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 4, 2015
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 4, 2015 announcing results of operations for the Company for the quarter ended December 31, 2014 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 4, 2015, 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, 2014 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 4, 2015 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 4, 2015 | ||
99.2 |
Supplemental Financial Information for the three and twelve months ended December 31, 2014 |
4
PRESS RELEASE
For: | THE MACERICH COMPANY |
MACERICH ANNOUNCES QUARTERLY RESULTS AND 2015 EARNINGS GUIDANCE
Santa Monica, CA (2/04/15)The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended December 31, 2014 which included funds from operations ("FFO") diluted of $158.8 million or $.99 per share-diluted compared to $140.6 million or $.94 per share-diluted for the quarter ended December 31, 2013. Included in the 2014 fourth quarter results is a loss on early extinguishment of debt of $9.1 million or $.06 per share related to the payoff of two high coupon mortgage loans. Net income attributable to the Company was $1.4 billion or $9.51 per share-diluted for the quarter ended December 31, 2014 compared to net income attributable to the Company for the quarter ended December 31, 2013 of $144.9 million or $1.03 per share-diluted. Included in net income in the 2014 fourth quarter and year to date results is a $1.4 billion or $8.88 per share gain on remeasurement resulting from the buyout of partner interests in five malls during the quarter. A description and reconciliation of FFO 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, "Our solid leasing momentum continued into year-end, with additional occupancy gains and accelerating releasing spreads. In addition, we continued to execute on our deep pipeline of value-add redevelopment and expansion projects while also completing a number of significant transactions which further improved the quality and growth prospects of our portfolio. In particular, we are very pleased to have increased our ownership of five top super regional malls through a common stock for asset exchange with our long-time joint venture partner the Ontario Teachers' Pension Plan Board."
Developments:
At Tysons Corner Center, the Company's 2.1 million square foot super regional mall, construction continues on the multifamily and hotel components of this mixed use project which will add 1.4 million square feet to one of the country's premier retail centers. The Tysons expansion includes a 527,000 square foot office tower with major tenants Intelsat and Deloitte which opened in August. The office building is currently over 80% leased. A 30-story, 430-unit luxury residential tower; and a 300-room Hyatt Regency hotel are under construction with completion slated in early 2015.
At Broadway Plaza, in Walnut Creek, California, a major redevelopment, including a 235,000 square foot expansion, is underway. This 774,000 square foot mall (pre-expansion) is anchored by Macy's, Nordstrom and Neiman Marcus. The expansion will open in phases starting in fall 2015.
At both Los Cerritos Center and Scottsdale Fashion Square, expansions are underway to add a Dick's Sporting Goods store and a Harkins Theatre. Both projects are planned for completion in the second half of 2015.
Financing:
In December, the Company paid off a $156.2 million, 6.76% interest rate loan on Fresno Fashion Fair and a $98 million, 5.8% interest rate loan on Vintage Faire Mall. The Company incurred prepayment penalties totaling $9.1 million related to these early debt extinguishments. The Company has arranged a $280 million, eleven year fixed rate loan on Vintage Faire Mall. The interest rate is 3.49% and the transaction is expected to close in March, 2015.
Acquisitions:
In November, 2014 the Company closed on the acquisition of its joint venture partner's 49% interest in Queens Center, Washington Square, Los Cerritos Center, Stonewood Center and Lakewood Center from a wholly-owned subsidiary of the Ontario Teachers' Pension Plan Board. Total consideration was approximately $1.8 billion (USD), including the assumption of $672 million of property-level debt. The balance was funded through the direct issuance to a wholly-owned subsidiary of the Ontario Teachers' Pension Plan Board of approximately 17.1 million shares of Macerich common stock, representing a 10.9% common ownership stake in the Company.
Also in November, the Company closed on the acquisition of joint venture partner AWE Talisman's 40% interest in Fashion Outlets of Chicago for $70 million. With this purchase, Macerich now owns 100% of the recently-developed, 529,000 square foot center which was completed in August 2013 and, as of December 31, 2014, was 94.4% occupied with annual tenant sales of $651 per square foot.
Dispositions:
In October, the Company sold South Towne Center in Sandy, Utah for $205 million. This 1.2 million square foot mall had annual tenant sales of $344 per square foot.
Also, during the quarter, the Company sold its 67.5% interest in Camelback Colonnade, a community center in Phoenix, Arizona. The Company's proceeds from this transaction totaled $61.2 million. These transactions increased the Company's 2014 dispositions of non-core assets to $360 million.
2015 Earnings Guidance:
Management is providing diluted EPS and FFO per share guidance for 2015.
A reconciliation of estimated EPS to FFO per share-diluted follows:
|
|
|||
---|---|---|---|---|
|
2015 range | |||
Diluted EPS |
$1.28 - $1.38 | |||
Plus: real estate depreciation and amortization |
2.52 - 2.52 | |||
Less: gain on sale of dispositions |
.00 .00 | |||
| | | | |
Diluted FFO per share |
$3.80 $3.90 | |||
| | | | |
| | | | |
| | | | |
Details of the guidance assumptions are included in the Company's Form 8-K supplemental financial information.
Macerich, an S&P 500 company, currently celebrating 20 years of trading on the NYSE, 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 currently owns 54 million square feet of real estate consisting primarily of interests in 51 regional shopping centers. Macerich specializes in successful retail properties in many of the country's most attractive, densely populated markets with significant presence in California, Arizona, Chicago, and the Greater New York Metro area. 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). The call begins Thursday, February 5, 2015 at 10:30 AM Pacific Time. To listen to the call, please go to the website 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 or other acts of violence 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, 2013, 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 | Unaudited | ||||||||||||||||
|
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||
Minimum rents |
$ | 182,323 | $ | 159,967 | $ | 0 | $ | (4,349 | ) | $ | 182,323 | $ | 155,618 | ||||||
Percentage rents |
15,055 | 13,107 | | (561 | ) | 15,055 | 12,546 | ||||||||||||
Tenant recoveries |
96,210 | 92,138 | | (2,223 | ) | 96,210 | 89,915 | ||||||||||||
Management Companies' revenues |
8,733 | 9,001 | | | 8,733 | 9,001 | |||||||||||||
Other income |
20,588 | 15,249 | | (192 | ) | 20,588 | 15,057 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenues |
322,909 | 289,462 | 0 | (7,325 | ) | 322,909 | 282,137 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Shopping center and operating expenses |
95,922 | 91,643 | | (2,482 | ) | 95,922 | 89,161 | ||||||||||||
Management Companies' operating expenses |
23,239 | 24,459 | | | 23,239 | 24,459 | |||||||||||||
REIT general and administrative expenses |
12,073 | 9,099 | | | 12,073 | 9,099 | |||||||||||||
Depreciation and amortization |
112,517 | 95,061 | | (1,929 | ) | 112,517 | 93,132 | ||||||||||||
Interest expense |
50,748 | 49,941 | | (2,353 | ) | 50,748 | 47,588 | ||||||||||||
Loss on early extinguishment of debt, net |
9,146 | 655 | | (149 | ) | 9,146 | 506 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total expenses |
303,645 | 270,858 | | (6,913 | ) | 303,645 | 263,945 | ||||||||||||
Equity in income of unconsolidated joint ventures |
16,019 | 22,103 | | | 16,019 | 22,103 | |||||||||||||
Co-venture expense(b) |
(3,315 | ) | (2,633 | ) | | | (3,315 | ) | (2,633 | ) | |||||||||
Income tax benefit (expense) |
510 | (572 | ) | | | 510 | (572 | ) | |||||||||||
Gain (loss) on sale or write down of assets, net |
74,944 | 98,423 | | (152,418 | ) | 74,944 | (53,995 | ) | |||||||||||
Gain on remeasurement of assets |
1,423,136 | 14,864 | | | 1,423,136 | 14,864 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Income from continuing operations |
1,530,558 | 150,789 | 0 | (152,830 | ) | 1,530,558 | (2,041 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Discontinued operations: |
|||||||||||||||||||
Gain on sale, disposition or write down of assets, net |
| | | 152,269 | | 152,269 | |||||||||||||
Income from discontinued operations |
| | | 561 | | 561 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total income from discontinued operations |
| | | 152,830 | | 152,830 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income |
1,530,558 | 150,789 | | | 1,530,558 | 150,789 | |||||||||||||
Less net income attributable to noncontrolling interests |
101,337 | 5,911 | | | 101,337 | 5,911 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income attributable to the Company |
$ | 1,429,221 | $ | 144,878 | $ | 0 | $ | 0 | $ | 1,429,221 | $ | 144,878 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Average number of shares outstandingbasic |
149,924 | 140,724 | 149,924 | 140,724 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Average shares outstanding, assuming full conversion of OP Units(c) |
160,026 | 150,348 | 160,026 | 150,348 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
160,241 | 150,375 | 160,241 | 150,375 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Per share incomediluted before discontinued operations |
$ | 9.51 | $ | 0.01 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income per sharebasic |
$ | 9.52 | $ | 1.03 | $ | 9.52 | $ | 1.03 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income per sharediluted |
$ | 9.51 | $ | 1.03 | $ | 9.51 | $ | 1.03 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Dividend declared per share |
$ | 0.65 | $ | 0.62 | $ | 0.65 | $ | 0.62 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFObasic(c)(d) |
$ | 158,848 | $ | 140,624 | $ | 158,848 | $ | 140,624 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFOdiluted(c)(d) |
$ | 158,848 | $ | 140,624 | $ | 158,848 | $ | 140,624 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFOexcluding early extinguishment of debtdiluted(c)(d) |
$ | 167,994 | $ | 141,279 | $ | 167,994 | $ | 141,279 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per sharebasic(c)(d) |
$ | 0.99 | $ | 0.94 | $ | 0.99 | $ | 0.94 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per sharediluted(c)(d) |
$ | 0.99 | $ | 0.94 | $ | 0.99 | $ | 0.94 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per share excluding early extinguishment of debtdiluted(c)(d) |
$ | 1.05 | $ | 0.94 | $ | 1.05 | $ | 0.94 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
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 | Unaudited | ||||||||||||||||
|
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | |||||||||||||
Minimum rents |
$ | 633,571 | $ | 611,888 | $ | 0 | $ | (33,775 | ) | $ | 633,571 | $ | 578,113 | ||||||
Percentage rents |
24,350 | 24,594 | | (1,438 | ) | 24,350 | 23,156 | ||||||||||||
Tenant recoveries |
361,119 | 355,625 | | (17,853 | ) | 361,119 | 337,772 | ||||||||||||
Management Companies' revenues |
33,981 | 40,192 | | | 33,981 | 40,192 | |||||||||||||
Other income |
52,226 | 51,928 | | (1,686 | ) | 52,226 | 50,242 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenues |
1,105,247 | 1,084,227 | 0 | (54,752 | ) | 1,105,247 | 1,029,475 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Shopping center and operating expenses |
