---|---|---|
|
Consolidated Centers(b) |
Unconsolidated Joint Venture Centers(b) |
Total Centers |
|||
12/31/2012 |
$463 | $629 | $517 | |||
12/31/2011 |
$417 | $597 | $489 | |||
12/31/2010(c) |
$392 | $468 | $433 |
11
The Macerich Company
Sales per square foot by Property Ranking (Unaudited)
Count
|
Properties | Occupancy % 12/31/2012 |
12/31/2012 Sales PSF (a) |
12/31/2011 Sales PSF (a) |
12/31/2010 Sales PSF (a) |
12/31/2009 Sales PSF (a) |
% of Portfolio Forecast 2013 Pro Rata NOI (b) |
In-Place Debt @ Pro Rata ($ in thousands) 12/31/2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Group 1: Top 10 | |||||||||||||||||||||||||||
1 |
Queens Center |
97.3 |
% |
$ |
1,004 |
$ |
942 |
$ |
902 |
$ |
858 |
306,000 |
|||||||||||||||
2 | Washington Square | 93.3 | % | $ | 909 | $ | 721 | $ | 689 | $ | 592 | 120,794 | |||||||||||||||
3 |
Biltmore Fashion Park |
87.6 |
% |
$ |
903 |
$ |
846 |
$ |
778 |
$ |
728 |
29,259 |
|||||||||||||||
4 | Corte Madera, Village at | 98.3 | % | $ | 882 | $ | 904 | $ | 777 | $ | 631 | 38,776 | |||||||||||||||
5 |
Tysons Corner Center |
97.5 |
% |
$ |
820 |
$ |
748 |
$ |
689 |
$ |
645 |
151,453 |
|||||||||||||||
6 | North Bridge, The Shops at | 90.1 | % | $ | 805 | $ | 812 | $ | 796 | $ | 740 | 98,860 | |||||||||||||||
7 |
Santa Monica Place |
94.3 |
% |
$ |
723 |
$ |
678 |
n/a |
n/a |
240,000 |
|||||||||||||||||
8 | Los Cerritos Center | 97.2 | % | $ | 682 | $ | 657 | $ | 451 | $ | 448 | 99,774 | |||||||||||||||
9 |
Kings Plaza(c) |
96.4 |
% |
$ |
680 |
n/a |
n/a |
n/a |
354,000 |
||||||||||||||||||
10 | Tucson La Encantada | 90.3 | % | $ | 673 | $ | 660 | $ | 619 | $ | 535 | 74,185 | |||||||||||||||
Total Top 10: | 95.1 | % | $ | 813 | $ | 763 | $ | 696 | $ | 637 | 23.7 | % | 1,513,101 | ||||||||||||||
Group 2: Top 11-20 | |||||||||||||||||||||||||||
11 |
Broadway Plaza |
97.6 |
% |
$ |
657 |
$ |
627 |
$ |
629 |
$ |
606 |
70,661 |
|||||||||||||||
12 | Kierland Commons(d) | 95.1 | % | $ | 641 | $ | 653 | $ | 625 | $ | 599 | 35,072 | |||||||||||||||
13 |
Arrowhead Towne Center |
98.1 |
% |
$ |
635 |
$ |
613 |
$ |
578 |
$ |
531 |
243,176 |
|||||||||||||||
14 | Fresno Fashion Fair | 97.0 | % | $ | 630 | $ | 612 | $ | 556 | $ | 527 | 161,203 | |||||||||||||||
15 |
Freehold Raceway Mall |
95.1 |
% |
$ |
623 |
$ |
584 |
$ |
517 |
$ |
450 |
116,683 |
|||||||||||||||
16 | Danbury Fair Mall | 96.9 | % | $ | 623 | $ | 589 | $ | 573 | $ | 519 | 239,646 | |||||||||||||||
17 |
Scottsdale Fashion Square |
95.1 |
% |
$ |
603 |
$ |
590 |
$ |
556 |
$ |
552 |
275,000 |
|||||||||||||||
18 | Twenty Ninth Street | 95.8 | % | $ | 588 | $ | 553 | $ | 464 | $ | 389 | 107,000 | |||||||||||||||
19 |
Vintage Faire Mall |
99.1 |
% |
$ |
578 |
$ |
567 |
$ |
512 |
$ |
494 |
135,000 |
|||||||||||||||
20 | Fashion Outlets of Niagara Falls USA | 94.5 | % | $ | 571 | $ | 546 | n/a | n/a | 126,584 | |||||||||||||||||
Total Top 11-20: | 96.1 | % | $ | 611 | $ | 589 | $ | 550 | $ | 510 | 23.2 | % | 1,510,025 | ||||||||||||||
Group 3: Top 21-30 | |||||||||||||||||||||||||||
21 |
Chandler Fashion Center |
96.7 |
% |
$ |
564 |
$ |
513 |
$ |
476 |
$ |
455 |
100,200 |
|||||||||||||||
22 | FlatIron Crossing | 89.4 | % | $ | 548 | $ | 480 | $ | 448 | $ | 403 | 173,561 | |||||||||||||||
23 |
Green Acres Mall(e) |
n/a |
$ |
535 |
n/a |
n/a |
n/a |
|
|||||||||||||||||||
24 | West Acres | 97.1 | % | $ | 535 | $ | 488 | $ | 461 | $ | 457 | 11,671 | |||||||||||||||
25 |
Oaks, The |
94.4 |
% |
$ |
505 |
$ |
489 |
$ |
458 |
$ |
425 |
218,119 |
|||||||||||||||
26 | Stonewood Center | 99.4 | % | $ | 500 | $ | 454 | $ | 429 | $ | 405 | 55,541 | |||||||||||||||
27 |
Deptford Mall |
99.3 |
% |
$ |
497 |
$ |
473 |
$ |
482 |
$ |
492 |
219,800 |
|||||||||||||||
28 | Valley River Center | 95.6 | % | $ | 496 | $ | 483 | $ | 421 | $ | 402 | 120,000 | |||||||||||||||
29 |
SanTan Village Regional Center |
96.4 |
% |
$ |
477 |
$ |
426 |
$ |
369 |
$ |
319 |
117,222 |
|||||||||||||||
30 | South Plains Mall | 90.2 | % | $ | 469 | $ | 449 | $ | 415 | $ | 382 | 101,340 | |||||||||||||||
