8-K
MACERICH CO MD false 0000912242 0000912242 2021-02-11 2021-02-11

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): February 11, 2021

 

 

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))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading symbol(s)

 

Name of each exchange

on which registered

Common stock of The Macerich Company, $0.01 par value per share   MAC   The New York Stock Exchange

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.

On February 11, 2021, The Macerich Company (the “Company) released its financial results for the quarter ended December 31, 2020 by posting to its website its Executive Summary (attached as Exhibit 99.1).

On February 11, 2021, 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, 2020 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.

The Executive Summary 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 Executive Summary 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


EXHIBIT INDEX

 

EXHIBIT

NUMBER

  

NAME

99.1    Executive Summary
99.2    Supplemental Financial Information for the three and twelve months ended December 31, 2020
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

3


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: Scott W. Kingsmore

February 11, 2021

Date

       

/s/ Scott W. Kingsmore

Senior Executive Vice President,

Chief Financial Officer

and Treasurer

 

4

EX-99.1

Exhibit 99.1

LOGO

 

 

 

Item 2.02.

Results of Operations and Financial Condition.

Executive Summary

We own 50 million square feet of real estate consisting primarily of interests in 47 regional shopping centers. We specialize in successful retail properties in many of the country’s most attractive, densely populated markets with significant presence in the West Coast, Arizona, Chicago and the Metro New York to Washington, DC corridor. We are a recognized leader in sustainability and have achieved the #1 GRESB ranking in the North American Retail Sector for six straight years (2015 – 2020).

COVID-19 Update: After closures of all of our centers in the second quarter and in some regions a double closure in the third quarter, we had all assets open and operating by early October. Many of our 2020 operating metrics were negatively impacted by Covid closures and restrictions. Our rent collections were initially negatively impacted in the second and third quarters but have significantly improved as the year progressed with collection rates of 89% in the third quarter and 92% in the fourth quarter of 2020. We also saw significant improvement during the fourth quarter in tenant openings and leasing activity. At year-end 2020 our occupancy was 89.7%.

Financial Results for the Quarter:

 

   

Net loss attributable to the Company was $190.4 million or $1.27 per share-diluted for the quarter ended December 31, 2020, compared to net income attributable to the Company of $26.9 million or $0.19 per share-diluted attributable to the Company for the quarter ended December 31, 2019. Included within net loss attributable to the Company for the 4th quarter of 2020 is a non-cash loss on remeasurement of assets pertaining to Fashion District Philadelphia of $163.3 million.

 

   

Funds from operations-diluted (“FFO”), excluding financing expense in connection with Chandler Freehold, was $72.9 million or $0.45 per share-diluted, compared to $148.1 million or $0.98 per share-diluted for the quarter ended December 31, 2019. The majority of the items contributing to this quarterly FFO decline, excluding financing expense in connection with Chandler Freehold, was COVID related and included:

 

   

$38 million revenue decline from COVID-19 related rent abatements across permanent and temporary leasing revenue lines.

 

   

$21 million COVID-19 related decline in common area and ancillary revenues, including specialty leasing/temporary tenant revenue, percentage rent revenue, business development revenue and parking revenue.

 

   

General top-line revenue decreases totaling approximately $12 million driven primarily by COVID-19 related occupancy decreases.

 

   

$6 million of bad debt expense, including revenue reversals from tenants on a cash basis per GAAP.

 

   

$8 million quarterly decrease from (loss)/gain on undepreciated asset sales or write-down from consolidated assets, including a $5 million impairment charge in the fourth quarter of 2020 for undeveloped land that is currently under contract for sale.

 

1


   

Same center net operating income, excluding lease termination income, decreased 22% in 2020 as compared to 2019 as a result of widespread mall closures and regional stay-at-home orders during 2020 caused by the COVID-19 pandemic.

Operations:

 

   

Our mall portfolio occupancy was 89.7% at December 31, 2020 compared to 94.0% at December 31, 2019.

 

   

Average rent per square foot was $61.87 at December 31, 2020. This represents a 1.3% increase compared to $61.06 as of December 31, 2019, and 0.7% decrease compared to $62.29 at September 30, 2020.

 

   

During the 4th quarter, we signed 217 leases for 900,000 square feet (excluding COVID workout deals), which is only 10% less square footage than was signed during the 4th quarter of 2019.

 

   

We continue to make significant progress in its negotiations with national and local tenants to secure rental payments, despite a significant portion of our tenants requesting rental assistance, whether in the form of deferral or rent reduction. For example, of the nearly 200 national tenants in our portfolio, we have agreed to repayment terms with and/or received payments from approximately 93% based on total rent.

 

   

2021 lease expirations continue to be an important focal point. To date, we now have commitments on 60% of the remaining 2021 expiring square footage with another 40% in the Letter of Intent stage, disregarding leases for stores which have closed or for stores which tenants have indicated they intend to close.

 

   

11 of our properties achieved SafeGuard certification from Bureau Veritas, an internationally recognized testing and certification board. This program is considered to be the gold standard audit for disinfection, cleaning and COVID-19 safety protocols. We have adopted best practices relating to COVID-19 cleaning and operational protocols at all our properties, and we are proceeding with the same certification portfolio-wide in 2021.

 

   

To help our communities during the pandemic, we have opened 18 COVID-19 testing and/or vaccination facilities at our properties, and we expect to have up to another 15 opened in early 2021.

Redevelopment:

While we reduced our 2020 development expenditures by approximately $100 million to conserve capital, work progressed on selected projects, notably:

 

   

One Westside in Los Angeles, a 584,000 square foot creative office redevelopment, continues on schedule with a planned delivery to Google in early 2022.

 

   

Restoration Hardware Gallery opened at The Village at Corte Madera in Corte Madera, CA.

 

   

Comcast, Dick’s Sporting Goods (“Dick’s”) and Round One opened in former Sears store at Deptford Mall in Deptford, NJ.

 

   

Dick’s opened in the former Sears store at Vintage Faire Mall in Modesto, CA.

 

   

Dick’s opened in a newly expanded footprint in the former Forever 21 store at Danbury Fair in Danbury, CT.

 

   

Saratoga Hospital opened in the former Sears store at Wilton Mall in Saratoga Springs, NY.

 

2


Balance Sheet:

On December 10, 2020, we made a loan (the Partnership Loan) to the 50/50 joint venture that owns Fashion District Philadelphia to fund the entirety of a $100 million repayment to reduce the mortgage loan on the property from $301 million to $201 million. This loan now matures on January 22, 2024, assuming exercise of a one-year extension option, and bears interest at LIBOR plus 3.50%, with a LIBOR floor of 0.50%. Pursuant to the joint venture partnership agreement, the Partnership Loan plus 15% accrued interest must first be repaid to Macerich prior to the resumption of 50/50 cash distributions to Macerich and its joint venture partner.

On December 29, 2020, our joint venture closed a one-year extension of the $102.6 million loan on FlatIron Crossing, which now matures on January 5, 2022.

On January 22, 2021, we closed a three-year extension of the $270.6 million loan on Green Acres Mall, which now matures on February 3, 2023. In addition, we have reached agreement with the lender on Green Acres Commons to extend the loan two years to March 2023.

On November 17, 2020, our joint venture closed a $95 million loan on Tysons Vita, the residential tower at Tysons Corner. This 10-year loan bears interest at a fixed rate of 3.30% and matures on January 1, 2030. This property was previously unencumbered.

We had cash and cash equivalents of $555 million at December 31, 2020. At December 31, 2020, our total debt including our pro-rata share of joint ventures was $8.675 billion, and bears interest at an average annual rate of 3.65%.

2021 Earnings Guidance:

We are providing 2021 guidance for estimated EPS-diluted and Funds from Operations (“FFO”) per share-diluted. A reconciliation of estimated EPS-diluted to FFO per share-diluted follows:

 

     Year 2021
Guidance

EPS-diluted

   ($0.90 - $0.70)

Plus: real estate depreciation and amortization

   2.95 - 2.95
  

 

FFO per share-diluted

   $2.05 - $2.25
  

 

This guidance range assumes no further government mandated shutdowns of our retail properties.