353,505 | 349,225 | | (19,430 | ) | 353,505 | 329,795 | ||||||||||||
Management Companies' operating expenses |
88,424 | 93,461 | | | 88,424 | 93,461 | |||||||||||||
REIT general and administrative expenses |
29,412 | 27,772 | | | 29,412 | 27,772 | |||||||||||||
Depreciation and amortization |
378,716 | 374,425 | | (17,260 | ) | 378,716 | 357,165 | ||||||||||||
Interest expense |
190,689 | 211,787 | | (14,540 | ) | 190,689 | 197,247 | ||||||||||||
Loss (gain) on early extinguishment of debt, net |
9,551 | (2,684 | ) | | 1,252 | 9,551 | (1,432 | ) | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Total expenses |
1,050,297 | 1,053,986 | | (49,978 | ) | 1,050,297 | 1,004,008 | ||||||||||||
Equity in income of unconsolidated joint ventures |
60,626 | 167,580 | | | 60,626 | 167,580 | |||||||||||||
Co-venture expense(b) |
(9,490 | ) | (8,864 | ) | | | (9,490 | ) | (8,864 | ) | |||||||||
Income tax benefit |
4,269 | 1,692 | | | 4,269 | 1,692 | |||||||||||||
Gain (loss) on sale or write down of assets, net |
73,440 | 207,105 | | (285,162 | ) | 73,440 | (78,057 | ) | |||||||||||
Gain on remeasurement of assets |
1,423,136 | 51,205 | | | 1,423,136 | 51,205 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Income from continuing operations |
1,606,931 | 448,959 | 0 | (289,936 | ) | 1,606,931 | 159,023 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Discontinued operations: |
|||||||||||||||||||
Gain on sale, disposition or write down of assets, net |
| | | 286,414 | | 286,414 | |||||||||||||
Income from discontinued operations |
| | | 3,522 | | 3,522 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total income from discontinued operations |
| | | 289,936 | | 289,936 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income |
1,606,931 | 448,959 | | | 1,606,931 | 448,959 | |||||||||||||
Less net income attributable to noncontrolling interests |
107,889 | 28,869 | | | 107,889 | 28,869 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income attributable to the Company |
$ | 1,499,042 | $ | 420,090 | $ | 0 | $ | 0 | $ | 1,499,042 | $ | 420,090 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Average number of shares outstandingbasic |
143,144 | 139,598 | 143,144 | 139,598 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Average shares outstanding, assuming full conversion of OP Units(c) |
153,224 | 149,444 | 153,224 | 149,444 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Average shares outstandingFunds From Operations ("FFO")diluted(c) |
153,371 | 149,526 | 153,371 | 149,526 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Per share incomediluted before discontinued operations |
$ | 10.45 | $ | 1.06 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income per share-basic |
$ | 10.46 | $ | 3.01 | $ | 10.46 | $ | 3.01 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Net income per sharediluted |
$ | 10.45 | $ | 3.00 | $ | 10.45 | $ | 3.00 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
Dividend declared per share |
$ | 2.51 | $ | 2.36 | $ | 2.51 | $ | 2.36 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFObasic(c)(d) |
$ | 542,754 | $ | 527,574 | $ | 542,754 | $ | 527,574 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFOdiluted(c)(d) |
$ | 542,754 | $ | 527,574 | $ | 542,754 | $ | 527,574 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFOexcluding early extinguishment of debtdiluted(c)(d) |
$ | 552,305 | $ | 524,538 | $ | 552,305 | $ | 524,538 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per sharebasic(c)(d) |
$ | 3.54 | $ | 3.53 | $ | 3.54 | $ | 3.53 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per sharediluted(c)(d) |
$ | 3.54 | $ | 3.53 | $ | 3.54 | $ | 3.53 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO per share excluding early extinguishment of debtdiluted(c)(d) |
$ | 3.60 | $ | 3.51 | $ | 3.60 | $ | 3.51 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
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 such a presentation also provides investors with a more meaningful measure of its operating results in comparison to the operating results of other real estate investment trusts ("REITs"). The Company believes that FFO on a diluted basis is a measure investors find most useful in measuring the dilutive impact of outstanding convertible securities. The Company further believes that FFO does 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 is not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO as presented, may not be comparable to similarly titled measures reported by other REITs.
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Reconciliation of Net income attributable to the Company to FFO (d):
|
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
|
Unaudited | Unaudited | |||||||||||
|
2014 | 2013 | 2014 | 2013 | |||||||||
Net income attributable to the Company |
$ | 1,429,221 | $ | 144,878 | $ | 1,499,042 | $ | 420,090 | |||||
Adjustments to reconcile net income attributable to the Company to FFObasic and diluted: |
|||||||||||||
Noncontrolling interests in OP |
100,594 | 10,033 | 105,584 | 29,637 | |||||||||
Gain on sale or write down of consolidated assets, net |
(74,944 | ) | (98,423 | ) | (73,440 | ) | (207,105 | ) | |||||
Gain on remeasurement of consolidated assets |
(1,423,136 | ) | (14,864 | ) | (1,423,136 | ) | (51,205 | ) | |||||
plus gain on undepreciated asset salesconsolidated assets |
477 | 308 | 1,396 | 2,546 | |||||||||
plus non-controlling interests share of gain (loss) on sale or write down of consolidated joint ventures, net |
185 | (5,245 | ) | 146 | (2,082 | ) | |||||||
(Gain) loss on sale or write down of assets from unconsolidated entities (pro rata), net |
(2,528 | ) | (3,295 | ) | 1,237 | (94,372 | ) | ||||||
plus gain on undepreciated asset salesunconsolidated entities (pro rata) |
2,621 | 169 | 2,621 | 602 | |||||||||
Depreciation and amortization on consolidated assets |
112,517 | 95,061 | 378,716 | 374,425 | |||||||||
Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(4,419 | ) | (5,514 | ) | (20,700 | ) | (19,928 | ) | |||||
Depreciation and amortization on joint ventures (pro rata) |
21,244 | 20,396 | 82,570 | 86,866 | |||||||||
Less: depreciation on personal property |
(2,984 | ) | (2,880 | ) | (11,282 | ) | (11,900 | ) | |||||
| | | | | | | | | | | | | |
Total FFObasic and diluted |
$ | 158,848 | $ | 140,624 | $ | 542,754 | $ | 527,574 | |||||
Loss (gain) on early extinguishment of debt, netconsolidated assets |
9,146 | 655 | 9,551 | (2,684 | ) | ||||||||
Gain on early extinguishment of debt, netunconsolidated entities (pro rata) |
| | | (352 | ) | ||||||||
| | | | | | | | | | | | | |
Total FFO excluding early extinguishment of debtdiluted |
$ | 167,994 | $ | 141,279 | $ | 552,305 | $ | 524,538 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Reconciliation of EPS to FFO per diluted share (d):
|
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
|
Unaudited | Unaudited | |||||||||||
|
2014 | 2013 | 2014 | 2013 | |||||||||
Earnings per sharediluted |
$ | 9.51 | $ | 1.03 | $ | 10.45 | $ | 3.00 | |||||
Per share impact of depreciation and amortization of real estate |
0.79 | 0.72 | 2.81 | 2.88 | |||||||||
Per share impact of gain on remeasurement, sale or write down of assets, net |
(9.31 | ) | (0.81 | ) | (9.72 | ) | (2.35 | ) | |||||
| | | | | | | | | | | | | |
FFO per sharediluted |
$ | 0.99 | $ | 0.94 | $ | 3.54 | $ | 3.53 | |||||
| | | | | | | | | | | | | |
Per share impact of loss (gain) on early extinguishment of debt, net |
0.06 | 0.00 | 0.06 | (0.02 | ) | ||||||||
| | | | | | | | | | | | | |
FFO per share excluding early extinguishment of debtdiluted |
$ | 1.05 | $ | 0.94 | $ | 3.60 | $ | 3.51 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
THE MACERICH COMPANY
FINANCIAL HIGHLIGHTS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
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 | |||||||||||
|
2014 | 2013 | 2014 | 2013 | |||||||||
Net income attributable to the Company |
$ | 1,429,221 | $ | 144,878 | $ | 1,499,042 | $ | 420,090 | |||||
Interest expenseconsolidated assets |
50,748 | 49,941 | 190,689 | 211,787 | |||||||||
Interest expenseunconsolidated entities (pro rata) |
12,165 | 17,330 | 61,971 | 69,224 | |||||||||
Depreciation and amortizationconsolidated assets |
112,517 | 95,061 | 378,716 | 374,425 | |||||||||
Depreciation and amortizationunconsolidated entities (pro rata) |
21,244 | 20,396 | 82,570 | 86,866 | |||||||||
Noncontrolling interests in OP |
100,594 | 10,033 | 105,584 | 29,637 | |||||||||
Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures |
(6,871 | ) | (8,387 | ) | (31,960 | ) | (31,397 | ) | |||||
Loss (gain) on early extinguishment of debtconsolidated entities |
9,146 | 655 | 9,551 | (2,684 | ) | ||||||||
Gain on early extinguishment of debtunconsolidated entities (pro rata) |
| | | (352 | ) | ||||||||
Gain on sale or write down of assetsconsolidated assets, net |
(74,944 | ) | (98,423 | ) | (73,440 | ) | (207,105 | ) | |||||
Gain on remeasurement of assetsconsolidated assets |
(1,423,136 | ) | (14,864 | ) | (1,423,136 | ) | (51,205 | ) | |||||
(Gain) loss on sale or write down of assetsunconsolidated entities (pro rata), net |
(2,528 | ) | (3,295 | ) | 1,237 | (94,372 | ) | ||||||
Add: Non-controlling interests share of gain (loss) on sale of consolidated assets, net |
185 | (5,245 | ) | 146 | (2,082 | ) | |||||||
Income tax (benefit) expense |
(510 | ) | 572 | (4,269 | ) | (1,692 | ) | ||||||
Distributions on preferred units |
159 | 184 | 710 | 735 | |||||||||
| | | | | | | | | | | | | |
EBITDA(e) |
$ | 227,990 | $ | 208,836 | $ | 797,411 | $ | 801,875 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
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 | |||||||||||
|
2014 | 2013 | 2014 | 2013 | |||||||||
EBITDA(e) |
$ | 227,990 | $ | 208,836 | $ | 797,411 | $ | 801,875 | |||||
Add: REIT general and administrative expenses |
12,073 | 9,099 | 29,412 | 27,772 | |||||||||
Management Companies' revenues |
(8,733 | ) | (9,001 | ) | (33,981 | ) | (40,192 | ) | |||||
Management Companies' operating expenses |
23,239 | 24,459 | 88,424 | 93,461 | |||||||||
Straight-line and above/below market adjustments to minimum rents of comparable centers |
(3,709 | ) | (4,109 | ) | (9,722 | ) | (12,961 | ) | |||||
EBITDA of non-comparable centers |
(40,230 | ) | (30,184 | ) | (102,461 | ) | (132,172 | ) | |||||
| | | | | | | | | | | | | |
Same CentersNOI(f) |
$ | 210,630 | $ | 199,100 | $ | 769,083 | $ | 737,783 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Supplemental Financial Information
For the three and twelve months ended December 31, 2014
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 |
4-9 |
|
Unaudited Pro Rata Statement of Operations |
5-6 | |
Notes to Unaudited Pro Rata Statement of Operations |
7 | |
Unaudited Pro Rata Balance Sheet |
8 | |
2015 Guidance Range |
9 | |
Supplemental FFO Information |
10 | |
Capital Expenditures |
11 | |
Operational Data |
12-27 |
|
Sales Per Square Foot |
12 | |
Sales Per Square Foot by Property Ranking |
13-17 | |
Occupancy |
18 | |
Average Base Rent Per Square Foot |
19 | |
Cost of Occupancy |
20 | |
Percentage of Net Operating Income by State |
21 | |
Property Listing |
22-25 | |
Joint Venture List |
26-27 | |
Debt Tables |
28-30 |
|
Debt Summary |
28 | |
Outstanding Debt by Maturity Date |
29-30 | |
Development Pipeline |
31-33 |
|
Corporate Information |
34 |
This Supplemental Financial Information should be read in connection with the Company's fourth quarter 2014 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date February 4, 2015) 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/power 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, 2014, the Operating Partnership owned or had an ownership interest in 51 regional shopping centers and eight community/power shopping centers aggregating approximately 54 million square feet of gross leasable area ("GLA"). These 59 centers are referred to hereinafter as the "Centers", unless the context requires otherwise.
