8-K

 

 

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) April 27, 2017

 

 

THE MACERICH COMPANY

(Exact Name of Registrant as Specified in Charter)

 

 

 

MARYLAND   1-12504   95-4448705

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(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):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company    ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    ☐

 

 

 


ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The Company issued a press release on April 27, 2017 (the “Press Release”) announcing results of operations for the Company for the quarter ended March 31, 2017 and such Press Release is furnished as Exhibit 99.1 hereto.

On April 27, 2017, the Company made available on its website a financial supplement containing financial and operating information of the Company (“Supplemental Financial Information”) for the three months ended March 31, 2017 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.

The Press Release and Supplemental Financial Information included as exhibits with this report are being furnished pursuant to Item 2.02 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.

The Press Release and Supplemental Financial Information included as exhibits with this report are 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


SIGNATURES

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

April 27, 2017

Date

       

/s/ THOMAS E. O’HERN

Senior Executive Vice President,

Chief Financial Officer

and Treasurer

 

3


EXHIBIT INDEX

 

EXHIBIT
NUMBER

  

NAME

99.1    Press Release dated April 27, 2017
99.2    Supplemental Financial Information for the three months ended March 31, 2017

 

4

EX-99.1

Exhibit 99.1

PRESS RELEASE

 

For:   THE MACERICH COMPANY    

MACERICH ANNOUNCES QUARTERLY RESULTS

SANTA MONICA, CA, April 27, 2017– The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended March 31, 2017, which included net income attributable to the Company of $69.2 million or $.48 per share-diluted for the quarter ended March 31, 2017 compared to net income attributable to the Company for the quarter ended March 31, 2016 of $420.9 million or $2.76 per share-diluted. Included in net income in the first quarter of 2016 results is a $434 million or $2.67 per share of gain, primarily from the sale of joint venture interests in four malls during that quarter. For the first quarter, 2017, funds from operations (“FFO”) diluted was $133.6 million or $.87 per share-diluted compared to $141.0 million or $.87 per share-diluted for the quarter ended March 31, 2016. A description and reconciliation of EPS per share-diluted to FFO-diluted is included in the financial tables accompanying this press release.

Results and Capital Highlights

 

    Mall tenant annual sales per square foot for the portfolio were $639 for the year ended March 31, 2017 compared to $625 for the year ended March 31, 2016.

 

    The releasing spreads for the year ended March 31, 2017 were up 17.5%.

 

    Mall portfolio occupancy was 94.3% at March 31, 2017 compared to 95.1% at March 31, 2016.

 

    On January 18, 2017 the Company sold two non-core assets, Northgate Mall and Cascade Mall, for a combined purchase price of $170 million. In addition on March 17, 2017 an office building at Country Club Plaza was sold. The Company’s share of the sale proceeds on the office building was $39 million.

“While portions of the retail industry undoubtedly face challenges amidst a shifting landscape, we continue to believe it is all part of an ongoing evolution of the shopper experience that the Macerich portfolio is uniquely well-positioned for,” said the Company’s chairman and chief executive officer, Arthur Coppola. “Furthermore, we recently took advantage of the price dislocation created by these challenges to acquire our shares at what we believe to be a significant discount to net asset value, using the proceeds from recently-completed dispositions of non-core assets.”

Financing Activity

On March 16, 2017, the Company refinanced Kierland Commons and closed on a $225 million loan with a 3.97% fixed interest rate for 10 years. The prior loan was a floating rate loan of $130 million with a 2.63% interest rate at payoff.

Share Repurchase Activity:

During March, the Company repurchased and retired 2.2 million shares of its common stock. The source of funds for the $141 million in repurchase activity was primarily the sales proceeds from the sale of Northgate Mall, Cascade Mall and the office building at Country Club Plaza. The average repurchase price was $64.17.


2017 Earnings Guidance:

Management is reaffirming its previously provided diluted EPS and FFO per share guidance for 2017. A reconciliation of estimated EPS to FFO per share-diluted follows:

 

     2017 range  
  

 

 

 

Diluted EPS

   $ 1.26 - $1.36  

Plus: real estate depreciation and amortization

     3.05 - 3.05  

Less: gain on sale of dispositions

     .41 - .41  
  

 

 

 

Diluted FFO per share

   $ 3.90 - $4.00  
  

 

 

 

More details of the guidance assumptions are included in the Company’s Form 8-K supplemental financial information.

Macerich, an S&P 500 company, is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States.

Macerich currently owns 54 million square feet of real estate consisting primarily of interests in 48 regional shopping centers. Macerich specializes in successful retail properties in many of the country’s most attractive, densely populated markets with significant presence in the Pacific Rim, Arizona, Chicago, and the New York Metro area to Washington DC corridor. 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 (Investors Section). The call begins April 28, 2017 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 (Investors 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 Investors 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, 2016, 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:

 

     For the Three Months  
     Ended March 31,  
     Unaudited  
     2017     2016  

Revenues:

    

Minimum rents

   $ 145,555     $ 151,048  

Percentage rents

     1,918       3,014  

Tenant recoveries

     72,412       80,173  

Other income

     15,264       13,148  

Management Companies’ revenues

     11,896       8,617  
  

 

 

   

 

 

 

Total revenues

     247,045       256,000  
  

 

 

   

 

 

 

Expenses:

    

Shopping center and operating expenses

     75,897       79,324  

Management Companies’ operating expenses

     28,517       27,900  

REIT general and administrative expenses

     8,463       8,629  

Depreciation and amortization

     83,073       86,931  

Interest expense

     41,301       39,776  

Loss on extinguishment of debt, net

     —         3,575  
  

 

 

   

 

 

 

Total expenses

     237,251       246,135  
  

 

 

   

 

 

 

Equity in income of unconsolidated joint ventures

     15,843       11,660  

Co-venture expense (a)

     (3,877     (3,289

Income tax benefit (expense)

     3,484       (1,317

Gain on sale or write down of assets, net

     49,565       434,456  
  

 

 

   

 

 

 

Net income

     74,809       451,375  

Less net income attributable to noncontrolling interests

     5,566       30,460  
  

 

 

   

 

 

 

Net income attributable to the Company

   $ 69,243     $ 420,915  
  

 

 

   

 

 

 

Weighted average number of shares outstanding—basic

     143,596       151,984  
  

 

 

   

 

 

 

Weighted average shares outstanding, assuming full conversion of OP Units (b)

     154,187       162,805  
  

 

 

   

 

 

 

Weighted average shares outstanding—Funds From Operations (“FFO”)—diluted (b)

     154,246       162,924  
  

 

 

   

 

 

 

Net income per share—basic

   $ 0.48     $ 2.77  
  

 

 

   

 

 

 

Net income per share—diluted

   $ 0.48     $ 2.76  
  

 

 

   

 

 

 

Dividend declared per share

   $ 0.71     $ 0.68  
  

 

 

   

 

 

 

FFO—basic (b) (c)

   $ 133,603     $ 141,029  
  

 

 

   

 

 

 

FFO—diluted (b) (c)

   $ 133,603     $ 141,029  
  

 

 

   

 

 

 

FFO—diluted, excluding extinguishment of debt, net

   $ 133,603     $ 144,604  
  

 

 

   

 

 

 

FFO per share—basic (b) (c)

   $ 0.87     $ 0.87  
  

 

 

   

 

 

 

FFO per share—diluted (b) (c)

   $ 0.87     $ 0.87  
  

 

 

   

 

 

 

FFO per share—diluted, excluding extinguishment of debt, net

   $ 0.87     $ 0.89  
  

 

 

   

 

 

 

 


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

(a) This represents the outside partners’ allocation of net income in the Chandler Fashion Center/Freehold Raceway Mall joint venture.

 

(b) The Macerich Partnership, L.P. (the “Operating Partnership” or the “OP”) has operating partnership units (“OP units”). OP units can be converted into shares of Company common stock. Conversion of the OP units not owned by the Company has been assumed for purposes of calculating FFO per share and the weighted average number of shares outstanding. The computation of average shares for FFO—diluted includes the effect of share and unit-based compensation plans, stock warrants and convertible senior notes using the treasury stock method. It also assumes conversion of MACWH, LP preferred and common units to the extent they are dilutive to the calculation.

 

(c) The Company uses FFO in addition to net income to report its operating and financial results and considers FFO and FFO-diluted as supplemental measures for the real estate industry and a supplement to Generally Accepted Accounting Principles (“GAAP”) measures. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from extraordinary items and sales of depreciated operating properties, plus real estate related depreciation and amortization, impairment write-downs of real estate and write-downs of investments in an affiliate where the write-downs have been driven by a decrease in the value of real estate held by the affiliate and after adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis.