Total Top 21-30: | 94.8 | % | $ | 514 | $ | 476 | $ | 443 | $ | 415 | 20.3 | % | 1,117,454 | ||||||||||||||
Group 4: Top 31-40 | |||||||||||||||||||||||||||
31 |
Victor Valley, Mall of |
93.7 |
% |
$ |
460 |
$ |
428 |
$ |
395 |
$ |
402 |
90,000 |
|||||||||||||||
32 | Rimrock Mall | 92.0 | % | $ | 424 | $ | 410 | $ | 369 | $ | 346 | | |||||||||||||||
33 |
Pacific View |
96.9 |
% |
$ |
419 |
$ |
407 |
$ |
376 |
$ |
360 |
138,367 |
|||||||||||||||
34 | Lakewood Center | 93.7 | % | $ | 412 | $ | 398 | $ | 377 | $ | 389 | 127,500 | |||||||||||||||
35 |
Eastland Mall |
99.5 |
% |
$ |
401 |
$ |
379 |
$ |
369 |
$ |
360 |
168,000 |
|||||||||||||||
36 | Green Tree Mall | 91.2 | % | $ | 400 | $ | 377 | $ | 364 | $ | 332 | | |||||||||||||||
37 |
Inland Center |
94.3 |
% |
$ |
399 |
$ |
374 |
$ |
345 |
$ |
370 |
25,000 |
|||||||||||||||
38 | La Cumbre Plaza | 79.7 | % | $ | 391 | $ | 375 | $ | 383 | $ | 364 | | |||||||||||||||
39 |
Northgate Mall |
95.9 |
% |
$ |
387 |
$ |
390 |
$ |
408 |
n/a |
64,000 |
||||||||||||||||
40 | Kitsap Mall(f) | 92.4 | % | $ | 383 | $ | 375 | $ | 383 | $ | 360 | 23,339 | |||||||||||||||
Total 31-40: | 93.9 | % | $ | 408 | $ | 392 | $ | 375 | $ | 368 | 10.7 | % | 636,206 | ||||||||||||||
Total Top 40: | 95.1 | % | $ | 594 | $ | 558 | $ | 512 | $ | 482 | 77.9 | % | 4,776,786 | ||||||||||||||
12
Count
|
Properties | Occupancy % 12/31/2012 |
12/31/2012 Sales PSF (a) |
12/31/2011 Sales PSF (a) |
12/31/2010 Sales PSF (a) |
12/31/2009 Sales PSF (a) |
% of Portfolio Forecast 2013 Pro Rata NOI (b) |
In-Place Debt @ Pro Rata ($ in thousands) 12/31/2012 |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Group 5: Top 41-50 | |||||||||||||||||||||||||||
41 |
South Towne Center |
88.7 |
% |
$ |
374 |
$ |
366 |
$ |
351 |
$ |
352 |
85,247 |
|||||||||||||||
42 | Westside Pavilion | 95.8 | % | $ | 362 | $ | 386 | $ | 400 | $ | 410 | 154,608 | |||||||||||||||
43 |
Chesterfield Towne Center |
91.9 |
% |
$ |
361 |
$ |
348 |
$ |
326 |
$ |
308 |
110,000 |
|||||||||||||||
44 | Northridge Mall | 97.2 | % | $ | 342 | $ | 340 | $ | 306 | $ | 302 | | |||||||||||||||
45 |
Superstition Springs Center |
92.3 |
% |
$ |
334 |
$ |
325 |
$ |
304 |
$ |
303 |
45,000 |
|||||||||||||||
46 | Ridgmar | 84.6 | % | $ | 332 | $ | 309 | $ | 282 | $ | 278 | 26,000 | |||||||||||||||
47 |
Capitola Mall |
84.8 |
% |
$ |
327 |
$ |
303 |
$ |
301 |
$ |
303 |
|
|||||||||||||||
48 | Towne Mall | 88.4 | % | $ | 320 | $ | 309 | $ | 330 | $ | 318 | 23,369 | |||||||||||||||
49 |
Wilton Mall |
95.7 |
% |
$ |
313 |
$ |
294 |
$ |
283 |
$ |
281 |
40,000 |
|||||||||||||||
50 | Salisbury, Centre at | 96.3 | % | $ | 311 | $ | 316 | $ | 303 | $ | 303 | 115,000 | |||||||||||||||
Total Top 41-50: | 92.0 | % | $ | 341 | $ | 334 | $ | 319 | $ | 315 | 10.8 | % | 599,224 | ||||||||||||||
Group 6: 51-62 | |||||||||||||||||||||||||||
51 |
NorthPark Mall |
89.0 |
% |
$ |
310 |
$ |
306 |
$ |
298 |
$ |
280 |
|
|||||||||||||||
52 | Cascade Mall(f) | 92.8 | % | $ | 299 | $ | 286 | $ | 279 | $ | 301 | 11,498 | |||||||||||||||
53 |
Flagstaff Mall |
89.7 |
% |
$ |
296 |
$ |
289 |
$ |
277 |
$ |
285 |
37,000 |
|||||||||||||||
54 | Paradise Valley Mall | 88.2 | % | $ | 287 | $ | 289 | $ | 272 | $ | 267 | 81,000 | |||||||||||||||
55 |
Somersville Towne Center |
84.7 |
% |
$ |
287 |
$ |
273 |
$ |
251 |
$ |
241 |
|
|||||||||||||||
56 | Valley Mall | 94.0 | % | $ | 266 | $ | 266 | $ | 265 | $ | 255 | 42,891 | |||||||||||||||
57 |
Desert Sky Mall |
96.2 |
% |
$ |
263 |
$ |
273 |
$ |
239 |
$ |
246 |
|
|||||||||||||||
58 | Great Northern Mall | 93.3 | % | $ | 263 | $ | 268 | $ | 265 | $ | 275 | 36,395 | |||||||||||||||
59 |
SouthPark Mall |
86.9 |
% |
$ |
248 |
$ |
227 |
$ |
219 |
$ |
216 |
|
|||||||||||||||
60 | Fiesta Mall | 86.1 | % | $ | 235 | $ | 230 | $ | 226 | $ | 232 | 84,000 | |||||||||||||||
61 |
Lake Square Mall |
86.4 |
% |
$ |
232 |
$ |
207 |
$ |
222 |
$ |
217 |
|
|||||||||||||||
62 | Rotterdam Square | 86.1 | % | $ | 232 | $ | 231 | $ | 233 | $ | 233 | | |||||||||||||||
Group 6: 51-62 | 89.6 | % | $ | 271 | $ | 265 | $ | 256 | $ | 254 | 6.5 | % | 292,784 | ||||||||||||||