More details of the guidance assumptions are included in our Form 8-K Supplemental Financial Information Exhibit 99.2.

Dividend:

On January 27, 2021, we declared a quarterly cash dividend of $0.15 per share of common stock. The dividend is payable on March 3, 2021 to stockholders of record at the close of business on February 19, 2021.

About Macerich:

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

 

3


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 on February 11, 2020 at 10:00 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, and acquisitions and dispositions; the adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies and the financial condition and results of operations of the Company and its tenants; 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, 2019 and our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020 for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events unless required by law to do so.

(See attached tables)

##

 

4


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Results of Operations:

 

    For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
    Unaudited     Unaudited  
    2020     2019     2020     2019  

Revenues:

       

Leasing revenue

  $ 185,342     $ 222,584     $ 740,323     $ 858,874  

Other income

    5,647       7,825       22,242       27,879  

Management Companies’ revenues

    3,654       11,432       23,461       40,709  
 

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

    194,643       241,841       786,026       927,462  
 

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

       

Shopping center and operating expenses

    64,674       68,523       257,212       271,547  

Management Companies’ operating expenses

    19,879       16,575       65,576       66,795  

Leasing expenses

    5,569       7,267       25,191       29,611  

REIT general and administrative expenses

    7,687       5,799       30,339       22,634  

Depreciation and amortization

    78,507       84,086       319,619       330,726  

Interest expense (a)

    10,258       47,989       75,550       138,254  

Loss on extinguishment of debt

    —         —         —         351  
 

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

    186,574       230,239       773,487       859,918  
 

 

 

   

 

 

   

 

 

   

 

 

 

Equity in (loss) income of unconsolidated joint ventures

    (10,050     14,426       (27,038     48,508  

Income tax (expense) benefit

    (237     114       447       (1,589

Loss on remeasurement of assets

    (163,298     —         (163,298     —    

(Loss) gain on sale or write down of assets, net

    (39,328     3,597       (68,112     (11,909
 

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (204,844     29,739       (245,462     102,554  

Less net (loss) income attributable to noncontrolling interests

    (14,426     2,848       (15,259     5,734  
 

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to the Company

  ($ 190,418   $ 26,891     ($ 230,203   $ 96,820  
 

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares outstanding - basic

    149,687       141,384       146,232       141,340  
 

 

 

   

 

 

   

 

 

   

 

 

 

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

    160,570       151,800       156,920       151,755  
 

 

 

   

 

 

   

 

 

   

 

 

 

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

    160,570       151,800       156,920       151,755  
 

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (“EPS”) - basic

  ($ 1.27   $ 0.19     ($ 1.58   $ 0.68  
 

 

 

   

 

 

   

 

 

   

 

 

 

EPS - diluted

  ($ 1.27   $ 0.19     ($ 1.58   $ 0.68  
 

 

 

   

 

 

   

 

 

   

 

 

 

Dividend paid per share

  $ 0.15     $ 0.75     $ 1.55     $ 3.00  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO - basic and diluted (b) (c)

  $ 115,909     $ 152,939     $ 475,930     $ 606,662  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO - basic and diluted, excluding financing expense in connection with Chandler Freehold (b) (c)

  $ 72,921     $ 148,144     $ 339,505     $ 536,961  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO - basic and diluted, excluding financing expense in connection with

       

Chandler Freehold and loss on extinguishment of debt (b) (c)

  $ 72,921     $ 148,144     $ 339,505     $ 537,312  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted (b) (c)

  $ 0.72     $ 1.01     $ 3.03     $ 4.00  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted, excluding financing expense in connection with Chandler Freehold (b) (c)

  $ 0.45     $ 0.98     $ 2.16     $ 3.54  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted, excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt (b) (c)

  $ 0.45     $ 0.98     $ 2.16     $ 3.54  
 

 

 

   

 

 

   

 

 

   

 

 

 

 

5


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

(a)

The Company accounts for its investment in the Chandler Fashion Center and Freehold Raceway Mall (“Chandler Freehold”) joint venture as a financing arrangement. As a result, the Company has included in interest expense (i) a credit of $42,729 and $139,522 to adjust for the change in the fair value of the financing arrangement obligation during the three and twelve months ended December 31, 2020, respectively; and a credit of $5,662 and $76,640 to adjust for the change in the fair value of the financing arrangement obligation during the three and twelve months ended December 31, 2019, respectively; (ii) distributions of $259 and $1,144 to its partner representing the partner’s share of net (loss) income for the three and twelve months ending December 31, 2020, respectively; and $2,027 and $7,184 to its partner representing the partner’s share of net income for the three and twelve months ended December 31, 2019, respectively; and (iii) distributions of ($259) and $3,097 to its partner in excess of the partner’s share of net income for the three and twelve months ended December 31, 2020, respectively; and $867 and $6,939 to its partner in excess of the partner’s share of net income for the three and twelve months ended December 31, 2019, respectively.

(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 sales of 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.

The Company accounts for its joint venture in Chandler Freehold as a financing arrangement. In connection with this treatment, the Company recognizes financing expense on (i) the changes in fair value of the financing arrangement, (ii) any payments to such joint venture partner equal to their pro rata share of net income and (iii) any payments to such joint venture partner less than or in excess of their pro rata share of net income. The Company excludes the noted expenses related to the changes in fair value and for the payments to such joint venture partner less than or in excess of their pro rata share of net income.

The Company also presents FFO excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt.

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”). In addition, the Company believes that FFO excluding financing expense in connection with Chandler Freehold and non-routine costs associated with extinguishment of debt provide useful supplemental information regarding the Company’s performance as they show a more meaningful and consistent comparison of the Company’s operating performance and allows investors to more easily compare the Company’s results. 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.

 

6


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Reconciliation of net (loss) income attributable to the Company to FFO attributable to common stockholders and unit holders -basic and diluted, excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt (c):

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
   Unaudited     Unaudited  
     2020     2019     2020     2019  

Net (loss) income attributable to the Company

   ($ 190,418   $ 26,891     ($ 230,203   $ 96,820  

Adjustments to reconcile net (loss) income attributable to the Company to FFO attributable to common stockholders and unit holders - basic and diluted:

      

Noncontrolling interests in the OP

     (13,910     1,980       (16,822     7,131  

Loss on remeasurement of assets

     163,298       —         163,298       —    

Loss (gain) on sale or write down of consolidated assets, net

     39,328       (3,597     68,112       11,909  

Add: (loss) gain on undepreciated asset sales or write-down from consolidated assets

     (4,625     3,214       7,777       3,829  

Loss on write down of consolidated non-real estate assets

     —         —         (4,154     —    

Noncontrolling interests share of (loss) gain on sale or write-down of consolidated joint ventures, net

     (1,049     547       (120     (2,822

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

     (83     81       (6     462  

Depreciation and amortization on consolidated assets

     78,507       84,086       319,619       330,726  

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

     (4,045     (4,057     (15,517     (15,124

Depreciation and amortization on unconsolidated joint ventures (pro rata)

     52,978       48,058       199,680       189,728  

Less: depreciation on personal property

     (4,072     (4,264     (15,734     (15,997
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     115,909       152,939       475,930       606,662  

Financing expense in connection with Chandler Freehold

     (42,988     (4,795     (136,425     (69,701
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO attributable to common stockholders and unit holders, excluding financing expense in connection with Chandler Freehold - basic and diluted

     72,921       148,144       339,505       536,961  

Loss on extinguishment of debt

     —         —         —         351  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO attributable to common stockholders and unit holders, excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt - diluted

   $ 72,921     $ 148,144     $ 339,505     $ 537,312  
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of EPS to FFO per share - diluted (c):

 

    For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
    Unaudited     Unaudited  
    2020     2019     2020     2019  

EPS - diluted

  ($ 1.27   $ 0.19     ($ 1.58   $ 0.68  

Per share impact of depreciation and amortization of real estate

    0.77       0.82       3.11       3.23  

Per share impact of loss on remeasurement of assets

    1.02       —         1.04       —    

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

    0.20       —         0.46       0.09  
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted

  $ 0.72     $ 1.01     $ 3.03     $ 4.00  

Per share impact of financing expense in connection with Chandler Freehold.