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 attributable to common stockholders and unit holders—basic and diluted (c):

 

     For the Three Months
Ended March 31,
 
     Unaudited  
     2017     2016  

Net income attributable to the Company

   $ 69,243     $ 420,915  

Adjustments to reconcile net income attributable to the Company to FFO attributable to common stockholders and unit holders—basic and diluted:

    

Noncontrolling interests in OP

     5,108       29,985  

Gain on sale or write down of consolidated assets, net

     (49,565     (434,456

Add: Gain on undepreciated asset sales—consolidated assets

     —         2,412  

 Loss on write-down of consolidated non-real estate assets

     (10,138     —    

(Gain) loss on sale or write down of assets from unconsolidated joint ventures (pro rata), net

     (2,269     4  

Add: Gain (loss) on undepreciated asset sales—unconsolidated joint ventures (pro rata)

     660       (4

Depreciation and amortization on consolidated assets

     83,073       86,931  

Less depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures

     (3,893     (3,694

Depreciation and amortization on unconsolidated joint ventures (pro rata)

     44,765       41,876  

Less: depreciation on personal property

     (3,381     (2,940
  

 

 

   

 

 

 

FFO attributable to common stockholders and unit holders—basic and diluted

     133,603       141,029  

Loss on extinguishment of debt, net—consolidated assets

     —         3,575  
  

 

 

   

 

 

 

FFO attributable to common stockholders and unit holders excluding extinguishment of debt, net—diluted

   $ 133,603     $ 144,604  
  

 

 

   

 

 

 

Reconciliation of Earnings per Share (“EPS”) to FFO per diluted share (c):

 

     For the
Three Months
 
     Ended
March 31,
 
     Unaudited  
     2017     2016  

EPS—diluted

   $ 0.48     $ 2.76  

Per share impact of depreciation and amortization of real estate

     0.78       0.76  

Per share impact of gain on sale or write down of assets, net

     (0.39     (2.65
  

 

 

   

 

 

 

FFO per share—diluted

   $ 0.87     $ 0.87  

Per share impact of loss on extinguishment of debt, net

     —         0.02  
  

 

 

   

 

 

 

FFO per share—diluted, excluding extinguishment of debt, net

   $ 0.87     $ 0.89  
  

 

 

   

 

 

 

 


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Reconciliation of Net income attributable to the Company to Adjusted EBITDA:

 

     For the Three Months
Ended March 31,
 
     Unaudited  
     2017     2016  

Net income attributable to the Company

   $ 69,243     $ 420,915  

Interest expense—consolidated assets

     41,301       39,776  

Interest expense—unconsolidated joint ventures (pro rata)

     25,306       22,494  

Depreciation and amortization—consolidated assets

     83,073       86,931  

Depreciation and amortization—unconsolidated joint ventures (pro rata)

     44,765       41,876  

Noncontrolling interests in OP

     5,108       29,985  

Less: Interest expense and depreciation and amortization allocable to noncontrolling interests on consolidated joint ventures

     (6,212     (6,043

Loss on extinguishment of debt, net—consolidated assets

     —         3,575  

Gain on sale or write down of assets, net—consolidated assets

     (49,565     (434,456

(Gain) loss on sale or write down of assets, net—unconsolidated joint ventures (pro rata)

     (2,269     4  

Income tax (benefit) expense

     (3,484     1,317  

Distributions on preferred units

     96       143  
  

 

 

   

 

 

 

Adjusted EBITDA (d)

   $ 207,362     $ 206,517  
  

 

 

   

 

 

 

Reconciliation of Adjusted EBITDA to Net Operating Income (“NOI”) and to NOI—Same Centers:

 

     For the Three Months
Ended March 31,
 
     Unaudited  
     2017     2016  

Adjusted EBITDA (d)

   $ 207,362     $ 206,517  

REIT general and administrative expenses

     8,463       8,629  

Management Companies’ revenues

     (11,896     (8,617

Management Companies’ operating expenses

     28,517       27,900  

Straight-line and above/below market adjustments

     (7,419     (6,412
  

 

 

   

 

 

 

NOI—All Centers

     225,027       228,017  

NOI of non-Same Centers

     (19,894     (27,266
  

 

 

   

 

 

 

NOI—Same Centers (e)

   $ 205,133     $ 200,751  
  

 

 

   

 

 

 

 

 


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

(d) Adjusted EBITDA represents earnings before interest, income taxes, depreciation, amortization, noncontrolling interests in the OP, extraordinary items, loss (gain) on remeasurement, sale or write down of assets, loss (gain) on extinguishment of debt and preferred dividends and includes joint ventures at their pro rata share. Management considers Adjusted 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 Adjusted 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 Adjusted EBITDA, as presented, may not be comparable to similarly titled measurements reported by other companies.

 

(e) The Company presents same center NOI because the Company believes it is useful for investors to evaluate the operating performance of comparable centers. Same Center NOI is calculated using total Adjusted EBITDA and eliminating the impact of the management companies’ revenues and operating expenses, the Company’s general and administrative expenses and the straight-line and above/below market adjustments to minimum rents and subtracting out NOI from non-Same Centers.

 

EX-99.2

Exhibit 99.2

 

 

LOGO

Supplemental Financial Information

For the three months ended March 31, 2017

 

 

LOGO


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

     1-4  

Overview

     1-2  

Capital Information and Market Capitalization

     3  

Changes in Total Common and Equivalent Shares/Units

     4  

Financial Data

     5-11  

Consolidated Statements of Operations (Unaudited)

     5  

Consolidated Balance Sheet (Unaudited)

     6  

Non-GAAP Pro Rata Financial Information (Unaudited)

     7-8  

2017 Guidance Range

     9  

Supplemental FFO Information

     10  

Capital Expenditures

     11  

Operational Data

     12-26  

Sales Per Square Foot

     12  

Sales Per Square Foot by Property Ranking

     13-16  

Occupancy

     17  

Average Base Rent Per Square Foot

     18  

Cost of Occupancy

     19  

Percentage of Net Operating Income by State

     20  

Property Listing

     21-24  

Joint Venture List

     25-26  

Debt Tables

     27-29  

Debt Summary

     27  

Outstanding Debt by Maturity Date

     28-29  

Development Pipeline

     30  

Corporate Information

     31  

This Supplemental Financial Information should be read in connection with the Company’s first quarter 2017 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date April 27, 2017) 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 March 31, 2017, the Operating Partnership owned or had an ownership interest in 48 regional shopping centers and seven community/power shopping centers aggregating approximately 54 million square feet of gross leasable area (“GLA”). These 55 centers (which include any related office space) are referred to hereinafter as the “Centers”, unless the context requires otherwise.

The Company is a self-administered and self-managed real estate investment trust (“REIT”) and conducts all of its operations through the Operating Partnership and the Company’s management companies (collectively, the “Management Companies”).

All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.

The Company presents certain measures in this Exhibit on a pro rata basis which represents (i) the measure on a consolidated basis, minus the Company’s partners’ share of the measure from its consolidated joint ventures (calculated based upon the partners’ percentage ownership interest); plus (ii) the Company’s share of the measure from its unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest). Management believes that these measures provide useful information to investors regarding its financial condition and/or results of operations because they include the Company’s share of the applicable amount from unconsolidated joint ventures and exclude the Company’s partners’ share from consolidated joint ventures, in each case presented on the same basis. The Company has several significant joint ventures and the Company believes that presenting various measures in this manner can help investors better understand the Company’s financial condition and/or results of operations after taking into account its economic interest in these joint ventures. Management also uses these measures to evaluate regional property level performance and to make decisions about resource allocations. The Company’s economic interest (as distinct from its legal ownership interest) in certain of its joint ventures could fluctuate from time to time and may not wholly align with its legal ownership interests because of provisions in certain joint venture agreements regarding distributions of cash flow based on capital account balances, allocations of profits and losses, payments of preferred returns and control over major decisions. Additionally, the Company does not control its unconsolidated joint ventures and the presentation of certain items, such as assets, liabilities, revenues and expenses, from these unconsolidated joint ventures does not represent the Company’s legal claim to such items.

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,

 

1


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, 2016, 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.