Regional Shopping Centers(g) | 93.8 | % | $ | 517 | $ | 487 | $ | 446 | $ | 423 | 95.2 | % | 5,668,794 | ||||||||||||||
Community/Power Centers | |||||||||||||||||||||||||||
63 | Boulevard Shops | 99.2 | % | $ | 429 | $ | 422 | $ | 388 | $ | 373 | 10,327 | |||||||||||||||
64 |
Camelback Colonnade |
97.7 |
% |
$ |
351 |
$ |
340 |
$ |
319 |
$ |
290 |
35,250 |
|||||||||||||||
65 | Flagstaff Mall, The Marketplace at | 100.0 | % | n/a | n/a | n/a | n/a | | |||||||||||||||||||
66 |
Panorama Mall |
92.8 |
% |
$ |
349 |
$ |
313 |
$ |
308 |
$ |
300 |
|
|||||||||||||||
67 | Promenade at Casa Grande | 95.9 | % | $ | 193 | $ | 197 | $ | 182 | $ | 179 | 37,801 | |||||||||||||||
68 |
Redmond Town Center(f) |
89.2 |
% |
$ |
361 |
$ |
356 |
$ |
349 |
$ |
330 |
23,813 |
|||||||||||||||
69 | Estrella Falls, The Market at | 95.5 | % | n/a | n/a | n/a | n/a | 13,305 | |||||||||||||||||||
Total Community/Power Centers: | 94.9 | % | $ | 335 | $ | 326 | $ | 312 | $ | 299 | 3.3 | % | 120,496 | ||||||||||||||
Development/Redevelopment Centers | |||||||||||||||||||||||||||
70 |
Atlas Park, The Shops at |
n/a |
n/a |
n/a |
n/a |
n/a |
|
||||||||||||||||||||
71 | SouthRidge Mall | n/a | n/a | n/a | n/a | n/a | | ||||||||||||||||||||
Total Development/Redevelopment Centers: | n/a | n/a | n/a | n/a | n/a | 0.2 | % | | |||||||||||||||||||
Other Non-mall Assets | 1.3 | % | 7,190 | ||||||||||||||||||||||||
Unsecured Debt | 824,027 | ||||||||||||||||||||||||||
GRAND TOTAL | 93.9 | % | 100.0 | % | 6,620,507 | ||||||||||||||||||||||
13
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy(a)
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Regional Shopping Centers: Period Ended |
Consolidated Centers(b)(c) |
Unconsolidated Joint Venture Centers(b) |
Total Centers(c) |
|||||||
12/31/2012 |
93.5% | 94.5% | 93.8% | |||||||
12/31/2011 |
92.8% | 92.4% | 92.7% | |||||||
12/31/2010 |
93.8% | 92.5% | 93.1% |
14
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Average Base Rent Per Square Foot(a)
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Average Base Rent PSF(b) |
Average Base Rent PSF on Leases Executed during the trailing twelve months ended(c) |
Average Base Rent PSF on Leases Expiring(d) |
|||||||
Consolidated Centers |
||||||||||
12/31/2012(e)(f) |
$ | 40.98 | $ | 44.01 | $ | 38.00 | ||||
12/31/2011(e)(f) |
$ | 38.80 | $ | 38.35 | $ | 35.84 | ||||
12/31/2010(f) |
$ | 37.93 | $ | 34.99 | $ | 37.02 | ||||
Unconsolidated Joint Venture Centers |
||||||||||
12/31/2012 |
$ | 55.64 | $ | 55.72 | $ | 48.74 | ||||
12/31/2011 |
$ | 53.72 | $ | 50.00 | $ | 38.98 | ||||
12/31/2010(e) |
$ | 46.16 | $ | 48.90 | $ | 38.39 |
15
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||
|
2012(a)(b) | 2011(a) | 2010(a)(b) | |||||||
Consolidated Centers |
||||||||||
Minimum rents |
8.1 | % | 8.2 | % | 8.6 | % | ||||
Percentage rents |
0.4 | % | 0.5 | % | 0.4 | % | ||||
Expense recoveries(c) |
4.2 | % | 4.1 | % | 4.4 | % | ||||
Total |
12.7 | % | 12.8 | % | 13.4 | % | ||||
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||
|
2012(a)(b) | 2011(a) | 2010(a)(b) | |||||||
Unconsolidated Joint Venture Centers |
||||||||||
Minimum rents |
8.9 | % | 9.1 | % | 9.1 | % | ||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||
Expense recoveries(c) |
3.9 | % | 3.9 | % | 4.0 | % | ||||
Total |
13.2 | % | 13.4 | % | 13.5 | % | ||||
16
The Macerich Company
Percentage of Net Operating Income by State
|
|
|||
---|---|---|---|---|
State
|
% of Portfolio Forecast 2013 Pro Rata NOI(a) |
|||
California |
27.2 | % | ||
Arizona |
17.3 | % | ||
New York |
14.7 | % | ||
New Jersey & Connecticut |
8.6 | % | ||
Illinois, Indiana & Iowa |
7.4 | % | ||
Virginia |
6.8 | % | ||
Colorado |
5.0 | % | ||
Oregon |
3.5 | % | ||
Texas |
2.5 | % | ||
Washington |
2.1 | % | ||
Other(b) |
4.9 | % | ||
Total |
100.0 | % | ||
17
The Macerich Company
Property Listing
December 31, 2012
The following table sets forth certain information regarding the Centers and other locations that are wholly owned or partly owned by the Company.