    (0.27     (0.03     (0.87     (0.46
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted, excluding financing expense in connection with Chandler Freehold

  $ 0.45     $ 0.98     $ 2.16     $ 3.54  

Per share impact of loss on extinguishment of debt

    —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share - basic and diluted, excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt

  $ 0.45     $ 0.98     $ 2.16     $ 3.54  
 

 

 

   

 

 

   

 

 

   

 

 

 

 

7


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Reconciliation of Net (loss) income attributable to the Company to Adjusted EBITDA:

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2020     2019     2020     2019  

Net (loss) income attributable to the Company

   ($ 190,418   $ 26,891     ($ 230,203   $ 96,820  

Interest expense - consolidated assets

     10,258       47,989       75,550       138,254  

Interest expense - unconsolidated joint ventures (pro rata)

     28,128       27,560       108,327       106,534  

Depreciation and amortization - consolidated assets

     78,507       84,086       319,619       330,726  

Depreciation and amortization - unconsolidated joint ventures (pro rata)

     52,978       48,058       199,680       189,728  

Noncontrolling interests in the OP

     (13,910     1,980       (16,822     7,131  

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

     (8,086     (9,755     (31,756     (35,977

Loss on extinguishment of debt

     —         —         —         351  

Loss on remeasurement of assets

     163,298       —         163,298       —    

Loss (gain) on sale or write down of assets, net - consolidated assets

     39,328       (3,597     68,112       11,909  

Loss (gain) on sale or write down of assets, net - unconsolidated joint ventures (pro rata)

     (83     81       (6     462  

Add: Noncontrolling interests share of (loss) gain on sale or write-down of consolidated joint ventures, net

     (1,049     547       (120     (2,822

Income tax expense (benefit)

     237       (114     (447     1,589  

Distributions on preferred units

     90       100       371       401  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (d)

   $ 159,278     $ 223,826     $ 655,603     $ 845,106  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2020     2019     2020     2019  

Adjusted EBITDA (d)

   $ 159,278     $ 223,826     $ 655,603     $ 845,106  

REIT general and administrative expenses

     7,687       5,799       30,339       22,634  

Management Companies’ revenues

     (3,654     (11,432     (23,461     (40,709

Management Companies’ operating expenses

     19,879       16,575       65,576       66,795  

Leasing expenses, including joint ventures at pro rata

     6,199       8,150       27,631       33,320  

Straight-line and above/below market adjustments

     (27,201     (7,099     (49,892     (30,637
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI - All Centers

     162,188       235,819       705,796       896,509  

NOI of non-Same Centers

     (6,613     (5,158     (12,542     (25,525
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI - Same Centers (e)

     155,575       230,661       693,254       870,984  

Lease termination income of Same Centers

     (2,094     (432     (14,871     (5,741
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI - Same Centers, excluding lease termination income (e)

   $ 153,481     $ 230,229     $ 678,383     $ 865,243  
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI - Same Centers percentage change, excluding lease termination income (e)

     -33.34       -21.60  

 

8


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, leasing expenses (including joint ventures at pro rata), the Company’s REIT general and administrative expenses and the straight-line and above/below market adjustments to minimum rents and subtracting out NOI from non-Same Centers.

 

9

EX-99.2

Exhibit 99.2

 

 

LOGO

Supplemental Financial Information

For the three and twelve months ended December 31, 2020

 

 

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

     5-12  

Consolidated Statements of Operations (Unaudited)

     5  

Consolidated Balance Sheet (Unaudited)

     6  

Non-GAAP Pro Rata Financial Information (Unaudited)

     7-9  

2021 Earnings Guidance

     10  

Supplemental FFO Information

     11  

Capital Expenditures

     12  

Operational Data

     13-21  

Occupancy

     13  

Average Base Rent Per Square Foot

     14  

Percentage of Net Operating Income by State

     15  

Property Listing

     16-19  

Joint Venture List

     20-21  

Debt Tables

     22-24  

Debt Summary

     22  

Outstanding Debt by Maturity Date

     23-24  

Development Pipeline

     25-26  

Corporate Information

     27  

This Supplemental Financial Information should be read in connection with the Company’s fourth quarter 2020 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date February 11, 2021, 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 shopping centers located in the United States in many of the country’s most attractive, densely populated markets with significant presence on the West Coast, Arizona, Chicago and the Metro New York to Washington, DC corridor. A recognized leader in sustainability, Macerich has earned CDP A List status for five years and achieved the GRESB Green Star rating in the North American Retail Sector for six consecutive years, 2015-2020.

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, 2020, the Operating Partnership owned or had an ownership interest in 50 million square feet of gross leasable area (“GLA”) consisting primarily of interests in 47 regional shopping centers and five community/power shopping centers. These 52 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 or the industry to differ materially from the Company’s future results, performance or achievements, or those of the industry, expressed or implied in such forward-looking statements. Such factors include, among others, general industry, as well as national, regional and local economic and

 

1


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, and acquisitions and dispositions; the continuing adverse impact of the novel coronavirus (COVID-19) on the U.S., regional and global economies and the financial condition and results of operations of the Company and its tenants; 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. You are urged to carefully review the disclosures we make concerning risks and other factors that may affect our business and operating results, including those made in “Item 1A. Risk Factors” and of our Annual Report on Form 10-K for the year ended December 31, 2019, and our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020 filed on November 5, 2020 as well as our other reports filed with the Securities and Exchange Commission (“SEC”), which disclosures are incorporated herein by reference. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document. 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  
     12/31/2020     12/31/2019     12/31/2018  
     dollars in thousands, except per share data  

Closing common stock price per share

   $ 10.67     $ 26.92     $ 43.28  

52 week high

   $ 26.98     $ 47.05     $ 69.73  

52 week low

   $ 4.81     $ 25.53     $ 40.90  

Shares outstanding at end of period

      

Class A non-participating convertible preferred units

     103,235       90,619       90,619  

Common shares and partnership units

     160,751,189       151,892,138       151,655,147  
  

 

 

   

 

 

   

 

 

 

Total common and equivalent shares/units outstanding

     160,854,424       151,982,757       151,745,766  
  

 

 

   

 

 

   

 

 

 

Portfolio capitalization data

      

Total portfolio debt, including joint ventures at pro rata

   $ 8,675,076     $ 8,074,867     $ 7,850,669  

Equity market capitalization

     1,716,317       4,091,376       6,567,557  
  

 

 

   

 

 

   

 

 

 

Total market capitalization

   $ 10,391,393     $ 12,166,243     $ 14,418,226  
  

 

 

   

 

 

   

 

 

 

Debt as a percentage of total market capitalization

     83.5     66.4     54.5

Portfolio Capitalization at December 31, 2020

 

 

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, 2019

     10,484,488       141,407,650        90,619        151,982,757  

Conversion of partnership units to cash

     (168     —          —          (168

Conversion of partnership units to common shares

     (83,722     83,722        —          —    

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

     3,408       80,917        —          84,325  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of March 31, 2020

     10,404,006       141,572,289        90,619        152,066,914  
  

 

 

   

 

 

    

 

 

    

 

 

 

Conversion of partnership units to cash

     (1,554     —          —          (1,554

Conversion of partnership units to common shares

     (82,856     82,856        —          —    

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

     570       186,739        —          187,309  

Issuance of stock/partnership units from stock dividends

     581,091       7,759,280        12,616        8,352,987  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2020

     10,901,257       149,601,164        103,235        160,605,656  
  

 

 

   

 

 

    

 

 

    

 

 

 

Conversion of partnership units to cash

     (1,143     —          —          (1,143

Conversion of partnership units to common shares

     (20,213     20,213        —          —    

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

     1,464       16,903        —          18,367  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of September 30, 2020

     10,881,365       149,638,280        103,235        160,622,880  
  

 

 

   

 

 

    

 

 

    

 

 

 

Conversion of partnership units to cash

     (94     —          —          (94

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

     99,343       132,295        —          231,638  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of December 31, 2020

     10,980,614       149,770,575        103,235        160,854,424  
  

 