 

2


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Information and Market Capitalization

 

     Period Ended  
     3/31/2017     12/31/2016     12/31/2015  
    

dollars in thousands, except per share data

 

Closing common stock price per share

   $ 64.40     $ 70.84     $ 80.69  

52 week high

   $ 94.51     $ 94.51     $ 95.93  

52 week low

   $ 62.14     $ 66.00     $ 71.98  

Shares outstanding at end of period

      

Class A non-participating convertible preferred units

     90,619       90,619       138,759  

Common shares and partnership units

  

 

152,580,370

 

    154,567,331       165,260,655  
  

 

 

   

 

 

   

 

 

 

Total common and equivalent shares/units outstanding

  

 

152,670,989

 

    154,657,950       165,399,414  
  

 

 

   

 

 

   

 

 

 

Portfolio capitalization data

      

Total portfolio debt, including joint ventures at pro rata

   $ 7,531,625     $ 7,548,481     $ 7,010,306  

Equity market capitalization

  

 

9,832,012

 

    10,955,969       13,346,079  
  

 

 

   

 

 

   

 

 

 

Total market capitalization

   $ 17,363,637     $ 18,504,450     $ 20,356,385  
  

 

 

   

 

 

   

 

 

 

Leverage ratio(a)

     43.4     40.8     34.4

 

(a) Debt as a percentage of total market capitalization.

Portfolio Capitalization at March 31, 2017

 

 

LOGO

 

3


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, 2016

     10,582,295       143,985,036       90,619        154,657,950  

Conversion of partnership units to cash

     (219     —         —          (219

Conversion of partnership units to common shares

     (48,925     48,925       —          —    

Issuance of stock/partnership units from restricted stock issuance or other share or unit-based plans

     134,742       76,395       —          211,137  

Repurchase of common shares

     —         (2,197,879     —          (2,197,879
  

 

 

   

 

 

   

 

 

    

 

 

 

Balance as of March 31, 2017

     10,667,893       141,912,477       90,619        152,670,989  
  

 

 

   

 

 

   

 

 

    

 

 

 

 

4


The Macerich Company

Consolidated Statements of Operations (Unaudited)

(Dollars in thousands)

 

     For the Three
Months Ended
March 31,

2017
 

Revenues:

  

Minimum rents

   $ 145,555  

Percentage rents

     1,918  

Tenant recoveries

     72,412  

Other income

     15,264  

Management Companies’ revenues

     11,896  
  

 

 

 

Total revenues

     247,045  
  

 

 

 

Expenses:

  

Shopping center and operating expenses

     75,897  

Management Companies’ operating expenses

     28,517  

REIT general and administrative expenses

     8,463  

Depreciation and amortization

     83,073  

Interest expense

     41,301  
  

 

 

 

Total expenses

     237,251  

Equity in income of unconsolidated joint ventures

     15,843  

Co-venture expense

     (3,877

Income tax benefit

     3,484  

Gain on sale or write down of assets, net

     49,565  
  

 

 

 

Net income

     74,809  

Less net income attributable to noncontrolling interests

     5,566  
  

 

 

 

Net income attributable to the Company

   $ 69,243  
  

 

 

 

 

5


The Macerich Company

Consolidated Balance Sheet (Unaudited)

(Dollars in thousands)

 

     As of
March 31, 2017
 

ASSETS:

  

Property, net(a)

   $ 7,206,598  

Cash and cash equivalents

     92,296  

Restricted cash

     50,014  

Tenant and other receivables, net

     112,520  

Deferred charges and other assets, net

     459,824  

Due from affiliates

     80,195  

Investments in unconsolidated joint ventures

     1,710,617  
  

 

 

 

Total assets

   $ 9,712,064  
  

 

 

 

LIABILITIES AND EQUITY:

  

Mortgage notes payable

   $ 4,006,522  

Bank and other notes payable

     895,886  

Accounts payable and accrued expenses

     63,398  

Other accrued liabilities

     317,212  

Distributions in excess of investments in unconsolidated joint ventures

     96,601  

Co-venture obligation

     58,548  
  

 

 

 

Total liabilities

     5,438,167  
  

 

 

 

Commitments and contingencies

  

Equity:

  

Stockholders’ equity:

  

Common stock

     1,419  

Additional paid-in capital

     4,530,631  

Accumulated deficit

     (574,597
  

 

 

 

Total stockholders’ equity

     3,957,453  

Noncontrolling interests

     316,444  
  

 

 

 

Total equity

     4,273,897  
  

 

 

 

Total liabilities and equity

   $ 9,712,064  
  

 

 

 

 

(a) Includes construction in progress of $286,364.

 

6


The Macerich Company

Non-GAAP Pro Rata Financial Information (Unaudited)

(Dollars in thousands)

 

     For the Three Months Ended
March 31, 2017
 
     Noncontrolling
Interests of
Consolidated
Joint Ventures(a)
    Company’s
Share of
Unconsolidated
Joint Ventures
 

Revenues:

    

Minimum rents

   $ (8,371   $ 81,694  

Percentage rents

     (106     1,291  

Tenant recoveries

     (4,701     30,852  

Other income

     (1,391     6,320  
  

 

 

   

 

 

 

Total revenues

     (14,569     120,157  
  

 

 

   

 

 

 

Expenses:

    

Shopping center and operating expenses

     (4,022     36,512  

Depreciation and amortization

     (3,893     44,765  

Interest expense

     (2,319     25,306  
  

 

 

   

 

 

 

Total expenses

     (10,234     106,583  

Equity in income of unconsolidated joint ventures

     —         (15,843

Co-venture expense

     3,877       —    

Gain on sale or write down of assets, net

     —         2,269  
  

 

 

   

 

 

 

Net income

     (458     —    

Less net income attributable to noncontrolling interests

     (458     —    
  

 

 

   

 

 

 

Net income attributable to the Company

   $ —       $ —    
  

 

 

   

 

 

 

 

(a) Represents the Company’s partners’ share of consolidated joint ventures.

 

7


The Macerich Company

Non-GAAP Pro Rata Financial Information (Unaudited)

(Dollars in thousands)

 

     As of March 31, 2017  
     Noncontrolling
Interests of
Consolidated
Joint Ventures(a)
    Company’s
Share of
Unconsolidated
Joint Ventures
 

ASSETS:

    

Property, net(b)

   $ (312,321   $ 4,349,748  

Cash and cash equivalents

     (7,105     122,701  

Restricted cash

     —         2,281  

Tenant and other receivables, net

     (19,324     46,342  

Deferred charges and other assets, net

     (4,947     177,475  

Due from affiliates

     530       (2,160

Investments in unconsolidated joint ventures, at equity

     —         (1,710,617
  

 

 

   

 

 

 

Total assets

   $ (343,167   $ 2,985,770  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY:

    

Mortgage notes payable

   $ (228,472   $ 2,800,352  

Bank and other notes payable

     (2,663     60,000  

Accounts payable and accrued expenses

     (2,985     47,036  

Other accrued liabilities

     (31,470     174,983  

Distributions in excess of investments in unconsolidated joint ventures

     —         (96,601

Co-venture obligation

     (58,548     —    
  

 

 

   

 

 

 

Total liabilities

     (324,138     2,985,770  
  

 

 

   

 

 

 

Equity:

    

Stockholders’ equity

     —         —    

Noncontrolling interests

     (19,029     —    
  

 

 

   

 

 

 

Total equity

     (19,029     —    
  

 

 

   

 

 

 

Total liabilities and equity

   $ (343,167   $ 2,985,770  
  

 

 

   

 

 

 

 

(a) Represents the Company’s partners’ share of consolidated joint ventures.
(b) This includes $11,757 of construction in progress relating to the Company’s partners’ share from consolidated joint ventures and $125,997 of construction in progress relating to the Company’s share from unconsolidated joint ventures.

 

8


The Macerich Company

2017 Guidance Range (Unaudited)

 

     Year 2017
Guidance
 

Earnings Expectations:

  

Earnings per share—diluted

     $1.26 - $1.36  

Plus: real estate depreciation and amortization

     $3.05 - $3.05  

Less: gain on sale of depreciated assets

     ($0.41 - $0.41)  
  

 

 

 

FFO per share—diluted

     $3.90 - $4.00  
  

 

 

 

Underlying Assumptions to 2017 Guidance

  

Cash Same Center Net Operating Income (“NOI”) Growth(a)

     3.0% - 4.0%  

Assumed dispositions(b)

     $209 million  

 

            Year 2017
FFO / Share
Impact

Lease termination income

     $15 million      $0.10

Capitalized interest

     $20 million      $0.13

Bad debt expense

     ($5 million)      ($0.03)

Dilutive impact on 2017 of assets sold in 2016 and 2017

     ($12 million)      ($0.08)

Straight-line rent

     $16 million      $0.10

Amortization of acquired above and below-market leases

     $16 million      $0.10

Interest Expense

     ($259 - $263 million)      ($1.67 - $1.70)

 

(a) Excludes non-cash items of straight-line and above/below market adjustments to minimum rents. Includes lease termination income.
(b) The Company sold Cascade Mall and Northgate Mall in January 2017 for $170.0 million. The Company’s joint venture sold an office tower, Valencia Place at Country Club Plaza, in March 2017. The Company’s pro rata share of the proceeds was $39.0 million.