The Company is working with the loan servicer for Great Northern Mall, which is expected to result in a transition of the asset to the loan servicer or a receiver. Consequently, Great Northern Mall has been excluded from all Non-GAAP Operating Data in 2014, including Sales per square foot, Occupancy, Average Base Rent per square foot and Cost of Occupancy as well as the Property Listing.
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 as well as 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, 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, operating expenses, and competition; 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; 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 or other acts of violence 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 for the year ended December 31, 2013, 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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
12/31/2014 | 12/31/2013 | 12/31/2012 | |||||||
|
dollars in thousands, except per share data |
|||||||||
Closing common stock price per share |
$ | 83.41 | $ | 58.89 | $ | 58.30 | ||||
52 week high |
$ | 85.55 | $ | 72.19 | $ | 62.83 | ||||
52 week low |
$ | 55.21 | $ | 55.13 | $ | 49.67 | ||||
Shares outstanding at end of period |
||||||||||
Class A non-participating convertible preferred units |
145,839 | 184,304 | 184,304 | |||||||
Common shares and partnership units |
168,721,053 | 150,673,110 | 147,601,848 | |||||||
| | | | | | | | | | |
Total common and equivalent shares/units outstanding |
168,866,892 | 150,857,414 | 147,786,152 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Portfolio capitalization data |
||||||||||
Total portfolio debt, including joint ventures at pro rata |
$ | 7,050,437 | $ | 6,037,219 | $ | 6,620,507 | ||||
Equity market capitalization |
14,085,187 | 8,883,993 | 8,615,933 | |||||||
| | | | | | | | | | |
Total market capitalization |
$ | 21,135,624 | $ | 14,921,212 | $ | 15,236,440 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Leverage ratio(a) |
33.4 | % | 40.5 | % | 43.5 | % |
Portfolio Capitalization at December 31, 2014
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, 2013 |
9,939,427 | 140,733,683 | 184,304 | 150,857,414 | |||||||||
Conversion of partnership units to cash |
(3,445 | ) | | | (3,445 | ) | |||||||
Conversion of partnership units to common shares |
(63,000 | ) | 63,000 | | | ||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
246,471 | 82,701 | | 329,172 | |||||||||
| | | | | | | | | | | | | |
Balance as of March 31, 2014 |
10,119,453 | 140,879,384 | 184,304 | 151,183,141 | |||||||||
Conversion of partnership units to cash |
(285 | ) | | | (285 | ) | |||||||
Conversion of partnership units to common shares |
(8,333 | ) | 8,333 | | | ||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 19,703 | | 19,703 | |||||||||
| | | | | | | | | | | | | |
Balance as of June 30, 2014 |
10,110,835 | 140,907,420 | 184,304 | 151,202,559 | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Conversion of partnership units to cash |
(234 | ) | | | (234 | ) | |||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
| 13,064 | | 13,064 | |||||||||
| | | | | | | | | | | | | |
Balance as of September 30, 2014 |
10,110,601 | 140,920,484 | 184,304 | 151,215,389 | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Conversion of partnership units to common shares |
(24,286 | ) | 62,751 | (38,465 | ) | | |||||||
Issuance of common sharesAcquisition of partnership interest |
| 17,140,845 | | 17,140,845 | |||||||||
Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans |
432,742 | 77,916 | | 510,658 | |||||||||
| | | | | | | | | | | | | |
Balance as of December 31, 2014 |
10,519,057 | 158,201,996 | 145,839 | 168,866,892 | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
3
On the following pages, the Company presents its unaudited pro rata statement 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, 2014.
4
THE MACERICH COMPANY
UNAUDITED PRO RATA STATEMENT OF OPERATIONS
(Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, 2014 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
Revenues: |
||||||||||||||||
Minimum rents |
$ | 182,323 | $ | (9,124 | ) | $ | 173,199 | $ | 44,325 | $ | 217,524 | |||||
Percentage rents |
15,055 | (741 | ) | 14,314 | 3,296 | 17,610 | ||||||||||
Tenant recoveries |
96,210 | (5,031 | ) | 91,179 | 20,423 | 111,602 | ||||||||||
Management Companies' revenues |
8,733 | | 8,733 | | 8,733 | |||||||||||
Other income |
20,588 | (997 | ) | 19,591 | 4,437 | 24,028 | ||||||||||
| | | | | | | | | | | | | | | | |
Total revenues |
322,909 | (15,893 | ) | 307,016 | 72,481 | 379,497 | ||||||||||
| | | | | | | | | | | | | | | | |
Expenses: |
||||||||||||||||
Shopping center and operating expenses |
95,922 | (5,149 | ) | 90,773 | 25,581 | 116,354 | ||||||||||
Management Companies' operating expenses |
23,239 | | 23,239 | | 23,239 | |||||||||||
REIT general and administrative expenses |
12,073 | | 12,073 | | 12,073 | |||||||||||
Depreciation and amortization |
112,517 | (4,419 | ) | 108,098 | 21,244 | 129,342 | ||||||||||
Interest expense |
50,748 | (2,452 | ) | 48,296 | 12,165 | 60,461 | ||||||||||
Loss on early extinguishment of debt, net |
9,146 | | 9,146 | | 9,146 | |||||||||||
| | | | | | | | | | | | | | | | |
Total expenses |
303,645 | (12,020 | ) | 291,625 | 58,990 | 350,615 | ||||||||||
Equity in income of unconsolidated joint ventures |
16,019 | | 16,019 | (16,019 | ) | | ||||||||||
Co-venture expense |
(3,315 | ) | 3,315 | | | | ||||||||||
Income tax benefit |
510 | | 510 | | 510 | |||||||||||
Gain on sale or write down of assets, net |
74,944 | (185 | ) | 74,759 | 2,528 | 77,287 | ||||||||||
Gain on remeasurement of assets |
1,423,136 | | 1,423,136 | | 1,423,136 | |||||||||||
| | | | | | | | | | | | | | | | |
Net income |
1,530,558 | (743 | ) | 1,529,815 | | 1,529,815 | ||||||||||
Less net income attributable to noncontrolling interests |
101,337 | (743 | ) | 100,594 | | 100,594 | ||||||||||
| | | | | | | | | | | | | | | | |
Net income attributable to the Company |
$ | 1,429,221 | $ | | $ | 1,429,221 | $ | | $ | 1,429,221 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Reconciliation of net income attributable to the Company to FFO(3): |
||||||||||||||||
Net income attributable to the Company |
$ | 1,429,221 | $ | | $ | 1,429,221 | ||||||||||
Equity in income of unconsolidated joint ventures |
(16,019 | ) | 16,019 | | ||||||||||||
Adjustments to reconcile net income to FFObasic and diluted: |
||||||||||||||||
Noncontrolling interests in the Operating Partnership |
100,594 | | 100,594 | |||||||||||||
Gain on sale or write down of assets, net |
(74,759 | ) | (2,528 | ) | (77,287 | ) | ||||||||||
Gain on remeasurement of assets |
(1,423,136 | ) | | (1,423,136 | ) | |||||||||||
Gain on sale of undepreciated assets, net |
477 | 2,621 | 3,098 | |||||||||||||
Depreciation and amortization of all property |
108,098 | 21,244 | 129,342 | |||||||||||||
Depreciation on personal property |
(2,746 | ) | (238 | ) | (2,984 | ) | ||||||||||
| | | | | | | | | | | | | | | | |
Total FFOBasic and diluted |
121,730 | 37,118 | 158,848 | |||||||||||||
Loss on early extinguishment of debt, net |
9,146 | | 9,146 | |||||||||||||
| | | | | | | | | | | | | | | | |
Total FFO excluding early extinguishment of debtdiluted |
$ | 130,876 | $ | 37,118 | $ | 167,994 | ||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
5
THE MACERICH COMPANY
UNAUDITED PRO RATA STATEMENT OF OPERATIONS
(Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Year Ended December 31, 2014 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
Revenues: |
||||||||||||||||
Minimum rents |
$ | 633,571 | $ | (38,764 | ) | $ | 594,807 | $ | 191,255 | $ | 786,062 | |||||
Percentage rents |
24,350 | (1,562 | ) | 22,788 | 8,399 | 31,187 | ||||||||||
Tenant recoveries |
361,119 | (23,193 | ) | 337,926 | 92,567 | 430,493 | ||||||||||
Management Companies' revenues |
33,981 | | 33,981 | | 33,981 | |||||||||||
Other income |
52,226 | (2,842 | ) | 49,384 | 20,203 | 69,587 | ||||||||||
| | | | | | | | | | | | | | | | |
Total revenues |
1,105,247 | (66,361 | ) | 1,038,886 | 312,424 | 1,351,310 | ||||||||||
| | | | | | | | | | | | | | | | |
Expenses: |
||||||||||||||||
Shopping center and operating expenses |
353,505 | (22,752 | ) | 330,753 | 106,020 | 436,773 | ||||||||||
Management Companies' operating expenses |
88,424 | | 88,424 | | 88,424 | |||||||||||
REIT general and administrative expenses |
29,412 | | 29,412 | | 29,412 | |||||||||||
Depreciation and amortization |
378,716 | (20,700 | ) | 358,016 | 82,570 | 440,586 | ||||||||||
Interest expense |
190,689 | (11,260 | ) | 179,429 | 61,971 | 241,400 | ||||||||||
Loss on early extinguishment of debt, net |
9,551 | | 9,551 | | 9,551 | |||||||||||
| | | | | | | | | | | | | | | | |
Total expenses |
1,050,297 | (54,712 | ) | 995,585 | 250,561 | 1,246,146 | ||||||||||
Equity in income of unconsolidated joint ventures |
60,626 | | 60,626 | (60,626 | ) | | ||||||||||
Co-venture expense |
(9,490 | ) | 9,490 | | | | ||||||||||
Income tax benefit |
4,269 | | 4,269 | | 4,269 | |||||||||||
Gain (loss) on sale or write down of assets, net |
73,440 | (146 | ) | 73,294 | (1,237 | ) | 72,057 | |||||||||
Gain on remeasurement of assets |
1,423,136 | | 1,423,136 | | 1,423,136 | |||||||||||
| | | | | | | | | | | | | | | | |
Net income |
1,606,931 | (2,305 | ) | 1,604,626 | | 1,604,626 | ||||||||||
Less net income attributable to noncontrolling interests |
107,889 | (2,305 | ) | 105,584 | | 105,584 | ||||||||||
| | | | | | | | | | | | | | | | |
Net income attributable to the Company |
$ | 1,499,042 | $ | | $ | 1,499,042 | $ | | $ | 1,499,042 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Reconciliation of net income attributable to the Company to FFO(3): |
||||||||||||||||
Net income attributable to the Company |
$ | 1,499,042 | $ | | $ | 1,499,042 | ||||||||||
Equity in income of unconsolidated joint ventures |
(60,626 | ) | 60,626 | | ||||||||||||
Adjustments to reconcile net income to FFObasic and diluted: |
||||||||||||||||
Noncontrolling interests in the Operating Partnership |
105,584 | | 105,584 | |||||||||||||
(Gain) loss on sale or write down of assets, net |
(73,294 | ) | 1,237 | (72,057 | ) | |||||||||||
Gain on remeasurement of assets |
(1,423,136 | ) | | (1,423,136 | ) | |||||||||||
Gain on sale of undepreciated assets, net |
1,396 | 2,621 | 4,017 | |||||||||||||
Depreciation and amortization of all property |
358,016 | 82,570 | 440,586 | |||||||||||||
Depreciation on personal property |
(10,321 | ) | (961 | ) | (11,282 | ) | ||||||||||
| | | | | | | | | | | | | | | | |
Total FFOBasic and diluted |
396,661 | 146,093 | 542,754 | |||||||||||||
Loss on early extinguishment of debt, net |
9,551 | | 9,551 | |||||||||||||
| | | | | | | | | | | | | | | | |
Total FFO excluding early extinguishment of debtdiluted |
$ | 406,212 | $ | 146,093 | $ | 552,305 | ||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
6
The Macerich Company
Notes to Unaudited Pro Rata Statement of Operations
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 such a presentation also provides investors with a more meaningful measure of its operating results in comparison to the operating results of other REITs. The Company believes that FFO on a diluted basis is a measure investors find most useful in measuring the dilutive impact of outstanding convertible securities. The Company further believes that FFO does 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 is not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO, as presented, may not be comparable to similarly titled measures reported by other REITs.
