8-K
MACERICH CO MD false 0000912242 0000912242 2021-08-04 2021-08-04

 

 

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): August 4, 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 August 4, 2021, The Macerich Company (the “Company) released its financial results for the three and six months ended June 30, 2021 by posting to its website a financial supplement containing financial and operating information of the Company (“Earnings Results & Supplemental Information”) and such Earnings Results & Supplemental Information is furnished as Exhibit 99.1 hereto.

The Earnings Results & Supplemental Information included as an exhibit with this report is 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 Earnings Results & Supplemental Information included as an exhibit with this report is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed to be “filed” with the SEC or incorporated by reference into any other filing with the SEC.

 

ITEM 9.01

FINANCIAL STATEMENTS AND EXHIBITS.

Listed below are the financial statements, pro forma financial information and exhibits furnished as part of this report:

(a), (b) and (c) Not applicable.

(d) Exhibit.

Exhibit Index attached hereto and incorporated herein by reference.

 

2


EXHIBIT INDEX

 

EXHIBIT

NUMBER

  

NAME

99.1    Earnings Results & Supplemental Information for the three and six months ended June 30, 2021
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

August 4, 2021

Date

       

/s/ Scott W. Kingsmore

Senior Executive Vice President,

Chief Financial Officer

and Treasurer

 

4

EX-99.1

Exhibit 99.1

 

 

LOGO

Earnings Results & Supplemental Information

For the three and six months ended June 30, 2021

 

 

LOGO


The Macerich Company

Earnings Results & Supplemental Information

For the Three and Six Months Ended June 30, 2021

Table of Contents

All information included in this supplemental financial package is unaudited, unless otherwise indicated.

 

     Page No.  

Executive Summary & Financial Highlights

     1-10  

Executive Summary

     1-5  

Financial Highlights

     6-10  

Capital Information

     11-12  

Capital Information and Market Capitalization

     11  

Changes in Total Common and Equivalent Shares/Units

     12  

Financial Data

     13-20  

Consolidated Statements of Operations (Unaudited)

     13  

Consolidated Balance Sheet (Unaudited)

     14  

Non-GAAP Pro Rata Financial Information (Unaudited)

     15-17  

2021 Earnings Guidance

     18  

Supplemental FFO Information

     19  

Capital Expenditures

     20  

Operational Data

     21-29  

Portfolio Occupancy

     21  

Average Base Rent Per Square Foot

     22  

Percentage of Net Operating Income by State

     23  

Property Listing

     24-27  

Joint Venture List

     28-29  

Debt Tables

     30-32  

Debt Summary

     30  

Outstanding Debt by Maturity Date

     31-32  

Development Pipeline

     33-34  

Corporate Information

     35  


The Macerich Company

Executive Summary

June 30, 2021

 

LOGO

 

We own 50 million square feet of real estate consisting primarily of interests in 46 regional shopping centers. We specialize in successful retail properties in many of the country’s most attractive, densely populated markets with a significant presence on the West Coast, and in Arizona 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).

General Updates:

Government-imposed capacity restrictions resulting from COVID-19 have been essentially eliminated across our markets. As vaccination levels have increased, sales and traffic continue to improve significantly with extremely high customer conversion rates. Traffic levels continue to range in the low 90%’s relative to 2019, with the strongest traffic trends in our Phoenix area properties, where traffic is generally back to pre-COVID 2019 levels given that Phoenix has been our least impacted major market in terms of regulatory restrictions. Portfolio monthly comparable tenant sales from spaces less than 10,000 square feet continued to improve at a resilient and impressive pace, with June 2021 portfolio comparable tenant sales surpassing pre-COVID June 2019 sales by 14.9%. Further, May 2021 and June 2021 each mark the first months since March 2020 for which portfolio sales within our previously, heavily-restricted food and beverage category have trended positive relative to the same pre-COVID months during 2019.