 

9


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental FFO Information(a)

 

     As of March 31,  
     2017      2016  
     dollars in millions  

Straight-line rent receivable

   $ 86.0      $ 74.6  

 

     For the
Three Months Ended
March 31,
 
     2017      2016  
     dollars in millions  

Lease termination income

   $ 2.7      $ 3.5  

Straight-line rental income

   $ 3.6      $ 2.2  

Gain on sales of undepreciated assets

   $ 0.7      $ 2.4  

Amortization of acquired above and below-market leases

   $ 3.8      $ 4.2  

Amortization of debt premiums

   $ 0.9      $ 1.0  

Interest capitalized

   $ 3.9      $ 4.1  

 

(a) All joint venture amounts included at pro rata.

 

10


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 

     For the Three
Months Ended
     Year Ended
12/31/16
     Year Ended
12/31/15
 
     3/31/17      3/31/16        
    

dollars in millions

 

Consolidated Centers

           

Acquisitions of property and equipment

   $ 4.4      $ 5.3      $ 56.8      $ 79.8  

Development, redevelopment, expansions and renovations of Centers

     18.5        28.7        183.2        218.7  

Tenant allowances

     1.5        3.3        19.2        30.4  

Deferred leasing charges

     5.0        6.2        24.8        26.8  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 29.4      $ 43.5      $ 284.0      $ 355.7  
  

 

 

    

 

 

    

 

 

    

 

 

 

Unconsolidated Joint Venture Centers(a)

           

Acquisitions of property and equipment

   $ 0.6      $ 330.8      $ 349.8      $ 160.0  

Development, redevelopment, expansions and renovations of Centers

     29.9        24.1        101.1        132.9  

Tenant allowances

     0.9        2.9        11.3        6.3  

Deferred leasing charges

     2.1        1.9        7.1        3.3  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 33.5      $ 359.7      $ 469.3      $ 302.5  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) All joint venture amounts at pro rata.

 

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
 

03/31/2017

   $ 578      $ 726      $ 639  

03/31/2016(b)(c)

   $ 562      $ 723      $ 625  

12/31/2016(d)

   $ 573      $ 710      $ 630  

12/31/2015(c)

   $ 579      $ 763      $ 635  

12/31/2014(e)

   $ 556      $ 724      $ 587  

12/31/2013(f)

   $ 488      $ 717      $ 562  

 

(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 for regional shopping centers. Sales per square foot exclude Centers under development and redevelopment.
(b) Capitola Mall, sold April 13, 2016, is excluded at March 31, 2016.
(c) On July 15, 2016, the Company conveyed Flagstaff Mall to the mortgage lender by a deed-in-lieu of foreclosure. Flagstaff Mall is excluded from sales per square foot as of March 31, 2016 and December 31, 2015.
(d) Cascade Mall and Northgate Mall were under contract to be sold in December 2016 and sold in January 2017. These two Centers are excluded from sales per square foot as of December 31, 2016.
(e) On June 30, 2015, the Company conveyed Great Northern Mall to the mortgage lender by a deed-in-lieu of foreclosure. Great Northern Mall is excluded from Sales per square foot as of December 31, 2014.
(f) Rotterdam Square, sold January 15, 2014, is excluded at December 31, 2013.

Sales Per Square Foot

 

LOGO

 

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 3/31/2017
(c)
     % of Portfolio
2017 Forecast
Pro Rata

Real Estate NOI
(d)
 

Properties

   3/31/2017
(a)
     12/31/2016
(a)
     3/31/2016
(a)
     3/31/2017
(b)
     12/31/2016
(b)
     3/31/2016
(b)
       

Group 1: Top 10

                       

Corte Madera, Village at

   $ 1,452      $ 1,456      $ 1,542        94.3      90.1      88.8      

Queens Center

   $ 1,386      $ 1,364      $ 1,147        97.1      98.5      98.2      

Washington Square

   $ 1,047      $ 972      $ 1,046        97.8      99.5      98.0      

Los Cerritos Center

   $ 943      $ 896      $ 857        95.2      94.9      95.8      

North Bridge, The Shops at

   $ 908      $ 884      $ 885        98.3      99.3      99.8      

Tysons Corner Center

   $ 955      $ 876      $ 863        95.8      98.4      98.7      

Biltmore Fashion Park

   $ 845      $ 829      $ 831        96.3      98.4      98.0      

Santa Monica Place

   $ 818      $ 808      $ 776        83.3      86.5      82.3      

Fashion Outlets of Chicago

   $ 771      $ 772      $ 749        96.7      97.7      97.1      

Broadway Plaza (e)

     n/a        n/a        n/a        n/a        n/a        n/a        
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Top 10:

   $ 1,001      $ 959      $ 934        95.5      96.8      96.4      13.6      31.8
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Group 2: Top 11-20

                       

Arrowhead Towne Center

   $ 774      $ 751      $ 747        93.6      94.7      95.7      

Tucson La Encantada

   $ 759      $ 747      $ 779        91.5      94.6      93.5      

Scottsdale Fashion Square

   $ 736      $ 727      $ 720        94.6      96.4      96.9      

Fresno Fashion Fair

   $ 723      $ 710      $ 656        95.7      95.6      95.3      

Vintage Faire Mall

   $ 704      $ 704      $ 691        96.7      95.4      95.5      

Kings Plaza Shopping Center

   $ 690      $ 697      $ 723        94.2      95.2      92.4      

Kierland Commons

   $ 681      $ 670      $ 661        93.2      97.6      98.7      

Chandler Fashion Center

   $ 672      $ 657      $ 654        95.8      95.2      96.6      

Danbury Fair Mall

   $ 646      $ 648      $ 647        94.2      95.9      97.1      

Twenty Ninth Street

   $ 645      $ 638      $ 632        97.8      98.1      99.2      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Top 11-20:

   $ 702      $ 695      $ 688        94.9      96.0      96.4      13.1      25.1
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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 3/31/2017
(c)
     % of Portfolio
2017 Forecast
Pro Rata

Real Estate NOI
(d)
 

Properties

   3/31/2017
(a)
     12/31/2016
(a)
     3/31/2016
(a)
     3/31/2017
(b)
     12/31/2016
(b)
     3/31/2016
(b)
       

Group 3: Top 21-30

                       

Country Club Plaza

     n/a        n/a        n/a        n/a        n/a        n/a        

Green Acres Mall

   $ 626      $ 625      $ 641        96.1      93.5      92.8      

Freehold Raceway Mall

   $ 630      $ 613      $ 606        97.2      97.8      98.0      

Stonewood Center

   $ 602      $ 576      $ 561        91.2      94.0      93.8      

Deptford Mall

   $ 555      $ 558      $ 579        96.9      95.3      94.6      

FlatIron Crossing

   $ 550      $ 550      $ 560        94.7      95.1      94.3      

Victor Valley, Mall of

   $ 537      $ 539      $ 530        97.6      97.8      96.8      

SanTan Village Regional Center

   $ 524      $ 522      $ 523        97.5      97.5      97.2      

Oaks, The

   $ 518      $ 514      $ 586        94.2      95.6      96.7      

Inland Center

   $ 525      $ 489      $ 514        91.6      98.1      97.5      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Top 21-30:

   $ 570      $ 565      $ 572        94.5      95.2      95.7      13.6      22.6
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Group 4: Top 31-40

                       

Lakewood Center

   $ 482      $ 482      $ 472        97.2      98.3      96.8      

West Acres

   $ 492      $ 479      $ 502        95.6      98.9      99.1      

La Cumbre Plaza

   $ 472      $ 469      $ 440        88.0      85.2      94.0      

Valley River Center

   $ 460      $ 467      $ 469        99.5      99.0      96.2      

Pacific View

   $ 442      $ 448      $ 460        94.3      94.5      95.4      

South Plains Mall

   $ 420      $ 425      $ 441        90.5      90.1      91.6      

Superstition Springs Center

   $ 377      $ 377      $ 368        90.3      92.9      94.3      

Eastland Mall

   $ 368      $ 367      $ 381        94.9      96.3      96.1      

Fashion Outlets of Niagara Falls USA

   $ 340      $ 339      $ 354        92.1      92.9      92.3      

Desert Sky Mall

   $ 342      $ 336      $ 328        97.6      97.5      94.2      
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Top 31-40:

   $ 417      $ 417      $ 424     

 

 

 

94.4

 