 

   

 

 

    

 

 

    

 

 

 

 

4


THE MACERICH COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Dollars in thousands)

 

     For the Three
Months Ended
December 31,
2020
    For the Twelve
Months Ended
December 31,
2020
 

Revenues:

    

Leasing revenue

   $ 185,342     $ 740,323  

Other income

     5,647       22,242  

Management Companies’ revenues

     3,654       23,461  
  

 

 

   

 

 

 

Total revenues

     194,643       786,026  
  

 

 

   

 

 

 

Expenses:

    

Shopping center and operating expenses

     64,674       257,212  

Management Companies’ operating expenses

     19,879       65,576  

Leasing expenses

     5,569       25,191  

REIT general and administrative expenses

     7,687       30,339  

Depreciation and amortization

     78,507       319,619  

Interest expense

     10,258       75,550  
  

 

 

   

 

 

 

Total expenses

     186,574       773,487  

Equity in loss of unconsolidated joint ventures

     (10,050     (27,038

Income tax (expense) benefit

     (237     447  

Loss on remeasurement of assets

     (163,298     (163,298

Loss on sale or write down of assets, net

     (39,328     (68,112
  

 

 

   

 

 

 

Net loss

     (204,844     (245,462

Less net loss attributable to noncontrolling interests

     (14,426     (15,259
  

 

 

   

 

 

 

Net loss attributable to the Company

   $ (190,418 )    $ (230,203 ) 
  

 

 

   

 

 

 

 

5


TH MACERICH COMPANY

CONSOLIDATED BALANCE SHEET (UNAUDITED)

AS OF DECEMBER 31, 2020

(Dollars in thousands)

 

ASSETS:

  

Property, net (a)

   $ 6,694,579  

Cash and cash equivalents

     465,297  

Restricted cash

     17,362  

Tenant and other receivables, net

     239,194  

Right-of-use assets, net

     118,355  

Deferred charges and other assets, net

     306,959  

Due from affiliates

     1,612  

Investments in unconsolidated joint ventures

     1,340,647  
  

 

 

 

Total assets

   $ 9,184,005  
  

 

 

 

LIABILITIES AND EQUITY:

  

Mortgage notes payable

   $ 4,560,810  

Bank and other notes payable

     1,477,540  

Accounts payable and accrued expenses

     68,825  

Lease liabilities

     90,216  

Other accrued liabilities

     298,594  

Distributions in excess of investments in unconsolidated joint ventures

     108,381  

Financing arrangement obligation

     134,379  
  

 

 

 

Total liabilities

     6,738,745  
  

 

 

 

Commitments and contingencies

  

Equity:

  

Stockholders’ equity:

  

Common stock

     1,498  

Additional paid-in capital

     4,603,378  

Accumulated deficit

     (2,339,619

Accumulated other comprehensive loss

     (8,208
  

 

 

 

Total stockholders’ equity

     2,257,049  

Noncontrolling interests

     188,211  
  

 

 

 

Total equity

     2,445,260  
  

 

 

 

Total liabilities and equity

   $ 9,184,005  
  

 

 

 

 

(a)

Includes construction in progress of $153,253.

 

6


THE MACERICH COMPANY

NON-GAAP PRO RATA FINANCIAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS)

 

     For the Three Months
Ended December 31, 2020
     For the Twelve Months
Ended December 31, 2020
 
     Noncontrolling
Interests of
Consolidated
Joint Ventures (a)
    Company’s Share
of Unconsolidated
Joint Ventures
     Noncontrolling
Interests of
Consolidated
Joint Ventures (a)
    Company’s Share
of Unconsolidated
Joint Ventures
 

Revenues:

         

Leasing revenue

   $ (11,477   $ 105,772      $ (45,042   $ 418,192  

Other income

     (871     3,129        (2,546     6,033  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     (12,348     108,901        (47,588     424,225  
  

 

 

   

 

 

    

 

 

   

 

 

 

Expenses:

         

Shopping center and operating expenses

     (3,587     37,156        (13,665     140,338  

Leasing expenses

     (142     772        (484     2,924  

Depreciation and amortization

     (4,045     52,978        (15,517     199,680  

Interest expense

     (4,041     28,128        (16,239     108,327  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total expenses

     (11,815     119,034        (45,905     451,269  

Equity in loss of unconsolidated joint ventures

     —         10,050        —         27,038  

Loss on sale or write down of assets, net

     1,049       83        120       6  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income

     516       —          (1,563     —    

Less net income attributable to noncontrolling interests

     516       —          (1,563     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

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 December 31, 2020  
     Noncontrolling
Interests of
Consolidated
Joint Ventures (a)
    Company’s Share
of Unconsolidated
Joint Ventures
 

ASSETS:

    

Property, net (b)

   $ (490,704   $ 4,163,480  

Cash and cash equivalents

     (15,938     78,591  

Restricted cash

     (2,210     12,401  

Tenant and other receivables, net

     (15,307     111,644  

Right-of-use assets, net

     (704     59,770  

Deferred charges and other assets, net

     (30,721     103,814  

Due from affiliates

     6       (1,168

Investments in unconsolidated joint ventures, at equity

     —         (1,340,647
  

 

 

   

 

 

 

Total assets

   $ (555,578   $ 3,187,885  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY:

    

Mortgage notes payable

   $ (459,817   $ 3,063,616  

Bank and other notes payable

     —         32,927  

Accounts payable and accrued expenses

     (7,091     42,216  

Lease liabilities

     (2,745     60,163  

Other accrued liabilities

     (31,076     97,344  

Distributions in excess of investments in unconsolidated joint ventures

     —         (108,381

Financing arrangement obligation

     (134,379     —    
  

 

 

   

 

 

 

Total liabilities

     (635,108     3,187,885  
  

 

 

   

 

 

 

Equity:

    

Stockholders’ equity

     102,284       —    

Noncontrolling interests

     (22,754     —    
  

 

 

   

 

 

 

Total equity

     79,530       —    
  

 

 

   

 

 

 

Total liabilities and equity

   $ (555,578   $ 3,187,885  
  

 

 

   

 

 

 

 

(a)

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

(b)

This includes $6,660 of construction in progress relating to the Company’s partners’ share from consolidated joint ventures and $319,088 of construction in progress relating to the Company’s share from unconsolidated joint ventures.

 

8


THE MACERICH COMPANY

NON-GAAP PRO RATA SCHEDULE OF LEASING REVENUE (UNAUDITED)

(Dollars in thousands)

 

    For the Three Months Ended December 31, 2020  
    Consolidated     Non-
Controlling
Interests (a)
    Company’s
Consolidated
Share
    Company’s
Share of
Unconsolidated
Joint Ventures
    Company’s
Total
Share
 

Revenues:

         

Minimum rents

 

$

119,634

 

 

$

(6,710

 

$

112,924

 

 

$

67,381

 

 

$

180,305

 

Percentage rents

 

 

9,006

 

 

 

(573

 

 

8,433

 

 

 

4,486

 

 

 

12,919

 

Tenant recoveries

 

 

56,585

 

 

 

(3,908

 

 

52,677

 

 

 

29,299

 

 

 

81,976

 

Other

 

 

5,119

 

 

 

(341

 

 

4,778

 

 

 

2,417

 

 

 

7,195

 

Less: Bad debt expense

 

 

(5,002

 

 

55

 

 

 

(4,947

 

 

2,189

 

 

 

(2,758

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total leasing revenue

 

$

185,342

 

 

$

(11,477

 

$

173,865

 

 

$

105,772

 

 

$

279,637

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    For the Twelve Months Ended December 31, 2020  
    Consolidated     Non-
Controlling
Interests (a)
    Company’s
Consolidated
Share
    Company’s
Share of
Unconsolidated
Joint Ventures
    Company’s
Total
Share
 

Revenues:

         

Minimum rents

 

$

517,841

 

 

$

(30,366

 

$

487,475

 

 

$

305,654

 

 

$

793,129

 

Percentage rents

 

 

15,523

 

 

 

(965

 

 

14,558

 

 

 

8,153

 

 

 

22,711

 

Tenant recoveries

 

 

232,112

 

 

 

(14,670

 

 

217,442

 

 

 

115,961

 

 

 

333,403

 

Other

 

 

19,097

 

 

 

(1,191

 

 

17,906

 

 

 

8,400

 

 

 

26,306

 

Less: Bad debt expense

 

 

(44,250

 

 

2,150

 

 

 

(42,100

 

 

(19,976

 

 

(62,076

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total leasing revenue

 

$

740,323

 

 

$

(45,042

 

$

695,281

 

 

$

418,192

 

 

$

1,113,473

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

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

 

9


The Macerich Company

2021 Earnings Guidance (Unaudited)

The Company is providing its 2021 guidance for estimated EPS-diluted and Funds from Operations (“FFO”) per share-diluted. A reconciliation of estimated EPS-diluted to FFO per share-diluted follows:

 

     Year 2021
Guidance

Earnings per share-diluted

   ($0.90 - $0.70)

Plus: real estate depreciation and amortization

   $2.95 - $2.95
  

 

FFO per share-diluted

   $2.05 - $2.25
  

 

FFO guidance does not assume any dispositions or issuance of common equity.