Management compensates for the limitations of FFO by providing investors with financial statements prepared according to GAAP, along with a detailed discussion of FFO and a reconciliation of FFO and FFO-diluted to net income attributable to the Company. Management believes that to further understand the Company's performance, FFO should be compared with the Company's reported net income and considered in addition to cash flows in accordance with GAAP, as presented in the Company's consolidated financial statements.
7
THE MACERICH COMPANY
UNAUDITED PRO RATA BALANCE SHEET
(All Dollars in thousands)
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2014 | |||||||||||||||
|
Consolidated | Non- Controlling Interests(1) |
Company's Consolidated Share |
Company's Share of Joint Ventures(2) |
Company's Total Share |
|||||||||||
ASSETS: |
||||||||||||||||
Property, net(3) |
$ | 11,067,890 | $ | (329,922 | ) | $ | 10,737,968 | $ | 1,944,366 | $ | 12,682,334 | |||||
Cash and cash equivalents |
84,907 | (9,139 | ) | 75,768 | 26,317 | 102,085 | ||||||||||
Restricted cash |
13,530 | | 13,530 | 2,523 | 16,053 | |||||||||||
Tenant and other receivables, net |
132,026 | (20,186 | ) | 111,840 | 26,136 | 137,976 | ||||||||||
Deferred charges and other assets, net |
759,061 | (6,959 | ) | 752,102 | 47,482 | 799,584 | ||||||||||
Due from affiliates |
80,232 | 217 | 80,449 | (1,830 | ) | 78,619 | ||||||||||
Investments in unconsolidated joint ventures |
984,132 | | 984,132 | (984,132 | ) | | ||||||||||
| | | | | | | | | | | | | | | | |
Total assets |
$ | 13,121,778 | $ | (365,989 | ) | $ | 12,755,789 | $ | 1,060,862 | $ | 13,816,651 | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY: |
||||||||||||||||
Mortgage notes payable |
$ | 5,404,521 | $ | (234,409 | ) | $ | 5,170,112 | $ | 997,886 | $ | 6,167,998 | |||||
Bank and other notes payable |
887,879 | (5,440 | ) | 882,439 | | 882,439 | ||||||||||
Accounts payable and accrued expenses |
115,406 | (2,197 | ) | 113,209 | 32,946 | 146,155 | ||||||||||
Other accrued liabilities |
568,716 | (23,489 | ) | 545,227 | 59,987 | 605,214 | ||||||||||
Distributions in excess of investment in unconsolidated joint ventures |
29,957 | | 29,957 | (29,957 | ) | | ||||||||||
Co-venture obligation |
75,450 | (75,450 | ) | | | | ||||||||||
| | | | | | | | | | | | | | | | |
Total liabilities |
7,081,929 | (340,985 | ) | 6,740,944 | 1,060,862 | 7,801,806 | ||||||||||
| | | | | | | | | | | | | | | | |
Commitments and contingencies |
||||||||||||||||
Equity: |
||||||||||||||||
Stockholders' equity: |
||||||||||||||||
Common stock |
1,581 | | 1,581 | | 1,581 | |||||||||||
Additional paid-in capital |
5,041,798 | | 5,041,798 | | 5,041,798 | |||||||||||
Retained earnings |
596,741 | | 596,741 | | 596,741 | |||||||||||
| | | | | | | | | | | | | | | | |
Total stockholders' equity |
5,640,120 | | 5,640,120 | | 5,640,120 | |||||||||||
Noncontrolling interests |
399,729 | (25,004 | ) | 374,725 | | 374,725 | ||||||||||
| | | | | | | | | | | | | | | | |
Total equity |
6,039,849 | (25,004 | ) | 6,014,845 | | 6,014,845 | ||||||||||
| | | | | | | | | | | | | | | | |
Total liabilities and equity |
$ | 13,121,778 | $ | (365,989 | ) | $ | 12,755,789 | $ | 1,060,862 | $ | 13,816,651 | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
8
The Macerich Company
2015 Guidance Range (Unaudited)
|
|
|||
---|---|---|---|---|
|
Year 2015 Guidance |
|
||
Earnings Expectations: |
||||
Earnings per sharediluted |
$1.28 - $1.38 |
|
||
Plus: real estate depreciation and amortization |
$2.52 | |||
Less: gain on sale of dispositions |
$0.00 | |||
| | | | |
FFO per sharediluted |
$3.80 - $3.90 | |||
| | | | |
| | | | |
| | | | |
Underlying Assumptions to 2015 Guidance |
|
|
||
Cash Same Center NOI Growth(a) |
4.25% to 4.75% |
|
||
Assumed acquisitions |
$0 | |||
Assumed dispositions |
$0 |
|
|
|||
---|---|---|---|---|
|
|
Year 2015 FFO / Share Impact |
||
Lease termination income |
$10 million | $0.06 | ||
Capitalized interest |
$14 million | $0.084 | ||
Bad debt expense |
($4 million) | $(0.024) | ||
Dilutive impact on 2015 of assets sold in 2014 |
($17 million) | $(0.10) |
9
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Supplemental FFO Information(a)
|
||||
---|---|---|---|---|
|
As of December 31, | |||
|
2014 | 2013 | ||
|
dollars in millions |
|||
Straight-line rent receivable |
$75.2 | $69.9 |
|
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
|
2014 | 2013 | 2014 | 2013 | |||||||||
|
dollars in millions |
||||||||||||
Lease termination fees |
$ | 6.8 | $ | 0.6 | $ | 11.8 | $ | 5.0 | |||||
Straight-line rental income |
$ | 3.8 | $ | 2.2 | $ | 9.3 | $ | 8.1 | |||||
Gain on sales of undepreciated assets |
$ | 3.1 | $ | 0.5 | $ | 4.0 | $ | 3.2 | |||||
Amortization of acquired above- and below-market leases |
$ | 3.5 | $ | 2.3 | $ | 10.2 | $ | 8.7 | |||||
Amortization of debt premiums |
$ | 4.7 | $ | 1.2 | $ | 8.5 | $ | 6.9 | |||||
Interest capitalized |
$ | 5.5 | $ | 4.7 | $ | 23.2 | $ | 19.3 |
10
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Expenditures
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Year Ended 12/31/14 |
Year Ended 12/31/13 |
Year Ended 12/31/12 |
|||||||
|
dollars in millions |
|||||||||
Consolidated Centers |
||||||||||
Acquisitions of property and equipment(a) |
$ | 97.9 | $ | 591.6 | $ | 1,313.1 | ||||
Development, redevelopment, expansions and renovations of Centers |
197.9 | 164.4 | 158.5 | |||||||
Tenant allowances |
30.5 | 20.9 | 18.1 | |||||||
Deferred leasing charges |
26.6 | 23.9 | 23.5 | |||||||
| | | | | | | | | | |
Total |
$ | 352.9 | $ | 800.8 | $ | 1,513.2 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Unconsolidated Joint Venture Centers(b) |
||||||||||
Acquisitions of property and equipment |
$ | 158.8 | $ | 8.2 | $ | 5.1 | ||||
Development, redevelopment, expansions and renovations of Centers |
201.8 | 118.8 | 79.6 | |||||||
Tenant allowances |
4.8 | 8.1 | 6.4 | |||||||
Deferred leasing charges |
3.0 | 3.3 | 4.2 | |||||||
| | | | | | | | | | |
Total |
$ | 368.4 | $ | 138.4 | $ | 95.3 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
11
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Regional Shopping Center Portfolio
Sales Per Square Foot(a)
|
||||||
---|---|---|---|---|---|---|
|
Consolidated Centers |
Unconsolidated Joint Venture Centers |
Total Centers |
|||
12/31/2014(b) |
$556 | $724 | $587 | |||
12/31/2013(c) |
$488 | $717 | $562 | |||
12/31/2012 |
$463 | $629 | $517 | |||
12/31/2011 |
$417 | $597 | $489 | |||
12/31/2010 |
$392 | $468 | $433 |
12
The Macerich Company
Sales Per Square Foot by Property Ranking (Unaudited)
|
|
|
Sales Per Square Foot | Occupancy | |
|
|
|
Cost of Occupancy for the Trailing 12 Months Ended 12/31/14 (d) |
|
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Same Center NOI Growth(c) | % of Portfolio 2015 Forecast Pro Rata NOI (e) |
||||||||||||||||||||||||||||||||
|
|
|
12/31/2014 (a) |
12/31/2013 (a) |
12/31/2014 (b) |
12/31/2013 (b) |
||||||||||||||||||||||||||||||
Count
|
Properties | 2014 | 2013 | 2012 | 2011 | |||||||||||||||||||||||||||||||
Group 1: Top 10 | ||||||||||||||||||||||||||||||||||||
1 |
Queens Center |
$ |
1,088 |
$ |
1,038 |
99.1 |
% |
98.8 |
% |
|||||||||||||||||||||||||||
2 | Washington Square | $ | 1,012 | $ | 1,090 | 94.8 | % | 92.2 | % | |||||||||||||||||||||||||||
3 |
Corte Madera, Village at |
$ |
957 |
$ |
902 |
96.3 |
% |
97.8 |
% |
|||||||||||||||||||||||||||
4 | North Bridge, The Shops at | $ | 870 | $ | 906 | 98.9 | % | 97.3 | % | |||||||||||||||||||||||||||
5 |
Biltmore Fashion Park |
$ |
865 |
$ |
927 |
97.9 |
% |
90.0 |
% |
|||||||||||||||||||||||||||
6 | Tysons Corner Center | $ | 821 | $ | 824 | 98.4 | % | 98.2 | % | |||||||||||||||||||||||||||
7 |
Santa Monica Place |
$ |
754 |
$ |
734 |
92.7 |
% |
90.5 |
% |
|||||||||||||||||||||||||||
8 | Tucson La Encantada | $ | 733 | $ | 694 | 94.5 | % | 92.2 | % | |||||||||||||||||||||||||||
9 |
Scottsdale Fashion Square |
$ |
732 |
$ |
694 |
95.9 |
% |
94.5 |
% |
|||||||||||||||||||||||||||
10 | Broadway Plaza(f) | n/a | $ | 726 | n/a | 87.1 | % | |||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Top 10: | $ | 864 | $ | 855 | 96.9 | % | 95.0 | % | 14.0 | % | 26.7 | % | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Group 2: Top 11-20 | ||||||||||||||||||||||||||||||||||||