     95.3      95.1      13.7      13.6
  

 

 

    

 

 

    

 

 

       

 

 

    

 

 

    

 

 

    

 

 

 

Total Top 40:

   $ 662      $ 652      $ 651        94.8      95.8      95.9      13.5      93.1
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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 3/31/2017
(c)

    % of Portfolio
2017 Forecast
Pro Rata
Real Estate  NOI
(d)
 

Properties

   3/31/2017
(a)
     12/31/2016
(a)
     3/31/2016
(a)
     3/31/2017
(b)
    12/31/2016
(b)
    3/31/2016
(b)
     

Group 5: 41-45

                   

NorthPark Mall

                   

SouthPark Mall

                   

Towne Mall

                   

Valley Mall

                   

Wilton Mall

                   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total 41-45:

   $ 290      $ 293      $ 308        88.3     90.7     89.0     10.9  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Centers under Redevelopment

                   

Fashion Outlets of Philadelphia (e) (f)

                   

Paradise Valley Mall (e)

                   

Westside Pavilion (e)

                   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

48 REGIONAL SHOPPING CENTERS (g)

   $ 639      $ 630      $ 629        94.3     95.4     95.3     13.4     98.3
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Community / Power Centers and various retail assets

                      1.7
                 

 

 

   

 

 

 

TOTAL ALL PROPERTIES

                    13.4     100.0
                 

 

 

   

 

 

 

 

15


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, 2016.
(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.
(c) 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.
(d) The percentage of Portfolio 2017 Forecast Pro Rata Real Estate NOI is based on the guidance range provided on April 27, 2017, see page 9. Real Estate NOI excludes straight-line and above/below market adjustments to minimum rents. Real Estate NOI also does not reflect REIT expenses and Management Company revenues and expenses. See the Company’s forward-looking statements disclosure on pages 1 and 2 for factors that may affect the information provided in this column.
(e) 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.
(f) On July 30, 2014, the Company formed a joint venture to redevelop and rebrand The Gallery in Philadelphia, Pennsylvania.
(g) Properties sold prior to March 31, 2017 are excluded in both current and prior periods above.
 

 

16


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy(a)

 

Regional Shopping Centers:
Period Ended

   Consolidated
Centers
    Unconsolidated
Joint Venture
Centers
    Total
Centers
 

03/31/2017

     93.9     94.8     94.3

03/31/2016(b)(c)

     94.1     96.7     95.1

12/31/2016(d)

     94.8     96.2     95.4

12/31/2015(c)

     95.3     97.8     96.1

 

(a) 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.
(b) Capitola Mall, sold April 13, 2016, is excluded at March 31, 2016.
(c) On July 15, 2016, the Company conveyed Flagstaff Mall to the mortgage lender by a deed-in-lieu of foreclosure. Flagstaff Mall is excluded from Occupancy as of March 31, 2016 and December 31, 2015.
(d) Cascade Mall and Northgate Mall were under contract to be sold in December 2016 and sold in January 2017. These two Centers are excluded from occupancy as of December 31, 2016.

 

17


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

        

03/31/2017

   $ 54.93      $ 54.79      $ 45.54  

03/31/2016(e)(f)

   $ 52.24      $ 53.40      $ 47.99  

12/31/2016(g)

   $ 53.51      $ 53.48      $ 44.77  

12/31/2015(f)

   $ 52.64      $ 53.99      $ 49.02  

Unconsolidated Joint Venture Centers

        

03/31/2017

   $ 59.41      $ 62.72      $ 56.12  

03/31/2016

   $ 59.08      $ 75.24      $ 60.30  

12/31/2016

   $ 57.90      $ 64.78      $ 57.29  

12/31/2015

   $ 60.74      $ 80.18      $ 60.85  

All Regional Shopping Centers

        

03/31/2017

   $ 56.31      $ 56.93      $ 48.44  

03/31/2016(e)(f)

   $ 54.16      $ 57.44      $ 49.76  

12/31/2016(g)

   $ 54.87      $ 56.57      $ 48.08  

12/31/2015(f)

   $ 54.32      $ 57.41      $ 50.29  

 

(a) Average base rent per square foot is based on spaces 10,000 square feet and under. All joint venture amounts are included at pro rata. Centers under development and redevelopment are excluded.
(b) Average base rent per square foot gives effect to the terms of each lease in effect, as of the applicable date, including any concessions, abatements and other adjustments or allowances that have been granted to the tenants.
(c) The average base rent per square foot on leases executed during the period represents the actual rent to be paid during the first twelve months.
(d) The average base rent per square foot on leases expiring during the period represents the final year minimum rent on a cash basis.
(e) Capitola Mall, sold April 13, 2016, is excluded at March 31, 2016.
(f) On July 15, 2016, the Company conveyed Flagstaff Mall to the mortgage lender by a deed-in-lieu of foreclosure. Flagstaff Mall is excluded from the table above as of March 31, 2016 and December 31, 2015.
(g) Cascade Mall and Northgate Mall were under contract to be sold in December 2016 and sold in January 2017. These two Centers are excluded from the table above as of December 31, 2016.

 

18


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

 

                                                                                                           
     For the trailing
twelve months ended
March 31, 2017
    For Years Ended December 31,  
         2016(a)         2015(b)    

Consolidated Centers

      

Minimum rents

     9.3     9.4     9.0

Percentage rents

     0.4     0.4     0.4

Expense recoveries(c)

     4.4     4.3     4.5
  

 

 

   

 

 

   

 

 

 

Total

     14.1     14.1     13.9
  

 

 

   

 

 

   

 

 

 
     For the trailing
twelve months ended
March 31, 2017
    For Years Ended December 31,  
         2016         2015    

Unconsolidated Joint Venture Centers

      

Minimum rents

     8.4     8.6     8.1

Percentage rents

     0.3     0.3     0.4

Expense recoveries(c)

     3.9     3.9     4.0
  

 

 

   

 

 

   

 

 

 

Total

     12.6     12.8     12.5
  

 

 

   

 

 

   

 

 

 
     For the trailing
twelve months ended
March 31, 2017
    For Years Ended December 31,  
         2016(a)         2015(b)    

All Centers

      

Minimum rents

     8.9     9.0     8.7

Percentage rents

     0.4     0.3     0.4

Expense recoveries(c)

     4.1     4.1     4.3
  

 

 

   

 

 

   

 

 

 

Total

     13.4     13.4     13.4
  

 

 

   

 

 

   

 

 

 

 

(a) Cascade Mall and Northgate Mall were under contract to be sold in December 2016 and sold in January 2017. These two Centers are excluded from cost of occupancy as of December 31, 2016.
(b) On July 15, 2016, the Company conveyed Flagstaff Mall to the mortgage lender by a deed-in-lieu of foreclosure. Flagstaff Mall is excluded from cost of occupancy as of December 31, 2015.
(c) Represents real estate tax and common area maintenance charges.

 

19


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Percentage of Net Operating Income by State

Cascade Mall and Northgate Mall were under contract to be sold in December 2016 and sold in January 2017. These two Centers are excluded from the table below.

 

State

   % of Portfolio
2017 Forecast
Real Estate

Pro Rata NOI(a)
 

California

     27.2

New York

     21.2

Arizona

     16.4

Colorado, Illinois & Missouri

     9.9

Pennsylvania & Virginia

     8.7

New Jersey & Connecticut

     7.6

Oregon

     4.3

Other(b)

     4.7
  

 

 

 

Total

     100.0
  

 

 

 

 

(a) The percentage of Portfolio 2017 Forecast Pro Rata Real Estate NOI is based on guidance provided on April 27, 2017, see page 9. Real Estate NOI excludes straight-line and above/below market adjustments to minimum rents. Real Estate NOI also does not reflect REIT expenses and Management Company revenues and expenses. See the Company’s forward-looking statements disclosure on pages 1 and 2 for factors that may affect the information provided in this column.
(b) “Other” includes Indiana, Iowa, Kentucky, North Dakota and Texas.

 

20


The Macerich Company

Property Listing

March 31, 2017

The following table sets forth certain information regarding the Centers and other locations that are wholly owned or partly owned by the Company.