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
CONSOLIDATED CENTERS: |
||||||||||||
100% |
Arrowhead Towne Center(3) Glendale, Arizona |
1993/2002 | 2004 | 1,196,000 | ||||||||
100% |
Capitola Mall(4) Capitola, California |
1977/1995 | 1988 | 586,000 | ||||||||
50.1% |
Chandler Fashion Center Chandler, Arizona |
2001/2002 | | 1,323,000 | ||||||||
100% |
Chesterfield Towne Center Richmond, Virginia |
1975/1994 | 2000 | 1,016,000 | ||||||||
100% |
Danbury Fair Mall Danbury, Connecticut |
1986/2005 | 2010 | 1,289,000 | ||||||||
100% |
Deptford Mall Deptford, New Jersey |
1975/2006 | 1990 | 1,040,000 | ||||||||
100% |
Desert Sky Mall Phoenix, Arizona |
1981/2002 | 2007 | 890,000 | ||||||||
100% |
Eastland Mall(4) Evansville, Indiana |
1978/1998 | 1996 | 1,042,000 | ||||||||
100% |
Fashion Outlets of Niagara Falls USA Niagara Falls, New York |
1982/2011 | 2009 | 530,000 | ||||||||
100% |
Fiesta Mall Mesa, Arizona |
1979/2004 | 2009 | 933,000 | ||||||||
100% |
Flagstaff Mall Flagstaff, Arizona |
1979/2002 | 2007 | 347,000 | ||||||||
100% |
FlatIron Crossing(5) Broomfield, Colorado |
2000/2002 | 2009 | 1,443,000 | ||||||||
50.1% |
Freehold Raceway Mall Freehold, New Jersey |
1990/2005 | 2007 | 1,675,000 | ||||||||
100% |
Fresno Fashion Fair Fresno, California |
1970/1996 | 2006 | 962,000 | ||||||||
100% |
Great Northern Mall Clay, New York |
1988/2005 | | 894,000 | ||||||||
100% |
Green Tree Mall Clarksville, Indiana |
1968/1975 | 2005 | 793,000 | ||||||||
100% |
Kings Plaza Brooklyn, New York |
1971/2012 | 2002 | 1,198,000 | ||||||||
100% |
La Cumbre Plaza(4) Santa Barbara, California |
1967/2004 | 1989 | 494,000 | ||||||||
100% |
Lake Square Mall Leesburg, Florida |
1980/1998 | 1995 | 559,000 | ||||||||
100% |
Northgate Mall San Rafael, California |
1964/1986 | 2010 | 721,000 | ||||||||
100% |
NorthPark Mall Davenport, Iowa |
1973/1998 | 2001 | 1,071,000 | ||||||||
100% |
Northridge Mall Salinas, California |
1972/2003 | 1994 | 890,000 | ||||||||
100% |
Oaks, The Thousand Oaks, California |
1978/2002 | 2009 | 1,136,000 |
18
The Macerich Company
Property Listing
December 31, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
100% |
Pacific View Ventura, California |
1965/1996 | 2001 | 1,017,000 | ||||||||
100% |
Paradise Valley Mall Phoenix, Arizona |
1979/2002 | 2009 | 1,146,000 | ||||||||
100% |
Rimrock Mall Billings, Montana |
1978/1996 | 1999 | 603,000 | ||||||||
100% |
Rotterdam Square Schenectady, New York |
1980/2005 | 1990 | 585,000 | ||||||||
100% |
Salisbury, Centre at Salisbury, Maryland |
1990/1995 | 2005 | 862,000 | ||||||||
100% |
Santa Monica Place Santa Monica, California |
1980/1999 | 2010 | 471,000 | ||||||||
84.9% |
SanTan Village Regional Center Gilbert, Arizona |
2007/ | 2009 | 991,000 | ||||||||
100% |
Somersville Towne Center Antioch, California |
1966/1986 | 2004 | 349,000 | ||||||||
100% |
SouthPark Mall Moline, Illinois |
1974/1998 | 1990 | 1,010,000 | ||||||||
100% |
South Plains Mall Lubbock, Texas |
1972/1998 | 1995 | 1,131,000 | ||||||||
100% |
South Towne Center Sandy, Utah |
1987/1997 | 1997 | 1,276,000 | ||||||||
100% |
Towne Mall Elizabethtown, Kentucky |
1985/2005 | 1989 | 352,000 | ||||||||
100% |
Tucson La Encantada Tucson, Arizona |
2002/2002 | 2005 | 242,000 | ||||||||
100% |
Twenty Ninth Street(4) Boulder, Colorado |
1963/1979 | 2007 | 841,000 | ||||||||
100% |
Valley Mall Harrisonburg, Virginia |
1978/1998 | 1992 | 504,000 | ||||||||
100% |
Valley River Center Eugene, Oregon |
1969/2006 | 2007 | 899,000 | ||||||||
100% |
Victor Valley, Mall of Victorville, California |
1986/2004 | 2012 | 544,000 | ||||||||
100% |
Vintage Faire Mall Modesto, California |
1977/1996 | 2008 | 1,127,000 | ||||||||
100% |
Westside Pavilion Los Angeles, California |
1985/1998 | 2007 | 754,000 | ||||||||
100% |
Wilton Mall Saratoga Springs, New York |
1990/2005 | 1998 | 736,000 | ||||||||
|
Total Consolidated Centers | 37,468,000 | ||||||||||
UNCONSOLIDATED JOINT VENTURE CENTERS (VARIOUS PARTNERS): |
||||||||||||
50% |
Biltmore Fashion Park Phoenix, Arizona |
1963/2003 | 2006 | 529,000 | ||||||||
50% |
Broadway Plaza(4) Walnut Creek, California |
1951/1985 | 1994 | 775,000 | ||||||||
51% |
Cascade Mall Burlington, Washington |
1989/1999 | 1998 | 595,000 | ||||||||
50.1% |