11 |
Los Cerritos Center |
$ |
720 |
$ |
674 |
98.5 |
% |
97.3 |
% |
|||||||||||||||||||||||||||
12 | Kings Plaza Shopping Center | $ | 673 | $ | 675 | 91.9 | % | 95.9 | % | |||||||||||||||||||||||||||
13 |
Arrowhead Towne Center |
$ |
673 |
$ |
649 |
94.9 |
% |
96.8 |
% |
|||||||||||||||||||||||||||
14 | Kierland Commons | $ | 671 | $ | 637 | 97.4 | % | 97.2 | % | |||||||||||||||||||||||||||
15 |
Fashion Outlets of Chicago(g) |
$ |
651 |
n/a |
94.4 |
% |
95.4 |
% |
||||||||||||||||||||||||||||
16 | Danbury Fair Mall | $ | 643 | $ | 636 | 97.6 | % | 96.6 | % | |||||||||||||||||||||||||||
17 |
Vintage Faire Mall |
$ |
633 |
$ |
594 |
96.6 |
% |
99.3 |
% |
|||||||||||||||||||||||||||
18 | Chandler Fashion Center | $ | 606 | $ | 567 | 93.6 | % | 97.5 | % | |||||||||||||||||||||||||||
19 |
Twenty Ninth Street |
$ |
605 |
$ |
613 |
97.8 |
% |
95.7 |
% |
|||||||||||||||||||||||||||
20 | Fresno Fashion Fair | $ | 601 | $ | 609 | 98.4 | % | 96.8 | % | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Top 11-20: |
$ |
647 |
$ |
625 |
96.0 |
% |
96.8 |
% |
12.7 |
% |
26.8 |
% |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
13
The Macerich Company
Sales Per Square Foot by Property Ranking (Unaudited)
|
|
|
Sales Per Square Foot | Occupancy | |
|
|
|
Cost of Occupancy for the Trailing 12 Months Ended 12/31/14 (d) |
|
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Same Center NOI Growth(c) | % of Portfolio 2015 Forecast Pro Rata NOI (e) |
||||||||||||||||||||||||||||||||
|
|
|
12/31/2014 (a) |
12/31/2013 (a) |
12/31/2014 (b) |
12/31/2013 (b) |
||||||||||||||||||||||||||||||
Count
|
Properties | 2014 | 2013 | 2012 | 2011 | |||||||||||||||||||||||||||||||
Group 3: Top 21-30 | ||||||||||||||||||||||||||||||||||||
21 |
Freehold Raceway Mall |
$ |
590 |
$ |
619 |
98.6 |
% |
98.5 |
% |
|||||||||||||||||||||||||||
22 | Green Acres Mall | $ | 577 | $ | 541 | 93.0 | % | 93.4 | % | |||||||||||||||||||||||||||
23 |
Stonewood Center |
$ |
544 |
$ |
522 |
99.5 |
% |
96.1 |
% |
|||||||||||||||||||||||||||
24 | Fashion Outlets of Niagara Falls USA(f) | n/a | $ | 532 | n/a | 94.6 | % | |||||||||||||||||||||||||||||
25 |
FlatIron Crossing |
$ |
532 |
$ |
525 |
93.9 |
% |
93.7 |
% |
|||||||||||||||||||||||||||
26 | Deptford Mall | $ | 526 | $ | 505 | 98.5 | % | 96.7 | % | |||||||||||||||||||||||||||
27 |
Oaks, The |
$ |
512 |
$ |
502 |
97.9 |
% |
97.2 |
% |
|||||||||||||||||||||||||||
28 | West Acres | $ | 512 | $ | 527 | 99.8 | % | 99.8 | % | |||||||||||||||||||||||||||
29 |
SanTan Village Regional Center |
$ |
497 |
$ |
495 |
99.1 |
% |
96.7 |
% |
|||||||||||||||||||||||||||
30 | Victor Valley, Mall of | $ | 492 | $ | 509 | 98.6 | % | 97.0 | % | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Top 21-30: |
$ |
535 |
$ |
532 |
97.2 |
% |
96.2 |
% |
13.4 |
% |
21.4 |
% |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Group 4: Top 31-40 | ||||||||||||||||||||||||||||||||||||
31 |
Valley River Center |
$ |
461 |
$ |
478 |
98.3 |
% |
98.2 |
% |
|||||||||||||||||||||||||||
32 | South Plains Mall | $ | 455 | $ | 468 | 95.2 | % | 88.3 | % | |||||||||||||||||||||||||||
33 |
Lakewood Center |
$ |
431 |
$ |
430 |
97.3 |
% |
97.5 |
% |
|||||||||||||||||||||||||||
34 | La Cumbre Plaza | $ | 417 | $ | 396 | 85.6 | % | 86.4 | % | |||||||||||||||||||||||||||
35 |
Inland Center |
$ |
409 |
$ |
417 |
98.6 |
% |
97.9 |
% |
|||||||||||||||||||||||||||
36 | Pacific View | $ | 405 | $ | 405 | 95.0 | % | 98.7 | % | |||||||||||||||||||||||||||
37 |
Northgate Mall |
$ |
392 |
$ |
396 |
96.0 |
% |
97.9 |
% |
|||||||||||||||||||||||||||
38 | Eastland Mall | $ | 371 | $ | 395 | 94.8 | % | 98.8 | % | |||||||||||||||||||||||||||
39 | Westside Pavilion(f) | n/a | $ | 348 | n/a | 94.7 | % | |||||||||||||||||||||||||||||
40 | Superstition Springs Center | $ | 350 | $ | 345 | 92.8 | % | 96.9 | % | |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Top 31-40: |
$ |
412 |
$ |
412 |
95.5 |
% |
96.0 |
% |
14.9 |
% |
15.3 |
% |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Top 40: | $ | 618 | $ | 609 | 96.4 | % | 96.1 | % | 4.7 | % | 4.6 | % | 3.7 | % | 4.2 | % | 13.6 | % | 90.2 | % | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
14
The Macerich Company
Sales Per Square Foot by Property Ranking (Unaudited)
|
|
|
Sales Per Square Foot | Occupancy | |
|
|
|
Cost of Occupancy for the Trailing 12 Months Ended 12/31/14 (d) |
|
||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Same Center NOI Growth(c) | % of Portfolio 2015 Forecast Pro Rata NOI (e) |
||||||||||||||||||||||||||||||||
|
|
|
12/31/2014 (a) |
12/31/2013 (a) |
12/31/2014 (b) |
12/31/2013 (b) |
||||||||||||||||||||||||||||||
Count
|
Properties | 2014 | 2013 | 2012 | 2011 | |||||||||||||||||||||||||||||||
Group 5: 41-50 | ||||||||||||||||||||||||||||||||||||
41 | Flagstaff Mall | $ | 340 | $ | 310 | 71.8 | % | 78.8 | % | |||||||||||||||||||||||||||
42 |
Capitola Mall |
$ |
334 |
$ |
326 |
89.9 |
% |
85.3 |
% |
|||||||||||||||||||||||||||
43 | Towne Mall | $ | 323 | $ | 331 | 89.8 | % | 86.4 | % | |||||||||||||||||||||||||||
44 |
Cascade Mall |
$ |
317 |
$ |
298 |
91.4 |
% |
91.5 |
% |
|||||||||||||||||||||||||||
45 | NorthPark Mall | $ | 307 | $ | 313 | 90.6 | % | 91.6 | % | |||||||||||||||||||||||||||
46 |
Desert Sky Mall |
$ |
302 |
$ |
270 |
92.8 |
% |
89.2 |
% |
|||||||||||||||||||||||||||
47 | Wilton Mall | $ | 276 | $ | 296 | 94.0 | % | 90.7 | % | |||||||||||||||||||||||||||
48 |
Valley Mall |
$ |
271 |
$ |
286 |
92.6 |
% |
95.4 |
% |
|||||||||||||||||||||||||||
49 | SouthPark Mall(f) | n/a | $ | 228 | n/a | 79.4 | % | |||||||||||||||||||||||||||||
50 |
Paradise Valley Mall(f) |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total 41-50: | $ | 307 | $ | 292 | 90.6 | % | 88.0 | % | (3.0 | )% | 2.5 | % | 1.0 | % | 0.5 | % | 12.3 | % | 6.1 | % | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SubtotalRegional Shopping Centers(h) |
$ |
587 |
$ |
574 |
95.8 |
% |
95.1 |
% |
4.2 |
% |
4.4 |
% |
3.3 |
% |
3.8 |
% |
13.5 |
% |
96.3 |
% |
||||||||||||||||
Other Properties: | ||||||||||||||||||||||||||||||||||||
51 |
Gallery, The(f)(i) |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||
Community / Power Centers | ||||||||||||||||||||||||||||||||||||
Other Non-mall Assets |
||||||||||||||||||||||||||||||||||||
SubtotalOther Properties | 3.7 | % | ||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL ALL PROPERTIES |
13.4 |
% |
100.0 |
% |
||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
15
The Macerich Company
Sales Per Square Foot by Property Ranking (unaudited)
|
|
|
|
|
Same Center NOI Growth(c) |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
Sales Per Square Foot 12/31/2012 (a) |
|
% of Portfolio 2012 Pro Rata NOI (j) |
||||||||||||||||
|
|
|
Occupancy 12/31/2012 (b) |
||||||||||||||||||
Count
|
Properties | 2012 | 2011 | ||||||||||||||||||
2013 Disposition Centers | |||||||||||||||||||||
1 |
Chesterfield Towne Center |
$ |
361 |
91.9 |
% |
||||||||||||||||
2 | Fiesta Mall | $ | 235 | 86.1 | % | ||||||||||||||||
3 |
Green Tree Mall |
$ |
400 |
91.2 |
% |
||||||||||||||||
4 | Kitsap Mall | $ | 383 | 92.4 | % | ||||||||||||||||
5 |
Northridge Mall |
$ |
342 |
97.2 |
% |
||||||||||||||||
6 | Redmond Town Center | $ | 361 | 89.2 | % | ||||||||||||||||
7 |
Redmond Town Center-Office |
n/a |
99.1 |
% |
|||||||||||||||||
8 | Ridgmar Mall | $ | 332 | 84.6 | % | ||||||||||||||||
9 |
Rimrock Mall |
$ |
424 |
92.0 |
% |
||||||||||||||||
10 | Salisbury, Centre at | $ | 311 | 96.3 | % | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
10 |
Total 2013 Disposition Centers: |
$ |
348 |
92.1 |
% |
||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
2014 Disposition Centers | |||||||||||||||||||||
1 |
Lake Square Mall |
$ |
232 |
86.4 |
% |
||||||||||||||||
2 |
Rotterdam Square |
$ |
232 |
86.1 |
% |
||||||||||||||||
3 |
Somersville Towne Center |
$ |
287 |
84.7 |
% |
||||||||||||||||
4 |
South Towne Center |
$ |
374 |
88.7 |
% |
||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
4 | Total 2014 Disposition Centers: | $ | 309 | 87.0 | % | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