 

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    50.1%   

Chandler Fashion Center
Chandler, Arizona

     2001/2002               1,319,000  
2    100%   

Danbury Fair Mall
Danbury, Connecticut

     1986/2005        2016        1,271,000  
3    100%   

Desert Sky Mall
Phoenix, Arizona

     1981/2002        2007        890,000  
4    100%   

Eastland Mall(c)
Evansville, Indiana

     1978/1998        1996        1,044,000  
5    100%   

Fashion Outlets of Chicago
Rosemont, Illinois

     2013/—               538,000  
6    100%   

Fashion Outlets of Niagara Falls USA
Niagara Falls, New York

     1982/2011        2014        686,000  
7    50.1%   

Freehold Raceway Mall
Freehold, New Jersey

     1990/2005        2007        1,672,000  
8    100%   

Fresno Fashion Fair
Fresno, California

     1970/1996        2006        964,000  
9    100%   

Green Acres Mall(c)
Valley Stream, New York

     1956/2013        2016        2,069,000  

10

   100%   

Inland Center(c)
San Bernardino, California

     1966/2004        2016        866,000  

11

   100%   

Kings Plaza Shopping Center(c)
Brooklyn, New York

     1971/2012        2002        1,189,000  

12

   100%   

La Cumbre Plaza(c)
Santa Barbara, California

     1967/2004        1989        491,000  

13

   100%   

NorthPark Mall
Davenport, Iowa

     1973/1998        2001        1,035,000  

14

   100%   

Oaks, The
Thousand Oaks, California

     1978/2002        2009        1,191,000  

15

   100%   

Pacific View
Ventura, California

     1965/1996        2001        1,021,000  

16

   100%   

Queens Center(c)
Queens, New York

     1973/1995        2004        963,000  

17

   100%   

Santa Monica Place
Santa Monica, California

     1980/1999        2015        518,000  

18

   84.9%   

SanTan Village Regional Center
Gilbert, Arizona

     2007/—        2009        1,057,000  

19

   100%   

SouthPark Mall
Moline, Illinois

     1974/1998        2015        862,000  

20

   100%   

Stonewood Center(c)
Downey, California

     1953/1997        1991        933,000  

21

   100%   

Superstition Springs Center
Mesa, Arizona

     1990/2002        2002        1,040,000  

22

   100%   

Towne Mall
Elizabethtown, Kentucky

     1985/2005        1989        350,000  

 

21


The Macerich Company

Property Listing

March 31, 2017

 

Count

  

Company’s

Ownership(a)

  

Name of
Center/Location

   Year of
Original
Construction/
Acquisition
     Year of Most
Recent
Expansion/
Renovation
   Total
GLA(b)
 

23

   100%   

Tucson La Encantada
Tucson, Arizona

     2002/2002      2005      243,000  

24

   100%   

Valley Mall
Harrisonburg, Virginia

     1978/1998      1992      505,000  

25

   100%   

Valley River Center
Eugene, Oregon

     1969/2006      2007      920,000  

26

   100%   

Victor Valley, Mall of
Victorville, California

     1986/2004      2012      577,000  

27

   100%   

Vintage Faire Mall
Modesto, California

     1977/1996      2008      1,138,000  

28

   100%   

Wilton Mall
Saratoga Springs, New York

     1990/2005      1998      737,000  
              

 

 

 
      Total Consolidated Centers            26,089,000  
              

 

 

 
UNCONSOLIDATED JOINT VENTURE CENTERS:        

29

   60%   

Arrowhead Towne Center
Glendale, Arizona

     1993/2002      2015      1,197,000  

30

   50%   

Biltmore Fashion Park
Phoenix, Arizona

     1963/2003      2006      517,000  

31

   50.1%   

Corte Madera, The Village at
Corte Madera, California

     1985/1998      2005      461,000  

32

   50%   

Country Club Plaza
Kansas City, Missouri

     1922/2016      2015      1,003,000  

33

   51%   

Deptford Mall
Deptford, New Jersey

     1975/2006      1990      1,039,000  

34

   51%   

FlatIron Crossing
Broomfield, Colorado

     2000/2002      2009      1,431,000  

35

   50%   

Kierland Commons
Scottsdale, Arizona

     1999/2005      2003      436,000  

36

   60%   

Lakewood Center
Lakewood, California

     1953/1975      2008      2,070,000  

37

   60%   

Los Cerritos Center(c)
Cerritos, California

     1971/1999      2016      1,300,000  

38

   50%   

North Bridge, The Shops at(c)
Chicago, Illinois

     1998/2008           671,000  

39

   50%   

Scottsdale Fashion Square
Scottsdale, Arizona

     1961/2002      2015      1,812,000  

40

   60%   

South Plains Mall
Lubbock, Texas

     1972/1998      2017      1,127,000  

41

   51%   

Twenty Ninth Street(c)
Boulder, Colorado

     1963/1979      2007      847,000  

42

   50%   

Tysons Corner Center
Tysons Corner, Virginia

     1968/2005      2014      1,970,000  

43

   60%   

Washington Square
Portland, Oregon

     1974/1999      2005      1,440,000  

44

   19%   

West Acres
Fargo, North Dakota

     1972/1986      2001      962,000  
              

 

 

 
      Total Unconsolidated Joint Venture Centers            18,283,000  
              

 

 

 

 

22


The Macerich Company

Property Listing

March 31, 2017

 

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:     

45

   50%   

Broadway Plaza(c)(d)
Walnut Creek, California

     1951/1985        2016        923,000  

46

   50%   

Fashion Outlets of Philadelphia(d)
Philadelphia, Pennsylvania

     1977/2014        ongoing        850,000  

47

   100%   

Paradise Valley Mall(e)
Phoenix, Arizona

     1979/2002        2009        1,204,000  

48

   100%   

Westside Pavilion(e)
Los Angeles, California

     1985/1998        2007        755,000  
              

 

 

 
      Total Regional Shopping Centers            48,104,000  
              

 

 

 

COMMUNITY / POWER CENTERS:

 

     

1

   50%   

Atlas Park, The Shops at(d)
Queens, New York

     2006/2011        2013        371,000  

2

   50%   

Boulevard Shops(d)
Chandler, Arizona

     2001/2002        2004        185,000  

3

   various   

Estrella Falls, The Market at(d)
Goodyear, Arizona

     2009/—        2016        355,000  

4

   89.4%   

Promenade at Casa Grande(e)
Casa Grande, Arizona

     2007/—        2009        761,000  

5

   100%   

Southridge Center(e)
Des Moines, Iowa

     1975/1998        2013        823,000  

6

   100%   

Superstition Springs Power Center(e)
Mesa, Arizona

     1990/2002               206,000  

7

   100%   

The Marketplace at Flagstaff Mall(c)(e)
Flagstaff, Arizona

     2007/—               268,000  
              

 

 

 
      Total Community / Power Centers            2,969,000  
              

 

 

 

OTHER ASSETS:

        
   100%   

Various(e)(f)

           447,000  
   100%   

500 North Michigan Avenue(e)
Chicago, Illinois

           326,000  
   50%   

Fashion Outlets of Philadelphia-Office(d)
Philadelphia, Pennsylvania

           526,000  
   50%   

Scottsdale Fashion Square-Office(d)
Scottsdale, Arizona

           123,000  
   50%   

Tysons Corner Center-Office(d)
Tysons Corner, Virginia

           174,000  
   50%   

Hyatt Regency Tysons Corner Center(d)
Tysons Corner, Virginia

           290,000  
   50%   

VITA Tysons Corner Center(d)
Tysons Corner, Virginia

           510,000  
   50%   

Tysons Tower(d)
Tysons Corner, Virginia

           528,000  
              

 

 

 
      Total Other Assets            2,924,000  
              

 

 

 
      Grand Total at March 31, 2017            53,997,000  
              

 

 

 

 

23


The Macerich Company

Property Listing

March 31, 2017

 

 

(a) The Company’s ownership interest in this table reflects its legal ownership interest. See footnotes (a) and (b) on pages 25 and 26 regarding the legal versus economic ownership of joint venture entities.
(b) Includes GLA attributable to anchors (whether owned or non-owned) and mall and freestanding stores as of March 31, 2017.
(c) Portions of the land on which the Center is situated are subject to one or more long-term ground leases. With respect to 43 Centers, the underlying land controlled by the Company is owned in fee entirely by the Company, or, in the case of jointly-owned Centers, by the joint venture property partnership or limited liability company.
(d) Included in Unconsolidated Joint Venture Centers.
(e) Included in Consolidated Centers.
(f) The Company owns an office building and seven stores located at shopping centers not owned by the Company. Of the seven stores, two are leased to Forever 21, one is leased to Kohl’s, one is vacant, and three have been leased for non-Anchor uses. With respect to the office building and four of the seven stores, the underlying land is owned in fee entirely by the Company. With respect to the remaining three stores, the underlying land is owned by third parties and leased to the Company pursuant to long-term building or ground leases.

 

24


The Macerich Company

Joint Venture List

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 March 31, 2017.