This guidance range assumes no further government mandated shutdowns of our retail properties.

 

  

Underlying Assumptions to 2021 Guidance:

  
     Year 2021
($ millions)(a)
     Year 2021
FFO / Share
Impact

Lease termination income

     $15      $0.09

Bad debt expense

     ($10)      ($0.06)

Amortization of acquired above and below-market leases (net-revenue)

     $4      $0.02

Interest expense(b)

     $302      $1.88

Capitalized interest

     $23      $0.14

 

(a)

All joint venture amounts included at pro rata.

(b)

This amount represents the Company’s pro rata share of interest expense, excluding any financing expense in connection with Chandler Freehold, and is reduced by capitalized interest.

 

10


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental FFO Information(a)

 

     As of December 31,  
         2020              2019      
     dollars in millions  

Straight-line rent receivable

   $ 160.2      $ 127.5  

 

     For the
Three Months Ended
December 31,
    For the
Twelve Months Ended
December 31,
 
         2020             2019             2020             2019      
     dollars in millions  

Lease termination income

   $ 2.1     $ 0.4     $ 14.9     $ 5.7  

Straight-line rental income

   $ 25.1     $ 5.5     $ 33.7     $ 16.0  

Business development and parking income (b)

   $ 11.8     $ 21.2     $ 41.7     $ 66.0  

(Loss) gain on sales or write down of undepreciated assets

   $ (4.6   $ 3.2     $ 7.8     $ 3.8  

Amortization of acquired above and below-market leases (net revenue)

   $ 2.1     $ 1.6     $ 16.2     $ 14.7  

Amortization of debt premiums

   $ 0.1     $ 0.2     $ 0.8     $ 0.9  

Bad debt expense (c)

   $ 2.7     $ 1.7     $ 62.1     $ 10.5  

Leasing expenses

   $ 6.2     $ 8.1     $ 27.6     $ 33.3  

Interest capitalized

   $ 4.2     $ 6.1     $ 21.1     $ 28.8  

Chandler Freehold financing arrangement (d):

        

Distributions equal to partners’ share of net income

   $ 0.3     $ 2.0     $ 1.1       7.2  

Distributions in excess of partners’ share of net (loss) income (e)

     (0.3     0.9       3.1       6.9  

Fair value adjustment (e)

     (42.7     (5.7     (139.5     (76.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Chandler Freehold financing arrangement (income) expense (d)

   $ (42.7   $ (2.8   $ (135.3   $ (62.5
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

All joint venture amounts included at pro rata.

(b)

Included in leasing revenue and other income.

(c)

Included in leasing revenue for the three and twelve months ended December 31, 2020 and 2019.

(d)

Included in interest expense.

(e)

The Company presents Funds from Operations (“FFO”) excluding the expenses related to changes in fair value of the financing arrangement and the payments to such joint venture partner less than or in excess of their pro rata share of net income.

 

11


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures(a)

 

     Year Ended
12/31/2020
     Year Ended
12/31/2019
     Year Ended
12/31/2018
 
 
    

dollars in millions

 

Consolidated Centers

        

Acquisitions of property, building improvement and equipment

   $ 9.6      $ 34.8      $ 53.4  

Development, redevelopment, expansions and renovations of Centers

     38.4        112.3        173.3  

Tenant allowances

     12.4        18.9        12.6  

Deferred leasing charges

     3.0        3.2        17.3  
  

 

 

    

 

 

    

 

 

 

Total

   $ 63.4      $ 169.2      $ 256.6  
  

 

 

    

 

 

    

 

 

 

Unconsolidated Joint Venture Centers

        

Acquisitions of property, building improvement and equipment

   $ 6.5      $ 12.3      $ 15.7  

Development, redevelopment, expansions and renovations of Centers

     109.9        210.6        145.9  

Tenant allowances

     4.8        9.3        8.7  

Deferred leasing charges

     2.1        3.4        10.9  
  

 

 

    

 

 

    

 

 

 

Total

   $ 123.3      $ 235.6      $ 181.2  
  

 

 

    

 

 

    

 

 

 

 

(a)

All joint venture amounts at pro rata.

 

12


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy(a)

 

Regional Shopping Centers:
Period Ended

   Consolidated
Centers
    Unconsolidated
Joint Venture
Centers
    Total
Centers
 

12/31/2020

     89.6     89.8     89.7

12/31/2019

     93.7     94.4     94.0

12/31/2018

     95.2     95.6     95.4

 

(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.

 

13


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
during the trailing
twelve months
ended(d)
 

Consolidated Centers

        

12/31/2020

   $ 59.63      $ 48.06      $ 52.60  

12/31/2019

   $ 58.76      $ 53.29      $ 53.20  

12/31/2018

   $ 56.82      $ 54.00      $ 49.07  

Unconsolidated Joint Venture Centers

        

12/31/2020

   $ 66.34      $ 57.23      $ 52.62  

12/31/2019

   $ 65.67      $ 73.05      $ 65.22  

12/31/2018

   $ 63.84      $ 66.95      $ 59.49  

All Regional Shopping Centers

        

12/31/2020

   $ 61.87      $ 50.69      $ 52.60  

12/31/2019

   $ 61.06      $ 59.15      $ 56.50  

12/31/2018

   $ 59.09      $ 57.55      $ 51.80  

 

(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.

 

14


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Percentage of Net Operating Income by State

 

State

   % of Portfolio
2020
Real Estate
Pro Rata NOI(a)
 

California

     25.8

New York

     23.1

Arizona

     17.6

Pennsylvania & Virginia

     9.1

Colorado, Illinois & Missouri

     8.8

New Jersey & Connecticut

     6.7

Oregon

     4.6

Other(b)

     4.3
  

 

 

 

Total

     100.0
  

 

 

 

 

(a)

The percentage of Portfolio 2020 Real Estate Pro Rata NOI excludes lease termination revenue, straight-line and above/below market adjustments to minimum rents. Portfolio 2020 Real Estate Pro Rata NOI excludes REIT general and administrative expenses, management company revenues, management company expenses and leasing expenses (including joint ventures at pro rata).

(b)

“Other” includes Indiana, Iowa, Kentucky, North Dakota and Texas.