Corte Madera, Village at Corte Madera, California |
1985/1998 | 2005 | 440,000 |
19
The Macerich Company
Property Listing
December 31, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
50% |
Inland Center(4) San Bernardino, California |
1966/2004 | 2004 | 933,000 | ||||||||
50% |
Kierland Commons Scottsdale, Arizona |
1999/2005 | 2003 | 433,000 | ||||||||
51% |
Kitsap Mall Silverdale, Washington |
1985/1999 | 1997 | 846,000 | ||||||||
51% |
Lakewood Center Lakewood, California |
1953/1975 | 2008 | 2,079,000 | ||||||||
51% |
Los Cerritos Center Cerritos, California |
1971/1999 | 2010 | 1,305,000 | ||||||||
50% |
North Bridge, The Shops at(4) Chicago, Illinois |
1998/2008 | | 682,000 | ||||||||
51% |
Queens Center(4) Queens, New York |
1973/1995 | 2004 | 967,000 | ||||||||
50% |
Ridgmar Fort Worth, Texas |
1976/2005 | 2000 | 1,273,000 | ||||||||
50% |
Scottsdale Fashion Square Scottsdale, Arizona |
1961/2002 | 2009 | 1,807,000 | ||||||||
51% |
Stonewood Center(4) Downey, California |
1953/1997 | 1991 | 928,000 | ||||||||
66.7% |
Superstition Springs Center(4) Mesa, Arizona |
1990/2002 | 2002 | 1,207,000 | ||||||||
50% |
Tysons Corner Center(4) McLean, Virginia |
1968/2005 | 2005 | 1,991,000 | ||||||||
51% |
Washington Square Portland, Oregon |
1974/1999 | 2005 | 1,454,000 | ||||||||
19% |
West Acres Fargo, North Dakota |
1972/1986 | 2001 | 977,000 | ||||||||
|
Total Unconsolidated Joint Venture Centers (Various Partners) |
19,221,000 | ||||||||||
|
Total Regional Shopping Centers | 56,689,000 | ||||||||||
COMMUNITY / POWER CENTERS: |
||||||||||||
50% |
Boulevard Shops(7) Chandler, Arizona |
2001/2002 | 2004 | 185,000 | ||||||||
73.2% |
Camelback Colonnade(7) Phoenix, Arizona |
1961/2002 | 1994 | 621,000 | ||||||||
39.7% |
Estrella Falls, The Market at(7) Goodyear, Arizona |
2009/ | 2009 | 238,000 | ||||||||
100% |
Flagstaff Mall, The Marketplace at(4)(6) Flagstaff, Arizona |
2007/ | | 268,000 | ||||||||
100% |
Panorama Mall(6) Panorama, California |
1955/1979 | 2005 | 313,000 | ||||||||
51.3% |
Promenade at Casa Grande(6) Casa Grande, Arizona |
2007/ | 2009 | 934,000 | ||||||||
51% |
Redmond Town Center(4)(7) Redmond, Washington |
1997/1999 | 2004 | 695,000 | ||||||||
|
Total Community / Power Centers | 3,254,000 | ||||||||||
|
Total before Centers under redevelopment and other assets | 59,943,000 | ||||||||||
20
The Macerich Company
Property Listing
December 31, 2012
Company's Ownership(1) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(2) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
COMMUNITY / POWER CENTERS UNDER REDEVELOPMENT: |
||||||||||||
50% |
Atlas Park, The Shops at(7) Queens, New York |
2006/2011 | | 377,000 | ||||||||
100% |
SouthRidge Mall(6) Des Moines, Iowa |
1975/1998 | 1998 | 804,000 | ||||||||
|
Total Centers under Redevelopment | 1,181,000 | ||||||||||
OTHER ASSETS: |
||||||||||||
100% |
Various(6)(8) | 1,078,000 | ||||||||||
100% |
500 North Michigan Avenue(6) Chicago, Illinois |
327,000 | ||||||||||
100% |
Paradise Village Ground Leases(6) Phoenix, Arizona |
58,000 | ||||||||||
100% |
Paradise Village Office Park II(6) Phoenix, Arizona |
46,000 | ||||||||||
51% |
Redmond Town Center-Office(7) Redmond, Washington |
582,000 | ||||||||||
50% |
Scottsdale Fashion Square-Office(7) Scottsdale, Arizona |
123,000 | ||||||||||
50% |
Tysons Corner Center-Office(4)(7) McLean, Virginia |
163,000 | ||||||||||
30% |
Wilshire Boulevard(7) Santa Monica, California |
40,000 | ||||||||||
|
Total Other Assets | 2,417,000 | ||||||||||
|
Grand Total at December 31, 2012 | 63,541,000 | ||||||||||
2013 ACQUISITION CENTER: |
||||||||||||
100% |
Green Acres Mall(9)(4) Valley Stream, New York |
1,800,000 | ||||||||||
|
Grand Total | 65,341,000 | ||||||||||
21
The Macerich Company
Property Listing
December 31, 2012
Burlington Coat Factory, one has been leased to Cabela's, three have been leased for non-Anchor usage and the remaining four locations are vacant. The Company is currently seeking replacement tenants for these vacant sites. With respect to nine of the 14 stores, the underlying land is owned in fee entirely by the Company. With respect to the remaining five stores, the underlying land is owned by third parties and leased to the Company pursuant to long-term building or ground leases.