 

Properties

   3/31/2017
Legal
Ownership(a)
    3/31/2017
Economic
Ownership(b)
   

Joint Venture

   3/31/2017
Total GLA(c)
 

Arrowhead Towne Center

     60     60   New River Associates LLC      1,197,000  

Atlas Park, The Shops at

     50     50   WMAP, L.L.C.      371,000  

Biltmore Fashion Park

     50     50   Biltmore Shopping Center Partners LLC      517,000  

Boulevard Shops

     50     50   Propcor II Associates, LLC      185,000  

Broadway Plaza

     50     50   Macerich Northwestern Associates      923,000  

Chandler Fashion Center(d)

     50.1     50.1   Freehold Chandler Holdings LP      1,319,000  

Corte Madera, The Village at

     50.1     50.1   Corte Madera Village, LLC      461,000  

Country Club Plaza

     50     50   Country Club Plaza KC Partners LLC      1,003,000  

Deptford Mall

     51     51   Macerich HHF Centers LLC      1,039,000  

Estrella Falls

     86.6     86.6   Westcor Goodyear RSC LLC      79,000  

Estrella Falls, The Market at(e)

     40.1     40.1   The Market at Estrella Falls LLC      276,000  

Fashion Outlets of Philadelphia

     50     50   Various Entities      850,000  

Fashion Outlets of Philadelphia-Office

     50     50   Various Entities      526,000  

FlatIron Crossing

     51     51   Macerich HHF Centers LLC      1,431,000  

Freehold Raceway Mall(d)

     50.1     50.1   Freehold Chandler Holdings LP      1,672,000  

Hyatt Regency Tysons Corner Center

     50     50   Tysons Corner Hotel I LLC      290,000  

Kierland Commons

     50     50   Kierland Commons Investment LLC      436,000  

Lakewood Center

     60     60   Pacific Premier Retail LLC      2,070,000  

Los Cerritos Center

     60     60   Pacific Premier Retail LLC      1,300,000  

North Bridge, The Shops at

     50     50   North Bridge Chicago LLC      671,000  

Promenade at Casa Grande(f)

     89.4     89.4   WP Casa Grande Retail LLC      761,000  

SanTan Village Regional Center

     84.9     84.9   Westcor SanTan Village LLC      1,057,000  

Scottsdale Fashion Square

     50     50   Scottsdale Fashion Square Partnership      1,812,000  

Scottsdale Fashion Square-Office

     50     50   Scottsdale Fashion Square Partnership      123,000  

Macerich Seritage Portfolio(g)

     50     50   MS Portfolio LLC      1,550,000  

South Plains Mall

     60     60   Pacific Premier Retail LLC      1,127,000  

Twenty Ninth Street

     51     51   Macerich HHF Centers LLC      847,000  

Tysons Corner Center

     50     50   Tysons Corner LLC      1,970,000  

Tysons Corner Center-Office

     50     50   Tysons Corner Property LLC      174,000  

Tysons Tower

     50     50   Tysons Corner Property LLC      528,000  

VITA Tysons Corner Center

     50     50   Tysons Corner Property LLC      510,000  

Washington Square

     60     60   Pacific Premier Retail LLC      1,440,000  

West Acres

     19     19   West Acres Development, LLP      962,000  

 

(a) This column reflects the Company’s legal ownership in the listed properties as of March 31, 2017. Legal ownership may, at times, not equal the Company’s economic interest in the listed properties because of various provisions in certain joint venture agreements regarding distributions of cash flow based on capital account balances, allocations of profits and losses and payments of preferred returns. As a result, the Company’s actual economic interest (as distinct from its legal ownership interest) in certain of the properties could fluctuate from time to time and may not wholly align with its legal ownership interests. Substantially all of the Company’s joint venture agreements contain rights of first refusal, buy-sell provisions, exit rights, default dilution remedies and/or other break up provisions or remedies which are customary in real estate joint venture agreements and which may, positively or negatively, affect the ultimate realization of cash flow and/or capital or liquidation proceeds.

 

25


The Macerich Company

Joint Venture List

 

(b) Economic ownership represents the allocation of cash flow to the Company as of March 31, 2017, except as noted below. In cases where the Company receives a current cash distribution greater than its legal ownership percentage due to a capital account greater than its legal ownership percentage, only the legal ownership percentage is shown in this column. The Company’s economic ownership of these properties may fluctuate based on a number of factors, including mortgage refinancings, partnership capital contributions and distributions, and proceeds and gains or losses from asset sales, and the matters set forth in the preceding paragraph.
(c) Includes GLA attributable to anchors (whether owned or non-owned) and mall and freestanding stores as of March 31, 2017.
(d) The joint venture entity was formed in September 2009. Upon liquidation of the partnership, distributions are made in the following order: to the third-party partner until it receives a 13% internal rate of return on and of its aggregate unreturned capital contributions; to the Company until it receives a 13% internal rate of return on and of its aggregate unreturned capital contributions; and, thereafter, pro rata 35% to the third-party partner and 65% to the Company.
(e) Columns 1 and 2 reflect the Company’s indirect ownership interest in the property owner. The Company and a third-party partner are each members of a joint venture (the “MW Joint Venture”) which, in turn, is a member in 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.
(f) Columns 1 and 2 reflect the Company’s total direct and indirect ownership interest in the property owner. The Company and a third-party partner are each members of a joint venture (the “MW Joint Venture”) which, in turn, is a member in the joint venture with the Company 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.
(g) On April 30, 2015 Sears Holdings Corporation (“Sears”) and the Company announced that they had formed a joint venture, MS Portfolio LLC. Sears contributed nine stores (located at Arrowhead Towne Center, Chandler Fashion Center, Danbury Fair Mall, Deptford Mall, Freehold Raceway Mall, Los Cerritos Center, South Plains Mall, Vintage Faire Mall and Washington Square) to the joint venture and the Company contributed $150 million in cash to the joint venture. The lease arrangements between Sears and the joint venture provide the ability to create additional value through recapturing certain space leased to Sears in these properties and re-leasing that space to third-party tenants. For example, Primark has leased space in portions of the Sears stores at Danbury Fair Mall and Freehold Raceway Mall. On July 7, 2015, Sears assigned its ownership interest in MS Portfolio LLC to Seritage MS Holdings LLC.

 

26


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary (at Company’s pro rata share)(a)

 

     As of March 31, 2017  
     Fixed Rate     Floating Rate     Total  
     (Dollars in thousands)  

Mortgage notes payable

   $ 3,807,516     $ 199,006     $ 4,006,522  

Bank and other notes payable

     5,327       890,559       895,886  
  

 

 

   

 

 

   

 

 

 

Total debt per Consolidated Balance Sheet

     3,812,843       1,089,565       4,902,408  

Adjustments:

      

Less: Noncontrolling interests share of debt from consolidated joint ventures

     (231,135     —         (231,135
  

 

 

   

 

 

   

 

 

 

Adjusted Consolidated Debt

     3,581,708       1,089,565       4,671,273  

Add: Company’s share of debt from unconsolidated joint ventures

     2,756,784       103,568       2,860,352  
  

 

 

   

 

 

   

 

 

 

Total Company’s Pro Rata Share of Debt

   $ 6,338,492     $ 1,193,133     $ 7,531,625  
  

 

 

   

 

 

   

 

 

 

Weighted average interest rate

     3.80     2.46     3.58

Weighted average maturity (years)

         6.2  

 

(a) The Company’s pro rata share of debt represents (i) consolidated debt, minus the Company’s partners’ share of the amount from consolidated joint ventures (calculated based upon the partners’ percentage ownership interest); plus (ii) the Company’s share of debt from unconsolidated joint ventures (calculated based upon the Company’s percentage ownership interest). Management believes that this measure provides useful information to investors regarding the Company’s financial condition because it includes the Company’s share of debt from unconsolidated joint ventures and, for consolidated debt, excludes the Company’s partners’ share from consolidated joint ventures, in each case presented on the same basis. The Company has several significant joint ventures and presenting its pro rata share of debt in this manner can help investors better understand the Company’s financial condition after taking into account the Company’s economic interest in these joint ventures. The Company’s pro rata share of debt should not be considered as a substitute to the Company’s total debt determined in accordance with GAAP or any other GAAP financial measures and should only be considered together with and as a supplement to the Company’s financial information prepared in accordance with GAAP.