 

15


The Macerich Company

Property Listing

December 31, 2020

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        ongoing        1,318,000  
2    100%   

Danbury Fair Mall
Danbury, Connecticut

     1986/2005        2016        1,226,000  
3    100%   

Desert Sky Mall
Phoenix, Arizona

     1981/2002        2007        720,000  
4    100%   

Eastland Mall(c)
Evansville, Indiana

     1978/1998        1996        1,025,000  
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        689,000  
7    50.1%   

Freehold Raceway Mall
Freehold, New Jersey

     1990/2005        2007        1,552,000  
8    100%   

Fresno Fashion Fair
Fresno, California

     1970/1996        2006        990,000  
9    100%   

Green Acres Mall(c)
Valley Stream, New York

     1956/2013        2016        2,069,000  
10    100%   

Inland Center
San Bernardino, California

     1966/2004        2016        627,000  
11    100%   

Kings Plaza Shopping Center(c)
Brooklyn, New York

     1971/2012        2018        1,137,000  
12    100%   

La Cumbre Plaza(c)
Santa Barbara, California

     1967/2004        1989        492,000  
13    100%   

NorthPark Mall
Davenport, Iowa

     1973/1998        2001        929,000  
14    100%   

Oaks, The
Thousand Oaks, California

     1978/2002        2017        1,205,000  
15    100%   

Pacific View
Ventura, California

     1965/1996        2001        886,000  
16    100%   

Queens Center(c)
Queens, New York

     1973/1995        2004        965,000  
17    100%   

Santa Monica Place
Santa Monica, California

     1980/1999        2015        527,000  
18    84.9%   

SanTan Village Regional Center
Gilbert, Arizona

     2007/—        2018        1,151,000  
19    100%   

SouthPark Mall
Moline, Illinois

     1974/1998        2015        860,000  
20    100%   

Stonewood Center(c)
Downey, California

     1953/1997        1991        932,000  
21    100%   

Superstition Springs Center
Mesa, Arizona

     1990/2002        2002        917,000  
22    100%   

Towne Mall
Elizabethtown, Kentucky

     1985/2005        1989        350,000  

 

16


The Macerich Company

Property Listing

December 31, 2020

 

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      246,000  

24

   100%   

Valley Mall
Harrisonburg, Virginia

     1978/1998      1992      505,000  

25

   100%   

Valley River Center
Eugene, Oregon

     1969/2006      2007      808,000  

26

   100%   

Victor Valley, Mall of
Victorville, California

     1986/2004      2012      580,000  

27

   100%   

Vintage Faire Mall
Modesto, California

     1977/1996      ongoing      914,000  

28

   100%   

Wilton Mall
Saratoga Springs, New York

     1990/2005      1998      709,000  
              

 

 

 
      Total Consolidated Centers            24,867,000  
              

 

 

 
UNCONSOLIDATED JOINT VENTURE CENTERS:

 

     

29

   60%   

Arrowhead Towne Center
Glendale, Arizona

     1993/2002      2015      1,076,000  

30

   50%   

Biltmore Fashion Park
Phoenix, Arizona

     1963/2003      2020      597,000  

31

   50%   

Broadway Plaza
Walnut Creek, California

     1951/1985      2016      920,000  

32

   50.1%   

Corte Madera, The Village at
Corte Madera, California

     1985/1998      2020      500,000  

33

   50%   

Country Club Plaza
Kansas City, Missouri

     1922/2016      2015      947,000  

34

   51%   

Deptford Mall
Deptford, New Jersey

     1975/2006      2020      950,000  

35

   51%   

FlatIron Crossing
Broomfield, Colorado

     2000/2002      2009      1,428,000  

36

   50%   

Kierland Commons
Scottsdale, Arizona

     1999/2005      2003      437,000  

37

   60%   

Lakewood Center
Lakewood, California

     1953/1975      2008      2,071,000  

38

   60%   

Los Cerritos Center
Cerritos, California

     1971/1999      2016      1,022,000  

39

   50%   

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

     1998/2008           669,000  

40

   50%   

Scottsdale Fashion Square
Scottsdale, Arizona

     1961/2002      2020      1,843,000  

41

   60%   

South Plains Mall
Lubbock, Texas

     1972/1998      2017      1,145,000  

42

   51%   

Twenty Ninth Street(c)
Boulder, Colorado

     1963/1979      2007      845,000  

43

   50%   

Tysons Corner Center
Tysons Corner, Virginia

     1968/2005      2014      1,971,000  

44

   60%   

Washington Square
Portland, Oregon

     1974/1999      2005      1,296,000  

45

   19%   

West Acres
Fargo, North Dakota

     1972/1986      2001      693,000  
              

 

 

 
      Total Unconsolidated Joint Venture Centers            18,410,000  
              

 

 

 

 

17


The Macerich Company

Property Listing

December 31, 2020

 

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%   

Fashion District Philadelphia(c)(d)(e)
Philadelphia, Pennsylvania

     1977/2014        2019        850,000  

47

   100%   

Paradise Valley Mall(d)
Phoenix, Arizona

     1979/2002        2009        1,198,000  
              

 

 

 
      Total Regional Shopping Centers            45,325,000  
              

 

 

 

COMMUNITY / POWER CENTERS:

 

     

1

   50%   

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

     2006/2011        2013        374,000  

2

   50%   

Boulevard Shops(f)
Chandler, Arizona

     2001/2002        2004        184,000  

3

   100%   

Southridge Center(d)
Des Moines, Iowa

     1975/1998        2013        803,000  

4

   100%   

Superstition Springs Power Center(d)
Mesa, Arizona

     1990/2002               206,000  

5

   100%   

The Marketplace at Flagstaff(c)(d)
Flagstaff, Arizona

     2007/—               268,000  
              

 

 

 
      Total Community / Power Centers            1,835,000  
              

 

 

 

OTHER ASSETS:

        
   100%   

Various(d)(g)

                   427,000  
   83.2%   

Estrella Falls(d)
Goodyear, Arizona

     2016        2016        79,000  
   50%   

Scottsdale Fashion Square-Office(f)
Scottsdale, Arizona

     1984/2002        2016        123,000  
   50%   

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

     1999/2005        2012        174,000  
   50%   

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

     2015        2015        290,000  
   50%   

VITA Tysons Corner Center(f)
Tysons Corner, Virginia

     2015        2015        510,000  
   50%   

Tysons Tower(f)
Tysons Corner, Virginia

     2014        2014        529,000  

OTHER ASSETS UNDER REDEVELOPMENT:

        
   25%   

One Westside(f)(h)
Los Angeles, California

     1985/1998        ongoing        680,000  
              

 

 

 
      Total Other Assets            2,812,000  
              

 

 

 
      Grand Total            49,972,000  
              

 

 

 

 

(a)

The Company’s ownership interest in this table reflects its legal ownership interest. See footnotes (a) and (b) on pages 20 and 21 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.

(c)

Portions of the land on which the Center is situated are subject to one or more long-term ground leases. With respect to 42 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 Consolidated Centers.

 

18


The Macerich Company

Property Listing

December 31, 2020

 

(e)

On September 19, 2019, the Company’s joint venture opened Fashion District Philadelphia in downtown Philadelphia.

(f)

Included in Unconsolidated Joint Venture Centers.

(g)

The Company owns an office building and five stores located at shopping centers not owned by the Company. Of the five stores, 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 two of the five 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.

(h)

Construction is underway to convert former Regional Shopping Center Westside Pavilion, which closed in January 2019, into an approximately 584,000 square foot Class A creative office campus called One Westside leased solely to Google, while maintaining approximately 96,000 square feet of adjacent entertainment and retail space at 10850 Pico Boulevard.

 

19


The Macerich Company

Joint Venture List as of December 31, 2020

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 financing arrangements. The percentages shown are the effective legal ownership and economic ownership interests of the Company as of December 31, 2020.