22
The following table sets forth certain information regarding the Centers and other operating properties that are not wholly-owned by the Company. Fashion Outlets of Chicago has been included in the table since it is anticipated to begin operations in 2013. This list of properties includes unconsolidated joint ventures, consolidated joint ventures, and co-venture arrangements. The percentages shown are the effective legal ownership and economic ownership interests of the Company as of December 31, 2012.
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
PROPERTIES
|
12/31/2012 Legal Ownership(1) |
12/31/2012 Economic Ownership(2) |
JOINT VENTURE | 12/31/2012 Total GLA(3) |
||||||||
ATLAS PARK, THE SHOPS AT | 50 | % | 50 | % | WMAP, L.L.C. | 377,000 | ||||||
BILTMORE FASHION PARK |
50 |
% |
50 |
% |
Biltmore Shopping Center Partners LLC |
529,000 |
||||||
BOULEVARD SHOPS | 50 | % | 50 | % | Propcor II Associates, LLC | 185,000 | ||||||
BROADWAY PLAZA |
50 |
% |
50 |
% |
Macerich Northwestern Associates |
775,000 |
||||||
CAMELBACK COLONNADE | 73.2 | % | 73.2 | % | Camelback Colonnade Associates LP | 621,000 | ||||||
CASCADE MALL |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
595,000 |
||||||
CHANDLER FASHION CENTER(4) | 50.1 | % | 50.1 | % | Freehold Chandler Holdings LP | 1,323,000 | ||||||
CORTE MADERA, VILLAGE AT |
50.1 |
% |
50.1 |
% |
Corte Madera Village, LLC |
440,000 |
||||||
ESTRELLA FALLS, THE MARKET AT(5) | 39.7 | % | 39.7 | % | The Market at Estrella Falls LLC | 238,000 | ||||||
FASHION OUTLETS OF CHICAGO(6) |
60 |
% |
60 |
% |
Fashion Outlets of Chicago LLC |
|||||||
FREEHOLD RACEWAY MALL(4) | 50.1 | % | 50.1 | % | Freehold Chandler Holdings LP | 1,675,000 | ||||||
INLAND CENTER |
50 |
% |
50 |
% |
WM Inland LP |
933,000 |
||||||
KIERLAND COMMONS | 50 | % | 50 | % | Kierland Commons Investment LLC | 433,000 | ||||||
KITSAP MALL |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
846,000 |
||||||
LAKEWOOD CENTER | 51 | % | 51 | % | Pacific Premier Retail LP | 2,079,000 | ||||||
LOS CERRITOS CENTER |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
1,305,000 |
||||||
NORTH BRIDGE, THE SHOPS AT | 50 | % | 50 | % | North Bridge Chicago LLC | 682,000 | ||||||
PROMENADE AT CASA GRANDE(5) |
51.3 |
% |
51.3 |
% |
WP Casa Grande Retail LLC |
934,000 |
||||||
QUEENS CENTER | 51 | % | 51 | % | Queens JV LP | 967,000 | ||||||
REDMOND TOWN CENTER |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
695,000 |
||||||
REDMOND TOWN CENTER-OFFICE | 51 | % | 51 | % | Pacific Premier Retail LP | 582,000 | ||||||
RIDGMAR |
50 |
% |
50 |
% |
WM Ridgmar, L.P. |
1,273,000 |
||||||
SANTAN VILLAGE REGIONAL CENTER(7) | 84.9 | % | 84.9 | % | Westcor SanTan Village LLC | 991,000 | ||||||
SCOTTSDALE FASHION SQUARE |
50 |
% |
50 |
% |
Scottsdale Fashion Square Partnership |
1,807,000 |
||||||
SCOTTSDALE FASHION SQUARE-OFFICE | 50 | % | 50 | % | Scottsdale Fashion Square Partnership | 123,000 | ||||||
STONEWOOD CENTER |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
928,000 |
||||||
SUPERSTITION SPRINGS CENTER | 66.7 | % | 66.7 | % | East Mesa Mall, L.L.C. | 1,207,000 | ||||||
TYSONS CORNER CENTER |
50 |
% |
50 |
% |
Tysons Corner LLC |
1,991,000 |
||||||
TYSONS CORNER CENTER-OFFICE | 50 | % | 50 | % | Tysons Corner Property LLC | 163,000 | ||||||
WASHINGTON SQUARE |
51 |
% |
51 |
% |
Pacific Premier Retail LP |
1,454,000 |
||||||
WEST ACRES | 19 | % | 19 | % | West Acres Development, LLP | 977,000 | ||||||
WILSHIRE BOULEVARD |
30 |
% |
30 |
% |
Wilshire BuildingTenants in Common |
40,000 |
Legal ownership may, at times, not equal the Company's economic interest in the listed properties because of various provisions in certain joint venture agreements regarding distributions of cash flow based on capital account balances, allocations of profits and losses and payments of preferred returns. As a result, the Company's actual economic interest (as distinct from its legal ownership interest) in certain of the properties could fluctuate from time to time and may not wholly align with its legal ownership interests. Substantially all of the Company's joint venture agreements contain rights of first refusal, buy-sell provisions, exit rights, default dilution remedies and/or other break up provisions or remedies which are customary in real estate joint venture agreements and which may, positively or negatively, affect the ultimate realization of cash flow and/or capital or liquidation proceeds.