14 |
TOTAL DISPOSITION CENTERS |
$ |
338 |
90.9 |
% |
(0.1 |
)% |
(5.7 |
)% |
11.6 |
% |
||||||||||
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
16
The Macerich Company
Notes to Sales Per Square Foot by Property Ranking (unaudited)
Footnotes | ||
(a) | Sales are based on reports by retailers leasing mall and freestanding stores for the trailing 12 months for tenants which have occupied such stores for a minimum of 12 months. Sales per square foot are based on tenants 10,000 square feet and under. Properties are ranked by Sales per square foot as of December 31, 2014. Sales per square foot are excluded for Great Northern Mall which is being transitioned to the loan servicer. | |
(b) | Occupancy is the percentage of mall and freestanding GLA leased as of the last day of the reporting period. Occupancy excludes Centers under development and redevelopment. Occupancy excludes Great Northern Mall which is being transitioned to the loan servicer. | |
(c) | The Company presents Same Center Net Operating Income ("NOI") Growth because the Company believes it is useful for investors to evaluate the operating performance of comparable Centers. Same Center NOI is calculated using total EBITDA and subtracting out EBITDA from non-comparable centers and eliminating the management companies and the Company's general and administrative expenses. Same Center NOI excludes the impact of straight-line and above/below market adjustments to minimum rents. | |
EBITDA represents earnings before interest, income taxes, depreciation, amortization, noncontrolling interests, extraordinary items, gain (loss) on remeasurement, sale or write down of assets and preferred dividends and includes joint ventures at their pro rata share. Management considers EBITDA to be an appropriate supplemental measure to net income because it helps investors understand the ability of the Company to incur and service debt and make capital expenditures. The Company believes that EBITDA should not be construed as an alternative to operating income as an indicator of the Company's operating performance, or to cash flows from operating activities (as determined in accordance with GAAP) or as a measure of liquidity. The Company also cautions that EBITDA, as presented, may not be comparable to similarly titled measurements reported by other companies. | ||
(d) | Cost of Occupancy represents "Tenant Occupancy Costs" divided by "Tenant Sales". Tenant Occupancy Costs in this calculation are the amounts paid to the Company, including minimum rents, percentage rents and recoverable expenditures, which consist primarily of property operating expenses, real estate taxes and repair and maintenance expenditures. | |
(e) | The percentage of Portfolio 2015 Forecast Pro Rata NOI is based on guidance provided on February 4, 2015. NOI excludes straight-line and above/below market adjustments to minimum rents. It does not reflect REIT expenses and net Management Company expenses. See the Company's forward-looking statements disclosure on page 1 for factors that may affect the information provided in this column. | |
(f) | These assets are under redevelopment including demolition and reconfiguration of the Centers and tenant spaces, accordingly the Sales per square foot and Occupancy during the periods of redevelopment are not included. | |
(g) | Fashion Outlets of Chicago opened August 1, 2013. | |
(h) | Properties sold prior to December 31, 2014 are excluded in prior years above. | |
(i) | On July 30, 2014, the Company formed a joint venture to redevelop The Gallery, a 1,474,000 square foot regional shopping center in Philadelphia, Pennsylvania. | |
(j) | The percentage of Portfolio 2012 Pro Rata NOI excludes the following items: straight-line rent, above/below market adjustments to minimum rents and termination fee income. It does not reflect REIT expenses and net Management Company expenses. |
17
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Occupancy(a)
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
Regional Shopping Centers: Period Ended |
Consolidated Centers |
Unconsolidated Joint Venture Centers |
Total Centers |
|||||||
12/31/2014(b) |
95.3% | 97.9% | 95.8% | |||||||
12/31/2013(c) |
93.9% | 96.2% | 94.6% | |||||||
12/31/2012 |
93.4% | 94.5% | 93.8% |
18
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 |
||||||||||
12/31/2014(e) |
$ | 49.68 | $ | 49.55 | $ | 41.20 | ||||
12/31/2013(f) |
$ | 44.51 | $ | 45.06 | $ | 40.00 | ||||
12/31/2012 |
$ | 40.98 | $ | 44.01 | $ | 38.00 | ||||
Unconsolidated Joint Venture Centers |
||||||||||
12/31/2014 |
$ | 63.78 | $ | 82.47 | $ | 64.59 | ||||
12/31/2013 |
$ | 62.47 | $ | 63.44 | $ | 48.43 | ||||
12/31/2012 |
$ | 55.64 | $ | 55.72 | $ | 48.74 | ||||
All Regional Shopping Centers |
||||||||||
12/31/2014(e) |
$ | 51.15 | $ | 54.48 | $ | 44.66 | ||||
12/31/2013(f) |
$ | 48.16 | $ | 49.09 | $ | 41.88 | ||||
12/31/2012 |
$ | 44.29 | $ | 46.78 | $ | 40.54 |
19
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Cost of Occupancy
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||
|
2014(a) | 2013(b) | 2012 | |||||||
Consolidated Centers |
||||||||||
Minimum rents |
8.7 | % | 8.4 | % | 8.1 | % | ||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||
Expense recoveries(c) |
4.3 | % | 4.5 | % | 4.2 | % | ||||
| | | | | | | | | | |
Total |
13.4 | % | 13.3 | % | 12.7 | % | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||
|
2014 | 2013(a) | 2012 | |||||||
Unconsolidated Joint Venture Centers |
||||||||||
Minimum rents |
8.7 | % | 8.8 | % | 8.9 | % | ||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||
Expense recoveries(c) |
4.5 | % | 4.0 | % | 3.9 | % | ||||
| | | | | | | | | | |
Total |
13.6 | % | 13.2 | % | 13.2 | % | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
For Years Ended December 31, | |||||||||
|
2014 | 2013(a) | 2012 | |||||||
All Centers |
||||||||||
Minimum rents |
8.7 | % | 8.6 | % | 8.4 | % | ||||
Percentage rents |
0.4 | % | 0.4 | % | 0.4 | % | ||||
Expense recoveries(c) |
4.3 | % | 4.3 | % | 4.0 | % | ||||
| | | | | | | | | | |
Total |
13.4 | % | 13.3 | % | 12.8 | % | ||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
20
The Macerich Company
Percentage of Net Operating Income by State
Great Northern Mall is excluded from the table below because the Center is being transitioned to the loan servicer.
|
|
|||
---|---|---|---|---|
State
|
% of Portfolio 2015 Forecast Pro Rata NOI(a) |
|||
California |
29.0 | % | ||
New York |
18.3 | % | ||
Arizona |
17.0 | % | ||
New Jersey & Connecticut |
8.1 | % | ||
Illinois, Indiana & Iowa |
7.6 | % | ||
Pennsylvania & Virginia |
6.6 | % | ||
Oregon & Washington |
5.8 | % | ||
Colorado |
4.9 | % | ||
Other(b) |
2.7 | % | ||
| | | | |
Total |
100.0 | % | ||
| | | | |
| | | | |
| | | | |
21
The Macerich Company
Property Listing
December 31, 2014
The following table sets forth certain information regarding the Centers and other locations that are wholly owned or partly owned by the Company. Great Northern Mall is excluded from the table below because the Center is being transitioned to the loan servicer.
Count
|
Company's Ownership(a) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(b) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
CONSOLIDATED CENTERS: |
||||||||||||||
1 |
100% |
Arrowhead Towne Center |
1993/2002 | 2004 | 1,198,000 | ||||||||||
2 |
100% |
Capitola Mall(c) |
1977/1995 | 1988 | 577,000 | ||||||||||
3 |
100% |
Cascade Mall |
1989/1999 | 1998 | 589,000 | ||||||||||
4 |
50.1% |
Chandler Fashion Center |
2001/2002 | | 1,320,000 | ||||||||||
5 |
100% |
Danbury Fair Mall |
1986/2005 | 2010 | 1,271,000 | ||||||||||
6 |
100% |
Deptford Mall |
1975/2006 | 1990 | 1,040,000 | ||||||||||
7 |
100% |
Desert Sky Mall |
1981/2002 | 2007 | 892,000 | ||||||||||
8 |
100% |
Eastland Mall(c) |
1978/1998 | 1996 | 1,044,000 | ||||||||||
9 |
100% |
Fashion Outlets of Chicago |
2013/ | | 529,000 | ||||||||||
10 |
100% |
Flagstaff Mall |
1979/2002 | 2007 | 347,000 | ||||||||||
11 |
100% |
FlatIron Crossing |
2000/2002 | 2009 | 1,434,000 | ||||||||||
12 |
50.1% |
Freehold Raceway Mall |
1990/2005 | 2007 | 1,668,000 | ||||||||||
13 |
100% |