 

Properties

   Legal
Ownership(a)
    Economic
Ownership(b)
   

Joint Venture

   Total GLA(c)  

Arrowhead Towne Center

     60     60   New River Associates LLC      1,076,000  

Atlas Park, The Shops at

     50     50   WMAP, L.L.C.      374,000  

Biltmore Fashion Park

     50     50   Biltmore Shopping Center Partners LLC      597,000  

Boulevard Shops

     50     50   Propcor II Associates, LLC      184,000  

Broadway Plaza(e)

     50     50   Macerich HHF Broadway Plaza LLC      920,000  

Chandler Fashion Center(d)(f)

     50.1     50.1   Freehold Chandler Holdings LP      1,318,000  

Corte Madera, The Village at

     50.1     50.1   Corte Madera Village, LLC      500,000  

Country Club Plaza

     50     50   Country Club Plaza KC Partners LLC      947,000  

Deptford Mall(d)

     51     51   Macerich HHF Centers LLC      950,000  

Estrella Falls

     83.2     83.2   Westcor Goodyear RSC LLC      79,000  

Fashion District Philadelphia

     50     (g   Various Entities      850,000  

FlatIron Crossing

     51     51   Macerich HHF Centers LLC      1,428,000  

Freehold Raceway Mall(d)(f)

     50.1     50.1   Freehold Chandler Holdings LP      1,552,000  

Hyatt Regency Tysons Corner Center

     50     50   Tysons Corner Hotel I LLC      290,000  

Kierland Commons

     50     50   Kierland Commons Investment LLC      437,000  

Lakewood Center

     60     60   Pacific Premier Retail LLC      2,071,000  

Los Angeles Premium Outlets

     50     50   CAM-CARSON LLC      —    

Los Cerritos Center(d)

     60     60   Pacific Premier Retail LLC      1,022,000  

North Bridge, The Shops at

     50     50   North Bridge Chicago LLC      669,000  

SanTan Village Regional Center

     84.9     84.9   Westcor SanTan Village LLC      1,151,000  

Scottsdale Fashion Square

     50     50   Scottsdale Fashion Square Partnership      1,843,000  

Scottsdale Fashion Square-Office

     50     50   Scottsdale Fashion Square Partnership      123,000  

Macerich Seritage Portfolio(h)

     50     50   MS Portfolio LLC      795,000  

South Plains Mall

     60     60   Pacific Premier Retail LLC      1,145,000  

Twenty Ninth Street

     51     51   Macerich HHF Centers LLC      845,000  

Tysons Corner Center

     50     50   Tysons Corner LLC      1,971,000  

Tysons Corner Center-Office

     50     50   Tysons Corner Property LLC      174,000  

Tysons Tower

     50     50   Tysons Corner Property LLC      529,000  

VITA Tysons Corner Center

     50     50   Tysons Corner Property LLC      510,000  

Washington Square(d)

     60     60   Pacific Premier Retail LLC      1,296,000  

West Acres

     19     19   West Acres Development, LLP      693,000  

One Westside(i)

     25     25   HPP-MAC WSP, LLC      680,000  

 

(a)

This column reflects the Company’s legal ownership in the listed properties as of December 31, 2020. 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.

 

20


The Macerich Company

Joint Venture List as of December 31, 2020

 

(b)

Economic ownership represents the allocation of cash flow to the Company as of December 31, 2020, 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 December 31, 2020.

(d)

These centers have a former Sears store which is owned by MS Portfolio LLC, see footnote (h) below. The GLA of the former Sears store, or tenant replacing the former Sears store, at the five centers indicated with footnote (d) in the table above is included in Total GLA at the center level. The GLA for the former Sears store at these five centers plus the GLA of the former Sears store at two wholly owned centers, Danbury Fair Mall and Vintage Faire Mall, are also aggregated into the 795,000 square feet in the MS Portfolio LLC above.

(e)

In October 2018, the Company’s joint venture partner in Broadway Plaza sold its 50% interest to a third party investor. Thereafter, the joint venture restated its governing documents and changed its name to Macerich HHF Broadway Plaza LLC.

(f)

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.

(g)

On December 10, 2020, the Company made a loan (the Partnership Loan) to the 50/50 joint venture that owns Fashion District Philadelphia to fund the entirety of a $100 million repayment to reduce the mortgage loan on Fashion District Philadelphia from $301 million to $201 million. Pursuant to the joint venture partnership agreement, the Partnership Loan plus 15% accrued interest must first be repaid prior to the resumption of 50/50 cash distributions to the Company and its joint venture partner.

(h)

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. On July 7, 2015, Sears assigned its ownership interest in MS Portfolio LLC to Seritage MS Holdings LLC. On December 31, 2020, the Company traded its 50% interest in the former Sears parcel at Arrowhead Towne Center for its partner’s 50% interest in the former Sears parcel at South Plains Mall, such that the Company now owns 100% of the former Sears parcel at South Plains Mall. The Company expects to create additional value through re-leasing the former Sears boxes. For example, Primark has leased space in portions of the Sears stores at Danbury Fair Mall and Freehold Raceway Mall. Refer to the Development Pipeline Forecast on page 26 for details of the Former Sears Redevelopments at these properties.

(i)

Construction is underway to convert former Regional Shopping Center Westside Pavilion, which closed in January 2019, into an approximately 584,000 square foot Class A creative office campus called One Westside leased solely to Google, while maintaining approximately 96,000 square feet of adjacent entertainment and retail space at 10850 Pico Boulevard. The Company contributed the existing buildings and land valued at $190.0 million to the joint venture on August 31, 2018.

 

21


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

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

 

     As of December 31, 2020  
     Fixed Rate     Floating
Rate
    Total  
     (Dollars in thousands)  

Mortgage notes payable

   $ 3,931,397     $ 629,413     $ 4,560,810  

Bank and other notes payable

     400,000       1,077,540       1,477,540  
  

 

 

   

 

 

   

 

 

 

Total debt per Consolidated Balance Sheet

     4,331,397       1,706,953       6,038,350  

Adjustments:

      

Less: Noncontrolling interests or financing arrangement share of debt from consolidated joint ventures

     (359,317     (100,500     (459,817
  

 

 

   

 

 

   

 

 

 

Adjusted Consolidated Debt

     3,972,080       1,606,453       5,578,533  

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

     3,027,286       69,257       3,096,543  
  

 

 

   

 

 

   

 

 

 

Total Company’s Pro Rata Share of Debt

   $ 6,999,366     $ 1,675,710     $ 8,675,076  
  

 

 

   

 

 

   

 

 

 

Weighted average interest rate

     3.98     2.27     3.65

Weighted average maturity (years)

         4.21  

 

(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.

 

22


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of December 31, 2020  

Center/Entity (dollars in thousands)

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

I. Consolidated Assets:

             

Green Acres Mall (b)

     02/03/21        3.61   $ 270,570        —        $ 270,570  

Danbury Fair Mall

     04/01/21        5.56     186,741        —          186,741  

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

     07/06/21        4.30     400,000        —          400,000  

Tucson La Encantada

     03/01/22        4.23     62,018        —          62,018  

Pacific View

     04/01/22        4.08     114,909        —          114,909  

Oaks, The

     06/05/22        4.14     183,108        —          183,108  

Towne Mall

     11/01/22        4.48     19,815        —          19,815  

Fashion Outlets of Niagara Falls USA

     10/06/23        6.45     101,463        —          101,463  

Chandler Fashion Center (d)

     07/05/24        4.18     127,936        —          127,936  

Victor Valley, Mall of

     09/01/24        4.00     114,791        —          114,791  

Queens Center

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

Vintage Faire Mall

     03/06/26        3.55     246,380        —          246,380  

Fresno Fashion Fair

     11/01/26        3.67     323,857        —          323,857  

SanTan Village Regional Center (e)

     07/01/29        4.34     186,215        —          186,215  

Freehold Raceway Mall (d)

     11/01/29        3.94     199,671        —          199,671  

Kings Plaza Shopping Center

     01/01/30        3.71     535,413        —          535,413  

Fashion Outlets of Chicago

     02/01/31        4.61     299,193        —          299,193  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Fixed Rate Debt for Consolidated Assets

        4.05   $ 3,972,080      $ —        $ 3,972,080  
     

 

 

   

 

 

    

 

 

    

 

 

 

Green Acres Commons

     03/29/21        2.87   $ —        $ 129,847      $ 129,847  

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

     07/06/21        2.14     —          1,077,540        1,077,540  

Santa Monica Place (f)

     12/09/22        1.88     —          298,566        298,566  

Fashion District Philadelphia (f) (g)

     01/22/24        4.00     —          100,500        100,500  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Floating Rate Debt for Consolidated Assets

        2.26   $ —        $ 1,606,453      $ 1,606,453  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt for Consolidated Assets

        3.53   $ 3,972,080      $ 1,606,453      $ 5,578,533  
     

 

 

   

 

 

    

 

 

    

 

 

 

II. Unconsolidated Assets (At Company’s pro rata share):

 

          

FlatIron Crossing (51%)

     01/05/22        4.38   $ 102,598      $ —        $ 102,598  

One Westside - defeased (25%)

     10/01/22        4.77     32,927        —          32,927  

Washington Square Mall (60%)