23
24
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2012 | |||||||||
|
Fixed Rate | Floating Rate | Total | |||||||
|
dollars in thousands |
|||||||||
Consolidated debt |
$ | 3,507,401 | $ | 1,477,522 | $ | 4,984,923 | ||||
Unconsolidated debt |
1,457,302 | 178,282 | 1,635,584 | |||||||
Total debt |
$ | 4,964,703 | $ | 1,655,804 | $ | 6,620,507 | ||||
Weighted average interest rate |
4.69 |
% |
3.08 |
% |
4.29 |
% |
25
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2012 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
I. Consolidated Assets: |
||||||||||||||||
GreeleyDefeasance |
09/01/13 | 6.34 | % | $ | 24,027 | $ | | $ | 24,027 | |||||||
Great Northern Mall |
12/01/13 | 5.19 | % | 36,395 | | 36,395 | ||||||||||
FlatIron Crossing |
12/01/13 | 1.96 | % | 173,561 | | 173,561 | ||||||||||
Fiesta Mall |
01/01/15 | 4.98 | % | 84,000 | | 84,000 | ||||||||||
South Plains Mall |
04/11/15 | 6.57 | % | 101,340 | | 101,340 | ||||||||||
Fresno Fashion Fair |
08/01/15 | 6.76 | % | 161,203 | | 161,203 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
South Towne Center |
11/05/15 | 6.39 | % | 85,247 | | 85,247 | ||||||||||
Valley River Center |
02/01/16 | 5.59 | % | 120,000 | | 120,000 | ||||||||||
Salisbury, Center at |
05/01/16 | 5.83 | % | 115,000 | | 115,000 | ||||||||||
Eastland Mall |
06/01/16 | 5.79 | % | 168,000 | | 168,000 | ||||||||||
Valley Mall |
06/01/16 | 5.85 | % | 42,891 | | 42,891 | ||||||||||
Deptford Mall |
06/01/16 | 6.46 | % | 14,800 | | 14,800 | ||||||||||
Freehold Raceway Mall(b) |
01/01/18 | 4.20 | % | 116,683 | | 116,683 | ||||||||||
Santa Monica Place |
01/03/18 | 2.99 | % | 240,000 | | 240,000 | ||||||||||
Arrowhead Towne Center |
10/05/18 | 2.76 | % | 243,176 | | 243,176 | ||||||||||
Chandler Fashion Center(b) |
07/01/19 | 3.77 | % | 100,200 | | 100,200 | ||||||||||
Kings Plaza(c) |
12/03/19 | 3.67 | % | 354,000 | | 354,000 | ||||||||||
Danbury Fair Mall |
10/01/20 | 5.53 | % | 239,646 | | 239,646 | ||||||||||
Fashion Outlets of Niagara Falls USA |
10/06/20 | 4.89 | % | 126,584 | | 126,584 | ||||||||||
Tucson La Encantada |
03/01/22 | 4.23 | % | 74,185 | | 74,185 | ||||||||||
Pacific View |
04/01/22 | 4.08 | % | 138,367 | | 138,367 | ||||||||||
Oaks, The |
06/05/22 | 4.14 | % | 218,119 | | 218,119 | ||||||||||
Chesterfield Towne Center |
10/01/22 | 4.80 | % | 110,000 | | 110,000 | ||||||||||
Westside Pavilion |
10/01/22 | 4.49 | % | 154,608 | | 154,608 | ||||||||||
Towne Mall |
11/01/22 | 4.48 | % | 23,369 | | 23,369 | ||||||||||
Deptford Mall |
04/03/23 | 3.76 | % | 205,000 | | 205,000 | ||||||||||
Total Fixed Rate Debt for Consolidated Assets |
4.46 | % | $ | 3,507,401 | $ | | $ | 3,507,401 | ||||||||
SanTan Village Regional Center(d) |
06/13/13 | 2.61 | % | $ | | $ | 117,222 | $ | 117,222 | |||||||
Wilton Mall |
08/01/13 | 1.22 | % | | 40,000 | 40,000 | ||||||||||
Promenade at Casa Grande(e) |
12/30/13 | 5.21 | % | | 37,801 | 37,801 | ||||||||||
Paradise Valley Mall(f) |
08/31/14 | 6.30 | % | | 81,000 | 81,000 | ||||||||||
Victor Valley, Mall of |
11/06/14 | 2.12 | % | | 90,000 | 90,000 | ||||||||||
Vintage Faire Mall |
04/27/15 | 3.51 | % | | 135,000 | 135,000 | ||||||||||
Twenty Ninth Street |
01/18/16 | 3.04 | % | | 107,000 | 107,000 | ||||||||||
The Macerich Partnership L.P.Line of Credit(f) |
05/02/16 | 2.75 | % | | 675,000 | 675,000 | ||||||||||
Northgate Mall(f) |
03/01/17 | 3.09 | % | | 64,000 | 64,000 | ||||||||||
Fashion Outlets of Chicago(f)(g) |
03/05/17 | 3.00 | % | | 5,499 | 5,499 | ||||||||||
The Macerich Partnership L.P.Term Loan |
12/08/18 | 2.56 | % | | 125,000 | 125,000 | ||||||||||
Total Floating Rate Debt for Consolidated Assets |
3.01 | % | $ | | $ | 1,477,522 | $ | 1,477,522 | ||||||||
Total Debt for Consolidated Assets |
4.03 | % | $ | 3,507,401 | $ | 1,477,522 | $ | 4,984,923 | ||||||||
26
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2012 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
II. Unconsolidated Assets (At Company's pro rata share): |
||||||||||||||||