Fresno Fashion Fair |
1970/1996 | 2006 | 963,000 | ||||||||||
14 |
100% |
Green Acres Mall(c) |
1956/2013 | 2007 | 1,790,000 | ||||||||||
15 |
100% |
Kings Plaza Shopping Center(c) |
1971/2012 | 2002 | 1,191,000 | ||||||||||
16 |
100% |
La Cumbre Plaza(c) |
1967/2004 | 1989 | 491,000 | ||||||||||
17 |
100% |
Lakewood Center |
1953/1975 | 2008 | 2,066,000 | ||||||||||
18 |
100% |
Los Cerritos Center |
1971/1999 | 2010 | 1,113,000 | ||||||||||
19 |
100% |
Northgate Mall |
1964/1986 | 2010 | 753,000 | ||||||||||
20 |
100% |
NorthPark Mall |
1973/1998 | 2001 | 1,050,000 | ||||||||||
21 |
100% |
Oaks, The |
1978/2002 | 2009 | 1,137,000 | ||||||||||
22 |
100% |
Pacific View |
1965/1996 | 2001 | 1,021,000 | ||||||||||
23 |
100% |
Queens Center(c) |
1973/1995 | 2004 | 967,000 | ||||||||||
24 |
100% |
Santa Monica Place |
1980/1999 | 2010 | 466,000 |
22
The Macerich Company
Property Listing
December 31, 2014
Count
|
Company's Ownership(a) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(b) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
25 |
84.9% |
SanTan Village Regional Center |
2007/ | 2009 | 1,028,000 | ||||||||||
26 |
100% |
South Plains Mall |
1972/1998 | 1995 | 1,127,000 | ||||||||||
27 |
100% |
Stonewood Center(c) |
1953/1997 | 1991 | 932,000 | ||||||||||
28 |
100% |
Superstition Springs Center |
1990/2002 | 2002 | 1,082,000 | ||||||||||
29 |
100% |
Towne Mall |
1985/2005 | 1989 | 350,000 | ||||||||||
30 |
100% |
Tucson La Encantada |
2002/2002 | 2005 | 242,000 | ||||||||||
31 |
100% |
Twenty Ninth Street(c) |
1963/1979 | 2007 | 847,000 | ||||||||||
32 |
100% |
Valley Mall |
1978/1998 | 1992 | 507,000 | ||||||||||
33 |
100% |
Valley River Center |
1969/2006 | 2007 | 920,000 | ||||||||||
34 |
100% |
Victor Valley, Mall of |
1986/2004 | 2012 | 576,000 | ||||||||||
35 |
100% |
Vintage Faire Mall |
1977/1996 | 2008 | 1,129,000 | ||||||||||
36 |
100% |
Washington Square |
1974/1999 | 2005 | 1,441,000 | ||||||||||
37 |
100% |
Wilton Mall |
1990/2005 | 1998 | 736,000 | ||||||||||
| | | | | | | | | | | | | | | |
|
|
Total Consolidated Centers |
35,834,000 | ||||||||||||
| | | | | | | | | | | | | | | |
UNCONSOLIDATED JOINT VENTURE CENTERS: |
|||||||||||||||
38 |
50% |
Biltmore Fashion Park |
1963/2003 | 2006 | 516,000 | ||||||||||
39 |
50.1% |
Corte Madera, Village at |
1985/1998 | 2005 | 460,000 | ||||||||||
40 |
50% |
Inland Center(c) |
1966/2004 | 2004 | 933,000 | ||||||||||
41 |
50% |
Kierland Commons |
1999/2005 | 2003 | 434,000 | ||||||||||
42 |
50% |
North Bridge, The Shops at(c) |
1998/2008 | | 660,000 | ||||||||||
43 |
50% |
Scottsdale Fashion Square |
1961/2002 | 2009 | 1,724,000 | ||||||||||
44 |
50% |
Tysons Corner Center |
1968/2005 | 2005 | 1,968,000 | ||||||||||
45 |
19% |
West Acres |
1972/1986 | 2001 | 971,000 | ||||||||||
| | | | | | | | | | | | | | | |
|
|
Total Unconsolidated Joint Venture Centers |
7,666,000 | ||||||||||||
| | | | | | | | | | | | | | | |
23
The Macerich Company
Property Listing
December 31, 2014
Count
|
Company's Ownership(a) |
Name of Center/Location |
Year of Original Construction/ Acquisition |
Year of Most Recent Expansion/ Renovation |
Total GLA(b) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
REGIONAL SHOPPING CENTERS UNDER REDEVELOPMENT: |
|||||||||||||||
46 |
50% |
Broadway Plaza(c)(d) |
1951/1985 | 1994 | 774,000 | ||||||||||
47 |
100% |
Fashion Outlets of Niagara Falls USA(e) |
1982/2011 | 2014 | 686,000 | ||||||||||
48 |
50% |
Gallery, The (c)(d) |
1977/2014 | 1990 | 948,000 | ||||||||||
49 |
100% |
Paradise Valley Mall(e) |
1979/2002 | 2009 | 1,151,000 | ||||||||||
50 |
100% |
SouthPark Mall(e) |
1974/1998 | 1990 | 855,000 | ||||||||||
51 |
100% |
Westside Pavilion |
1985/1998 | 2007 | 755,000 | ||||||||||
| | | | | | | | | | | | | | | |
|
|
Total Regional Shopping Centers |
48,669,000 | ||||||||||||
| | | | | | | | | | | | | | | |
COMMUNITY / POWER CENTERS: |
|||||||||||||||
1 |
50% |
Atlas Park, The Shops at(d) |
2006/2011 | 2013 | 377,000 | ||||||||||
2 |
50% |
Boulevard Shops(d) |
2001/2002 | 2004 | 185,000 | ||||||||||
3 |
39.7% |
Estrella Falls, The Market at(d) |
2009/ | 2009 | 242,000 | ||||||||||
4 |
100% |
Panorama Mall(e) |
1955/1979 | 2005 | 312,000 | ||||||||||
5 |
89.4% |
Promenade at Casa Grande(e) |
2007/ | 2009 | 909,000 | ||||||||||
6 |
100% |
Southridge Center(e) |
1975/1998 | 2013 | 823,000 | ||||||||||
7 |
100% |
Superstition Springs Power Center(e) |
1990/2002 | | 206,000 | ||||||||||
8 |
100% |
The Marketplace at Flagstaff Mall(c)(e) |
2007/ | | 268,000 | ||||||||||
| | | | | | | | | | | | | | | |
|
|
Total Community / Power Centers |
3,322,000 | ||||||||||||
| | | | | | | | | | | | | | | |
OTHER ASSETS: |
|||||||||||||||
|
100% |
Various(e)(f) |
572,000 | ||||||||||||
|
100% |
500 North Michigan Avenue(e) |
326,000 | ||||||||||||
|
50% |
Gallery, The-Offices(c)(d) |
526,000 | ||||||||||||
|
100% |
Paradise Village Ground Leases(e) |
58,000 | ||||||||||||
|
100% |
Paradise Village Office Park II(e) |
46,000 | ||||||||||||
|
50% |
Scottsdale Fashion Square-Office(d) |
123,000 | ||||||||||||
|
50% |
Tysons Corner Center-Office(d) |
173,000 | ||||||||||||
|
50% |
Tysons Tower(d) |
527,000 | ||||||||||||
| | | | | | | | | | | | | | | |
|
|
Total Other Assets |
2,351,000 | ||||||||||||
| | | | | | | | | | | | | | | |
|
|
Grand Total at December 31, 2014 |
54,342,000 | ||||||||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
24
The Macerich Company
Property Listing
December 31, 2014
25
The following table sets forth certain information regarding the Centers and other operating properties that are not wholly-owned by the Company. 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, 2014.
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Properties
|
12/31/2014 Legal Ownership(a) |
12/31/2014 Economic Ownership(b) |
Joint Venture | 12/31/2014 Total GLA(c) |
||||||||
Atlas Park, The Shops at |
50% | 50% | WMAP, L.L.C. | 377,000 | ||||||||
Biltmore Fashion Park |
50% | 50% | Biltmore Shopping Center Partners LLC | 516,000 | ||||||||
Boulevard Shops |
50% | 50% | Propcor II Associates, LLC | 185,000 | ||||||||
Broadway Plaza |
50% | 50% | Macerich Northwestern Associates | 774,000 | ||||||||
Chandler Fashion Center(d) |
50.1% | 50.1% | Freehold Chandler Holdings LP | 1,320,000 | ||||||||
Corte Madera, Village at |
50.1% | 50.1% | Corte Madera Village, LLC | 460,000 | ||||||||
Estrella Falls, The Market at(e) |
39.7% | 39.7% | The Market at Estrella Falls LLC | 242,000 | ||||||||
Freehold Raceway Mall(d) |
50.1% | 50.1% | Freehold Chandler Holdings LP | 1,668,000 | ||||||||
Gallery, The |
50% | 50% | Various Entities | 948,000 | ||||||||
Gallery, The-Office |
50% | 50% | Various Entities | 526,000 | ||||||||
Inland Center |
50% | 50% | WM Inland LP | 933,000 | ||||||||
Kierland Commons |
50% | 50% | Kierland Commons Investment LLC | 434,000 | ||||||||
North Bridge, The Shops at |
50% | 50% | North Bridge Chicago LLC | 660,000 | ||||||||
Promenade at Casa Grande(f) |
89.4% | 89.4% | WP Casa Grande Retail LLC | 909,000 | ||||||||
SanTan Village Regional Center |
84.9% | 84.9% | Westcor SanTan Village LLC | 1,012,000 | ||||||||
Scottsdale Fashion Square |
50% | 50% | Scottsdale Fashion Square Partnership | 1,724,000 | ||||||||
Scottsdale Fashion Square-Office |
50% | 50% | Scottsdale Fashion Square Partnership | 123,000 | ||||||||
Tysons Corner Center |
50% | 50% | Tysons Corner LLC | 1,968,000 | ||||||||
Tysons Corner Center-Office |
50% | 50% | Tysons Corner Property LLC | 173,000 | ||||||||
Tysons Tower |
50% | 50% | Tysons Corner Property LLC | 527,000 | ||||||||
West Acres |
19% | 19% | West Acres Development, LLP | 971,000 |
26
the joint venture that owns the property. Cash flow distributions for the MW Joint Venture are made in accordance with the members' relative capital accounts until the members have received distributions equal to their capital accounts, and thereafter in accordance with the members' relative legal ownership percentages. In addition, the Company has executed a joint and several guaranty of the mortgage for the property with its third-party partner. The Company may incur liabilities under such guaranty greater than its legal ownership percentage.