 

27


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of March 31, 2017  

Center/Entity (dollars in thousands)

   Maturity Date      Effective
Interest
Rate (a)
    Fixed      Floating      Total Debt
Balance (a)
 

I. Consolidated Assets:

             

Stonewood Center

     11/01/17        1.80   $ 98,023      $ —        $ 98,023  

Freehold Raceway Mall (b)

     01/01/18        4.20     110,004        —          110,004  

Santa Monica Place

     01/03/18        2.99     218,199        —          218,199  

SanTan Village Regional Center (c)

     06/01/19        3.14     107,780        —          107,780  

Chandler Fashion Center (b)

     07/01/19        3.77     100,126        —          100,126  

Kings Plaza Shopping Center

     12/03/19        3.67     454,507        —          454,507  

Danbury Fair Mall

     10/01/20        5.53     214,226        —          214,226  

Fashion Outlets of Niagara Falls USA

     10/06/20        4.89     115,003        —          115,003  

Green Acres Mall

     02/03/21        3.61     296,178        —          296,178  

Prasada (d)

     05/30/21        5.25     2,664        —          2,664  

Tucson La Encantada

     03/01/22        4.23     68,134        —          68,134  

Pacific View

     04/01/22        4.08     126,593        —          126,593  

Oaks, The

     06/05/22        4.14     200,127        —          200,127  

Westside Pavilion

     10/01/22        4.49     143,132        —          143,132  

Towne Mall

     11/01/22        4.48     21,466        —          21,466  

Victor Valley, Mall of

     09/01/24        4.00     114,573        —          114,573  

Queens Center

     01/01/25        3.49     600,000        —          600,000  

Vintage Faire

     03/06/26        3.55     267,861        —          267,861  

Fresno Fashion Fair

     11/01/26        3.67     323,112        —          323,112  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Fixed Rate Debt for Consolidated Assets

        3.79   $ 3,581,708      $ —        $ 3,581,708  
     

 

 

   

 

 

    

 

 

    

 

 

 

Fashion Outlets of Chicago

     03/31/20        2.44   $ —        $ 199,006      $ 199,006  

The Macerich Partnership, L.P. - Line of Credit (e)

     07/06/21        2.48     —          890,559        890,559  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Floating Rate Debt for Consolidated Assets

        2.47   $ —        $ 1,089,565      $ 1,089,565  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt for Consolidated Assets

        3.48   $ 3,581,708      $ 1,089,565      $ 4,671,273  
     

 

 

   

 

 

    

 

 

    

 

 

 

 

28


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of March 31, 2017  

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):

 

 

        

FlatIron Crossing (51%)

     01/05/21        2.81   $ 130,129     $ —       $ 130,129  

Washington Square Mall (60%)

     11/01/22        3.65     330,000       —         330,000  

Deptford Mall (51%)

     04/03/23        3.55     97,175       —         97,175  

Scottsdale Fashion Square (50%)

     04/03/23        3.02     240,090       —         240,090  

Tysons Corner Center (50%)

     01/01/24        4.13     396,769       —         396,769  

South Plains Mall (60%)

     11/06/25        4.22     120,000       —         120,000  

Twenty Ninth Street (51%)

     02/06/26        4.10     76,500       —         76,500  

Country Club Plaza (50%)

     04/01/26        3.88     159,573       —         159,573  

Lakewood Center (60%)

     06/01/26        4.15     224,770       —         224,770  

Kierland Commons (50%)

     04/01/27        3.97     112,347       —         112,347  

Los Cerritos Center (60%)

     11/01/27        4.00     315,000       —         315,000  

Arrowhead Towne Center (60%)

     02/01/28        4.05     240,000       —         240,000  

North Bridge, The Shops at (50%)

     06/01/28        3.71     186,896       —         186,896  

Corte Madera, The Village at (50.1%)

     09/01/28        3.53     112,335       —         112,335  

West Acres (19%)

     03/01/32        4.61     15,200       —         15,200  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Rate Debt for Unconsolidated Assets

        3.80   $ 2,756,784     $ —       $ 2,756,784  
     

 

 

   

 

 

   

 

 

   

 

 

 

Boulevard Shops (50%) (e)

     12/16/18        2.67   $ —       $ 9,510     $ 9,510  

Estrella Falls, The Market at (40.1%) (e)

     02/05/20        2.80     —         10,327       10,327  

Atlas Park (50%) (e)

     10/28/20        3.11     —         23,731       23,731  

Pacific Premier Retail LLC (60%)

     10/31/22        1.98     —         60,000       60,000  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Floating Rate Debt for Unconsolidated Assets

        2.38   $ —       $ 103,568     $ 103,568  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt for Unconsolidated Assets

        3.75   $ 2,756,784     $ 103,568     $ 2,860,352  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

        3.58   $ 6,338,492     $ 1,193,133     $ 7,531,625  
     

 

 

   

 

 

   

 

 

   

 

 

 

Percentage to Total

          84.16     15.84     100.00

 

(a) The debt balances include the unamortized debt premiums/discounts and loan finance costs. Debt premiums/discounts represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions. Debt premiums/discounts and loan finance costs are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The annual interest rate in the table represents the effective interest rate, including the debt premiums/discounts and loan finance costs.
(b) This property is owned by a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 50.1%.
(c) This property is owned by a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 84.9%.
(d) This property is owned by a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 50.0%.
(e) The maturity date assumes that all available extension options are fully exercised and that the Company and/or its affiliates do not opt to refinance the debt prior to these dates.

 

29


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development Pipeline Forecast

(Dollars in millions)

as of March 31, 2017

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)

3/31/2017

 

Expected
Delivery(a)

  Stabilized
Yield(a)(b)(c)
 

Fashion Outlets of Philadelphia
Philadelphia, PA

   Redevelopment of The Gallery in downtown Philadelphia   $305 - $365(d)   50%   $153 - $183(d)   $62   2018     8%(d)  

Kings Plaza Shopping Center
Brooklyn, NY

   250,000 sf redevelopment of existing Sears store, anchored by Primark   $95 - $100   100%   $95 - $100   $16   2018     4%(e)  
    

 

   

 

 

 

   

Total In-Process

     $400 - $465     $248 - $283   $78    
    

 

   

 

 

 

   
Shadow Pipeline of Developments and Redevelopments(f):  

Property

  

Project Type

 

Total Cost(a)(b)

at 100%

 

Ownership
%

 

Total Cost(a)(b)

Pro Rata

 

Pro Rata

Capitalized Costs(b)

3/31/2017

 

Expected
Delivery(a)

  Stabilized
Yield(a)(b)(c)
 

Fashion Outlets of San Francisco
San Francisco, CA

   A 500,000 sf outlet center on the historic site of Candlestick Park   $350   50.1%   $175   $4   2020 - 2021     7% - 9%  

Paradise Valley Mall
Phoenix, AZ

   Redevelopment (size TBD) including a theater   TBD   100%   TBD   $1   TBD     TBD    

Westside Pavilion
Los Angeles, CA

   Redevelopment of an existing 755,000 sf Center   TBD   100%   TBD   $2   TBD     TBD    
    

 

   

 

 

 

   

Total Shadow Pipeline

     $350     $175   $7    
    

 

   

 

 

 

   

 

(a) Much of this information is estimated and may change from time to time. See the Company’s forward-looking disclosure on pages 1 and 2 for factors that may affect the information provided in this table.
(b) This excludes GAAP allocations of non cash and indirect costs.
(c) Stabilized Yield is calculated based on stabilized income after development divided by project direct costs excluding GAAP allocations of non cash and indirect costs.
(d) This reflects incremental project costs and income subsequent to the Company’s $106.8 million investment in July 2014. Total Costs are net of $25 million of approved public financing grants that will be a reduction of costs.
(e) The Sears lease has been terminated. The 4% yield represents an incremental return over Sears former annual rent. The yield would increase to 8% without including any offsetting rent impact from Sears.
(f) This section includes potential developments or redevelopments that the Company is considering. The scope of these projects may change. There is no certainty that the Company will develop or redevelop any or all of these potential projects.

 

30


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 2017, 2016 and 2015 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, 2015

   $ 95.93      $ 81.61      $ 0.65  

June 30, 2015

   $ 86.31      $ 74.51      $ 0.65  

September 30, 2015

   $ 81.52      $ 71.98      $ 0.65  

December 31, 2015

   $ 86.29      $ 74.55      $ 2.68 (a) 

March 31, 2016

   $ 82.88      $ 72.99      $ 2.68 (b) 

June 30, 2016

   $ 85.39      $ 71.82      $ 0.68  

September 30, 2016

   $ 94.51      $ 78.76      $ 0.68  

December 31, 2016

   $ 80.54      $ 66.00      $ 0.71  

March 31, 2017

   $ 73.34      $ 62.14      $ 0.71  

 

(a) Includes a special dividend of $2.00 per common share paid on December 8, 2015.
(b) Includes a special dividend of $2.00 per common share paid on January 6, 2016.

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

 

31