Kierland Commons (50%)(h) |
01/02/13 | 5.74 | % | $ | 35,072 | $ | | $ | 35,072 | |||||||
Scottsdale Fashion Square (50%) |
07/08/13 | 5.66 | % | 275,000 | | 275,000 | ||||||||||
Tysons Corner Center (50%) |
02/17/14 | 4.78 | % | 151,453 | | 151,453 | ||||||||||
Biltmore Fashion Park (50%) |
10/01/14 | 8.25 | % | 29,259 | | 29,259 | ||||||||||
Lakewood Center (51%) |
06/01/15 | 5.43 | % | 127,500 | | 127,500 | ||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 70,661 | | 70,661 | ||||||||||
Camelback Colonnade (73.2%) |
10/12/15 | 4.82 | % | 35,250 | | 35,250 | ||||||||||
Washington Square (51%) |
01/01/16 | 6.04 | % | 120,794 | | 120,794 | ||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 7.52 | % | 98,860 | | 98,860 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 11,671 | | 11,671 | ||||||||||
Corte Madera, Village at (50.1%) |
11/01/16 | 7.27 | % | 38,776 | | 38,776 | ||||||||||
Stonewood Center (51%) |
11/01/17 | 4.67 | % | 55,541 | | 55,541 | ||||||||||
Los Cerritos Center (51%) |
07/01/18 | 4.50 | % | 99,774 | | 99,774 | ||||||||||
Queens Center (51%) |
01/01/25 | 3.65 | % | 306,000 | | 306,000 | ||||||||||
Wilshire Boulevard (30%) |
01/01/33 | 6.35 | % | 1,691 | | 1,691 | ||||||||||
Total Fixed Rate Debt for Unconsolidated Assets |
5.27 | % | $ | 1,457,302 | $ | | $ | 1,457,302 | ||||||||
Pacific Premier Retail Trust (51%) |
11/03/13 | 4.98 | % | $ | | $ | 58,650 | $ | 58,650 | |||||||
Boulevard Shops (50%) |
12/16/13 | 3.26 | % | | 10,327 | 10,327 | ||||||||||
Estrella Falls, The Market at (39.7%) |
06/01/15 | 3.17 | % | | 13,305 | 13,305 | ||||||||||
Inland Center (50%) |
04/01/16 | 3.46 | % | | 25,000 | 25,000 | ||||||||||
Superstition Springs Center (66.7%) |
10/28/16 | 2.82 | % | | 45,000 | 45,000 | ||||||||||
Ridgmar (50%) |
04/11/17 | 2.96 | % | | 26,000 | 26,000 | ||||||||||
Total Floating Rate Debt for Unconsolidated Assets |
3.69 | % | $ | | $ | 178,282 | $ | 178,282 | ||||||||
Total Debt for Unconsolidated Assets |
5.10 | % | $ | 1,457,302 | $ | 178,282 | $ | 1,635,584 | ||||||||
Total Debt |
4.29 | % | $ | 4,964,703 | $ | 1,655,804 | $ | 6,620,507 | ||||||||
Percentage to Total |
74.99 | % | 25.01 | % | 100.00 | % |
27
The Macerich Company
Corporate Information
Stock Exchange Listing
New
York Stock Exchange
Symbol: MAC
The following table shows high and low sales prices per share of common stock during each quarter in 2012 and 2011 and dividends per share of common stock declared and paid by quarter:
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Market Quotation per Share |
Dividends | ||||||||
Quarter Ended:
|
High | Low | Declared and Paid |
|||||||
March 31, 2012 |
$ | 58.08 | $ | 49.67 | $ | 0.55 | ||||
June 30, 2012 |
$ | 62.83 | $ | 54.37 | $ | 0.55 | ||||
September 30, 2012 |
$ | 61.80 | $ | 56.02 | $ | 0.55 | ||||
December 31, 2012 |
$ | 60.03 | $ | 54.32 | $ | 0.58 | ||||
March 31, 2011 |
$ |
50.80 |
$ |
45.69 |
$ |
0.50 |
||||
June 30, 2011 |
$ | 54.65 | $ | 47.32 | $ | 0.50 | ||||
September 30, 2011 |
$ | 56.50 | $ | 41.96 | $ | 0.50 | ||||
December 31, 2011 |
$ | 51.30 | $ | 38.64 | $ | 0.55 |
Dividend Reinvestment Plan
Stockholders may automatically reinvest their dividends in additional common stock of the Company through the Direct Investment Program, which also provides for purchase by voluntary cash contributions. For additional information, please contact Computershare Trust Company, N.A. at 877-373-6374.
|
|
|
||
---|---|---|---|---|
Corporate Headquarters The Macerich Company 401 Wilshire Boulevard, Suite 700 Santa Monica, California 90401 310-394-6000 www.macerich.com |
Transfer Agent Computershare Trust Company, N.A. P.O. Box 43078 Providence, Rhode Island 02940-3078 877-373-6374 www.computershare.com |
Macerich Website
For an electronic version of our annual report, our SEC Filings and documents relating to Corporate Governance, please visit www.macerich.com.
Investor Relations
Jean
Wood
Vice President, Investor Relations
Phone: 310-899-6366
jean.wood@macerich.com
28