     11/01/22        3.65     323,302        —          323,302  

Deptford Mall (51%)

     04/03/23        3.55     87,936        —          87,936  

Scottsdale Fashion Square (50%)

     04/03/23        3.02     217,444        —          217,444  

Tysons Corner Center (50%)

     01/01/24        4.13     364,167        —          364,167  

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     154,868        —          154,868  

Lakewood Center (60%)

     06/01/26        4.15     210,653        —          210,653  

Kierland Commons (50%)

     04/01/27        3.98     104,749        —          104,749  

Los Cerritos Center (60%)

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

 

23


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of December 31, 2020  

Center/Entity (dollars in thousands)

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

Arrowhead Towne Center (60%)

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

North Bridge, The Shops at (50%)

     06/01/28        3.71     187,099       —         187,099  

Corte Madera, The Village at (50.1%)

     09/01/28        3.53     112,425       —         112,425  

West Acres - Development (19%)

     10/10/29        3.72     431       —         431  

Tysons Tower (50%)

     11/11/29        3.38     94,442       —         94,442  

Tysons VITA (50%)

     01/01/30        3.43     44,409       —         44,409  

Broadway Plaza (50%)

     04/01/30        4.19     224,515       —         224,515  

West Acres (19%)

     03/01/32        4.61     13,821       —         13,821  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Rate Debt for Unconsolidated Assets

        3.89   $ 3,027,286     $ —       $ 3,027,286  
     

 

 

   

 

 

   

 

 

   

 

 

 

Atlas Park (50%)

     10/28/21        2.43   $ —       $ 34,157     $ 34,157  

Boulevard Shops (50%)

     12/05/23        2.33     —         9,633       9,633  

One Westside - Development (25%) (f)

     12/18/24        2.18     —         25,467       25,467  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Floating Rate Debt for Unconsolidated Assets

        2.32   $ —       $ 69,257     $ 69,257  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt for Unconsolidated Assets

        3.85   $ 3,027,286     $ 69,257     $ 3,096,543  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

        3.65   $ 6,999,366     $ 1,675,710     $ 8,675,076  
     

 

 

   

 

 

   

 

 

   

 

 

 

Percentage to Total

          80.68     19.32     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)

On January 22, 2021, the Company closed on a one-year extension of the loan to February 3, 2022, which also includes a one-year extension option to February 3, 2023. The interest rate remained unchanged, and the Company repaid $9 million of the outstanding loan balance at closing.

(c)

The revolving line of credit includes an interest rate swap that effectively converts $400 million of the outstanding balance to fixed rate debt through September 30, 2021.

(d)

The property is owned by a consolidated joint venture. The loan amount represents the Company’s pro rata share of 50.1%.

(e)

The property is owned by a consolidated joint venture. The loan amount represents the Company’s pro rata share of 84.9%.

(f)

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.

(g)

The property is owned by a consolidated joint venture. The loan amount represents the Company’s pro rata share of 50.0%.

 

24


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development Pipeline Forecast

(Dollars in millions)

as of December 31, 2020

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)

Incurred-to-date
12/31/2020
   

Expected
Delivery(a)

 

Stabilized
Yield(a)(b)(c)

One Westside fka Westside Pavilion
Los Angeles, CA

  Redevelopment of an existing retail center into an approximately 584,000 sf Class A creative office campus leased solely to Google  

$500 - $550(d)

  25.0%  

$125 - $138(d)

  $ 78    

Q3 2022(e)

  7.50% - 8.00%(d)

 

(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)

Includes $140 million ($35 million at the Company’s share), which is an allocable share of the total $190 million purchase price paid by the joint venture in August 2018 for the existing buildings and land.

(e)

Monthly base rent payments are anticipated to commence during the third quarter of 2022, with base rent abatements from the second through ninth month following rent commencement.

 

25


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development Pipeline Forecast (Continued)

(Dollars in millions)

as of December 31, 2020

Pipeline of Former Sears Redevelopments:

   

Project Type

   Ownership      Total Cost (a)(b)
Pro rata
   Pro rata
Capitalized Costs
12/31/20
Incurred-to-Date(b)
     Stabilized
Yield(a)(b)(c)
  Retail Redevelopment       $75 - $90    $ 34      8.0% - 9.0%
  Mixed-Use Densification

 

   55 - 70      4      9.0% - 10.5%

(d)

  Future Phases       TBD      0      TBD
       

 

  

 

 

    
  Total      various      $130 - $160    $ 38     
       

 

  

 

 

    

 

   

Property

  

Description

   Delivered/
Expected
Delivery(e)
 
  Retail Redevelopment:   
(f)   Chandler Fashion Center    Redevelop existing store for a Harkins entertainment concept and additional retail uses      TBD  
(f)   Deptford Mall   

Redevelop existing store for:

Dick’s Sporting Goods

Round 1

additional retail uses

    

Q3-2020

Q4-2020

TBD

 

 

 

  South Plains Mall    Demolish box; site densification with retail and restaurants uses      TBD  
(f)   Vintage Faire Mall    Redevelop existing store for:   
    

Dick’s Sporting Goods

     Q4-2020  
    

Dave & Busters and additional retail uses

     TBD  
  Wilton Mall    Redevelop existing store with a medical center/medical office use      Q1-2020  
  Mixed-Use Densification:   
(f)   Los Cerritos Center    Demolish box; site densification with residential, hotel and restaurant uses      TBD  
(f)   Washington Square    Demolish box; site densification with hotel, entertainment and restaurant uses      TBD  

 

 

(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. This estimated range of incremental redevelopment costs could increase if the Company and its joint ventures decide to expand the scope as the redevelopment plans get refined.

(b)

This excludes GAAP allocations of non cash and indirect costs.

(c)

Stabilized Yield represents estimated replacement net operating income at stabilization divided by direct redevelopment costs, excluding GAAP allocations of non cash and indirect costs.

(d)

Future demand-driven development phases are possible at Los Cerritos Center and Washington Square.

(e)

Given the uncertainties resulting from the COVID-19 pandemic, the expected delivery dates for many of these projects are not currently determinable.

(f)

These former Sears stores are owned by a 50/50 joint venture between the Company and Seritage Growth Properties.

 

26


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 2020, 2019 and 2018 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, 2018

   $ 69.73      $ 54.35      $ 0.74  

June 30, 2018

   $ 60.00      $ 53.55      $ 0.74  

September 30, 2018

   $ 60.95      $ 54.36      $ 0.74  

December 31, 2018

   $ 55.54      $ 40.90      $ 0.75  

March 31, 2019

   $ 47.05      $ 41.63      $ 0.75  

June 30, 2019

   $ 44.73      $ 32.04      $ 0.75  

September 30, 2019

   $ 34.15      $ 27.54      $ 0.75  

December 31, 2019

   $ 31.77      $ 25.53      $ 0.75  

March 31, 2020

   $ 26.98      $ 5.49      $ 0.75  

June 30, 2020

   $ 13.18      $ 4.81      $ 0.50 (a) 

September 30, 2020

   $ 9.24      $ 6.55      $ 0.15  

December 31, 2020

   $ 12.47      $ 6.42      $ 0.15  

 

(a)

The dividend of $0.50 per share of the Company’s common stock declared on March 16, 2020, consisted of a combination of 80% shares of common stock and 20% in cash.

Dividend Reinvestment Plan

Stockholders may automatically reinvest their dividends in additional common stock of the Company through the Direct Investment Program, which also provides for purchase by voluntary cash contributions. For additional information, please contact Computershare Trust Company, N.A. at 877-373-6374.

 

Corporate Headquarters
The Macerich Company
401 Wilshire Boulevard, Suite 700
Santa Monica, California 90401
310-394-6000
www.macerich.com
   Transfer Agent
Computershare
P.O. Box 30170
College Station, TX 77842-3170
877-373-6374
www.computershare.com

Macerich Website

For an electronic version of our annual report, our SEC filings and documents relating to Corporate Governance, please visit macerich.com.

Investor Relations

 

Jean Wood
Vice President, Investor Relations
Phone: 424-229-3366
jean.wood@macerich.com
  

 

27