27
The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Debt Summary (at Company's pro rata share)
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2014 | |||||||||
|
Fixed Rate | Floating Rate | Total | |||||||
|
dollars in thousands |
|||||||||
Consolidated debt |
$ | 4,924,143 | $ | 1,128,408 | $ | 6,052,551 | ||||
Unconsolidated debt |
882,527 | 115,359 | 997,886 | |||||||
| | | | | | | | | | |
Total debt |
$ | 5,806,670 | $ | 1,243,767 | $ | 7,050,437 | ||||
Weighted average interest rate |
3.77 |
% |
2.16 |
% |
3.48 |
% |
||||
Weighted average maturity (years) |
5.16 |
28
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2014 | |||||||||||||||
Center/Entity (dollars in thousands)
|
Maturity Date | Effective Interest Rate(a) |
Fixed | Floating | Total Debt Balance(a) |
|||||||||||
I. Consolidated Assets: |
||||||||||||||||
Great Northern Mall(b) |
01/01/15 | 6.54 | % | $ | 34,494 | $ | | $ | 34,494 | |||||||
Lakewood Center |
06/01/15 | 1.80 | % | 253,708 | | 253,708 | ||||||||||
Flagstaff Mall |
11/01/15 | 5.03 | % | 37,000 | | 37,000 | ||||||||||
Washington Square |
01/01/16 | 1.65 | % | 238,696 | | 238,696 | ||||||||||
Valley River Center |
02/01/16 | 5.59 | % | 120,000 | | 120,000 | ||||||||||
Prasada(c) |
03/29/16 | 5.25 | % | 5,440 | | 5,440 | ||||||||||
Eastland Mall |
06/01/16 | 5.79 | % | 168,000 | | 168,000 | ||||||||||
Valley Mall |
06/01/16 | 5.85 | % | 41,368 | | 41,368 | ||||||||||
Deptford Mall |
06/01/16 | 6.46 | % | 14,285 | | 14,285 | ||||||||||
Stonewood Center |
11/01/17 | 1.80 | % | 111,297 | | 111,297 | ||||||||||
Freehold Raceway Mall(d) |
01/01/18 | 4.20 | % | 114,851 | | 114,851 | ||||||||||
Santa Monica Place |
01/03/18 | 2.99 | % | 230,344 | | 230,344 | ||||||||||
Los Cerritos Center |
07/01/18 | 1.65 | % | 206,548 | | 206,548 | ||||||||||
Arrowhead Towne Center |
10/05/18 | 2.76 | % | 228,703 | | 228,703 | ||||||||||
SanTan Village Regional Center(e) |
06/01/19 | 3.14 | % | 113,590 | | 113,590 | ||||||||||
Chandler Fashion Center(d) |
07/01/19 | 3.77 | % | 100,200 | | 100,200 | ||||||||||
Kings Plaza Shopping Center |
12/03/19 | 3.67 | % | 480,761 | | 480,761 | ||||||||||
Danbury Fair Mall |
10/01/20 | 5.53 | % | 228,529 | | 228,529 | ||||||||||
Fashion Outlets of Niagara Falls USA |
10/06/20 | 4.89 | % | 121,376 | | 121,376 | ||||||||||
FlatIron Crossing |
01/05/21 | 3.90 | % | 261,494 | | 261,494 | ||||||||||
Green Acres Mall |
02/03/21 | 3.61 | % | 313,514 | | 313,514 | ||||||||||
Tucson La Encantada |
03/01/22 | 4.23 | % | 71,500 | | 71,500 | ||||||||||
Pacific View |
04/01/22 | 4.08 | % | 133,200 | | 133,200 | ||||||||||
Oaks, The |
06/05/22 | 4.14 | % | 210,197 | | 210,197 | ||||||||||
Westside Pavilion |
10/01/22 | 4.49 | % | 149,626 | | 149,626 | ||||||||||
Towne Mall |
11/01/22 | 4.48 | % | 22,607 | | 22,607 | ||||||||||
Deptford Mall |
04/03/23 | 3.76 | % | 197,815 | | 197,815 | ||||||||||
Victor Valley, Mall of |
09/01/24 | 4.00 | % | 115,000 | | 115,000 | ||||||||||
Queens Center |
01/01/25 | 3.49 | % | 600,000 | | 600,000 | ||||||||||
| | | | | | | | | | | | | | | | |
Total Fixed Rate Debt for Consolidated Assets |
3.64 | % | $ | 4,924,143 | $ | | $ | 4,924,143 | ||||||||
| | | | | | | | | | | | | | | | |
Superstition Springs Center |
10/28/16 | 1.98 | % | $ | | $ | 68,079 | $ | 68,079 | |||||||
Northgate Mall |
03/01/17 | 3.05 | % | | 64,000 | 64,000 | ||||||||||
Fashion Outlets of Chicago(f) |
03/05/17 | 2.97 | % | | 119,329 | 119,329 | ||||||||||
The Macerich Partnership, L.P.Line of Credit |
08/06/18 | 1.89 | % | | 752,000 | 752,000 | ||||||||||
The Macerich Partnership, L.P.Term Loan |
12/08/18 | 2.25 | % | | 125,000 | 125,000 | ||||||||||
| | | | | | | | | | | | | | | | |
Total Floating Rate Debt for Consolidated Assets |
2.12 | % | $ | | $ | 1,128,408 | $ | 1,128,408 | ||||||||
| | | | | | | | | | | | | | | | |
Total Debt for Consolidated Assets |
3.35 | % | $ | 4,924,143 | $ | 1,128,408 | $ | 6,052,551 | ||||||||
| | | | | | | | | | | | | | | | |
29
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date
|
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2014 | |||||||||||||||
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): |
||||||||||||||||
Broadway Plaza (50%) |
08/15/15 | 6.12 | % | 68,237 | | 68,237 | ||||||||||
North Bridge, The Shops at (50%) |
06/15/16 | 7.52 | % | 96,309 | | 96,309 | ||||||||||
West Acres (19%) |
10/01/16 | 6.41 | % | 10,988 | | 10,988 | ||||||||||
Corte Madera, The Village at (50.1%) |
11/01/16 | 7.27 | % | 37,762 | | 37,762 | ||||||||||
Scottsdale Fashion Square (50%) |
04/03/23 | 3.02 | % | 253,472 | | 253,472 | ||||||||||
Tysons Corner Center (50%) |
01/01/24 | 4.13 | % | 415,759 | | 415,759 | ||||||||||
| | | | | | | | | | | | | | | | |
Total Fixed Rate Debt for Unconsolidated Assets |
4.50 | % | $ | 882,527 | $ | | $ | 882,527 | ||||||||
| | | | | | | | | | | | | | | | |
Estrella Falls, The Market at (39.71%)(g) |
06/01/15 | 3.13 | % | $ | | $ | 13,319 | $ | 13,319 | |||||||
Inland Center (50%) |
04/01/16 | 3.41 | % | | 25,000 | 25,000 | ||||||||||
Kierland Commons (50%)(f) |
01/02/18 | 2.25 | % | | 67,082 | 67,082 | ||||||||||
Boulevard Shops (50%)(f) |
12/16/18 | 2.05 | % | | 9,958 | 9,958 | ||||||||||
| | | | | | | | | | | | | | | | |
Total Floating Rate Debt for Unconsolidated Assets |
2.59 | % | $ | | $ | 115,359 | $ | 115,359 | ||||||||
| | | | | | | | | | | | | | | | |
Total Debt for Unconsolidated Assets |
4.28 | % | $ | 882,527 | $ | 115,359 | $ | 997,886 | ||||||||
| | | | | | | | | | | | | | | | |
Total Debt |
3.48 | % | $ | 5,806,670 | $ | 1,243,767 | $ | 7,050,437 | ||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Percentage to Total |
82.36 | % | 17.64 | % | 100.00 | % |
30
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Development Pipeline Forecast
(Dollars in millions)
as of December 31, 2014
In-Process Developments and Redevelopments:
Property
|
Project Type | Total Cost(a)(b) at 100% |
Ownership % |
Total Cost(a)(b) Pro Rata |
Pro Rata Capitalized Costs(b) 12/31/2014 |
Expected Delivery(a) |
Stabilized Yield(a)(b)(c) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Broadway Plaza |
Expansion of existing open air center adding 235,000 sf (net) of new shop space to existing 774,000 sf center which is currently anchored by Nordstrom, Neiman Marcus and Macy's. New space created by construction of a more efficient parking structure and the consolidation of stand-alone Macy's Men's Store into a single larger Macy's box. Phase I encompasses demolition of 80,000 sf of existing retail space and construction of 240,000 sf of new retail space for a net increase of 160,000 sf. Phase 2 involves demolition of the existing Macy's Men's building and construction of 75,000 sf of new retail space for a total increase of 235,000 sf of small stores. | * Phase 1 : $240 * Phase 2 : $30 |
50 | % | * Phase 1 : $120 * Phase 2 : $15 |
* Phase 1 : $45 * Phase 2 : $0 |
* 25% 4Q15 * 50% 2Q16 * 25% 2Q17 |
9% | |||||||
|
Total: $270 | Total: $135 | Total: $45 | ||||||||||||
Los Cerritos Center |
200,000 square foot redevelopment, including a Dick's Sporting Goods and a Harkins Theatre | $45 | 100 | % | $45 | $6 | 4Q15 | 8% | |||||||
Santa Monica Place |
Movie theater additionAdding a 48,000 square foot state-of-art, 12-screen Arclight Cinema to the third level/Dining Deck | $33 | 100 | % | $33 | $12 | 4Q15 | 8% | |||||||
Scottsdale Fashion Square |
135,000 square foot addition to an existing 1.8 million square foot center, including a Dick's Sporting Goods and a Harkins Theatre | $30 | 50 | % | $15 | $5 | 3Q15 | 10% |
31
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Development Pipeline Forecast
(Dollars in millions)
as of December 31, 2014
In-Process Developments and Redevelopments: (continued)
Property
|
Project Type | Total Cost(a)(b) at 100% |
Ownership % |
Total Cost(a)(b) Pro Rata |
Pro Rata Capitalized Costs(b) 12/31/2014 |
Expected Delivery(a) |
Stabilized Yield(a)(b)(c) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tysons Corner |
Mixed-use expansion/densificationConstructing office (527,000 square feet), multifamily (430 units) and hotel (300-room Hyatt Regency) components immediately adjacent to Tysons Corner Center, all of which will be served by the expanded METRO line (opened July 2014) and tied together by a 1.5-acre plaza | * Office: $228 * Hotel: $136 * Multifamily: $160 |
50 | % | * Office: $114 * Hotel: $68 * Multifamily: $80 |
* Office: $104 * Hotel: $61 * Multifamily: $70 |
* Office: 3Q14 * Hotel: 1Q15 * Multifamily: 1Q15 |
8% | |||||||
|
Total: $524 | Total: $262 | Total: $235 | ||||||||||||
Green Acres Commons |
335,000 square foot, Big Box development | $105 - $110 | 100 | % | $105 - $110 | $24 | Fall 2016 | 10% | |||||||
| | | | | | | | | | | | | | | |
Total In-Process |
$1,007 - $1,012 | $595 - $600 | $327 | ||||||||||||
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
32
The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Development Pipeline Forecast
(Dollars in millions)
as of December 31, 2014
Shadow Pipeline of Developments and Redevelopments(d):
Property
|
Project Type | Total Cost(a)(b) at 100% |
Ownership % |
Total Cost(a)(b) Pro Rata |
Pro Rata Capitalized Costs(b) 12/31/2014 |
Expected Delivery(a) |
Stabilized Yield(a)(b)(c) |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
500 N. Michigan Ave (contiguous to The Shops at North Bridge) |
25,000 square foot redevelopment/street retail | $20 - $25 | 100 | % | $20 -$25 | $ | 5 | 2016 - 2017 | 10% - 12% | ||||||||
Gallery, The |
Redevelopment of The Gallery in downtown Philadelphia | TBD | 50 | % | TBD | $ | 0 | TBD | TBD | ||||||||
Fashion Outlets of San Francisco |
A 500,000 square foot outlet center on the historic site of Candlestick Park | TBD | 50.1 | % | TBD | $ | 0 | TBD | TBD | ||||||||
Kings Plaza Shopping Center |
Major remerchandising and redemising of Sears | $65 - $75 | 100 | % | $65 - $75 | $ | 0 | 2017 - 2018 | 7% - 8% | ||||||||
Paradise Valley Mall |
Redevelopment (size TBD) including a theater | TBD | 100 | % | TBD | $ | 0 | TBD | TBD | ||||||||
Scottsdale Fashion Square |
Office / Residential / Retail Mixed Use development on 7.5 Acres (former Days Inn) | $250 | 50 | % | $125 | $ | 0 | 2017 - 2018 | 8% | ||||||||
Tysons Corner |
Mixed Use Development. Residential Tower with Retail Ground Floor. | $165 | 50 | % | $83 | $ | 0 | 2018 - 2019 | 7% - 8% | ||||||||
Westside Pavilion |
Redevelopment of an existing 755,000 square foot Regional Shopping Center | TBD | 100 | % | TBD | $ | 0 | TBD | TBD | ||||||||
| | | | | | | | | | | | | | | | | |
Total Shadow Pipeline |
$500 - $515 | $293 - $308 | $ | 5 | |||||||||||||
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
33
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 2014, 2013 and 2012 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, 2013 |
$ |
64.47 |
$ |
57.66 |
$ |
0.58 |
||||
June 30, 2013 |
$ | 72.19 | $ | 56.68 | $ | 0.58 | ||||
September 30, 2013 |
$ | 66.12 | $ | 55.19 | $ | 0.58 | ||||
December 31, 2013 |
$ | 60.76 | $ | 55.13 | $ | 0.62 | ||||
March 31, 2014 |
$ |
62.41 |
$ |
55.21 |
$ |
0.62 |
||||
June 30, 2014 |
$ | 68.28 | $ | 61.66 | $ | 0.62 | ||||
September 30, 2014 |
$ | 68.81 | $ | 62.62 | $ | 0.62 | ||||
December 31, 2014 |
$ | 85.55 | $ | 63.25 | $ | 0.65 |
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 800-567-0169.
|
|
|
||
---|---|---|---|---|
Corporate Headquarters The Macerich Company 401 Wilshire Boulevard, Suite 700 Santa Monica, California 90401 310-394-6000 www.macerich.com |
Transfer Agent Computershare P.O. Box 30170 College Station, TX 77842-3170 800-567-0169 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: 424-229-3366 jean.wood@macerich.com |
John Perry Senior Vice President, Investor Relations Phone: 424-229-3345 john.perry@macerich.com |
34