Portfolio occupancy at June 30, 2021 showed gradual improvement at 89.4%, which is a 90 basis point increase relative to the 88.5% occupancy rate at March 31, 2021. As we emerge from COVID-19, we continue to see significant momentum in the leasing environment. We are very confident that, as a result of this demand, we will be able to restore occupancy and strong internal growth over the coming years. Across our portfolio, we continue to experience very strong leasing demand. For the six months ended June 30, 2021, we have signed 488 leases for approximately 1.86 million square feet, which represents an impressive 18% more deals and 34% more square feet than what was leased over the same pre-COVID six month period ended June 30, 2019. This result is especially noteworthy given that 2019 was the highest volume leasing year for Macerich since 2015. Otherwise stated, we are on pace for our highest volume leasing year since 2015.

Lastly, we are extremely proud of our vast contributions as stewards of the environment. For details on our goals and accomplishments, we refer you to our recently published Corporate Responsibility Report, which is posted on our website.

Financial Results for the Quarter:

 

   

Net loss attributable to The Macerich Company (the “Company”) was $11.8 million or $0.06 per share-diluted for the quarter ended June 30, 2021, compared to net loss attributable to the Company of $25.1 million or $0.18 per share-diluted attributable to the Company for the quarter ended June 30, 2020.

 

   

Funds from Operations (“FFO”), excluding financing expense in connection with Chandler Freehold, was $127.6 million or $0.59 per share-diluted during the second quarter of 2021, compared to $60.5 million or $0.39 per share-diluted for the quarter ended June 30, 2020, representing a per share increase of 51%.

 

1


The Macerich Company

Executive Summary

June 30, 2021

 

   

Same center net operating income (“NOI”), including lease termination income, increased 11.5% in the second quarter of 2021 compared to the second quarter of 2020. Same center NOI, excluding lease termination income, increased 10.4% in the second quarter of 2021 compared to the second quarter of 2020. Given the prevalence of one-time retroactive COVID-driven abatements and rent reductions in both 2020 and 2021, we believe that same center NOI, including lease termination income, is a more appropriate metric to measure our 2021 operating performance.

Operations:

 

   

During the second quarter of 2021, comparable tenant sales from spaces less than 10,000 square feet across the portfolio increased by 13.4% relative to pre-COVID sales during the second quarter of 2019. For the first half of 2021, comparable tenant sales from spaces less than 10,000 square feet across the portfolio increased by 5.3% relative to pre-COVID sales during the first half of 2019.

 

   

Portfolio occupancy was 89.4% at June 30, 2021, a sequential improvement compared to 88.5% at March 31, 2021.

 

   

Re-leasing spreads for the twelve months ended June 30, 2021 were essentially flat at -.01%, representing a sequential improvement relative to re-leasing spreads for the twelve months ended March 31, 2021, which were -2.1%.

 

   

Average rent per square foot was $62.47 at June 30, 2021, which is flat relative to $62.48 as of June 30, 2020.

 

   

During the second quarter of 2021, we signed 223 leases for approximately 692,000 square feet (excluding COVID workout deals), which represents a significant 15% more deals and 6% more square feet than what was leased during the pre-COVID second quarter of 2019.

Redevelopment:

We anticipate development expenditures of less than $100 million during each of 2021 and 2022, excluding the One Westside project, which is now funded in its entirety through a construction loan. Some recent redevelopment highlights include:

 

   

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

 

   

We have numerous near-term openings with many larger-format spaces, including among others: Scheel’s at Chandler Fashion Center, Primark at each of Fashion District Philadelphia, Green Acres Mall and Tysons Corner Center, a second portfolio location with Life Time Athletic at Broadway Plaza, Shopper’s World at both Fashion District Philadelphia and Green Acres Mall (both in former Century 21 locations), Whole Foods at Paradise Valley Mall to anchor that mixed-use redevelopment, Crunch Fitness at Deptford Mall in a portion of the former Sears store, Barbarie’s Fitness at Danbury Fair, Dave & Buster’s at Vintage Faire in a portion of the former Sears store, Kids Empire at SanTan Village, X-Lanes at Fresno Fashion Fair, County of San Bernardino offices at Inland Center, Ross at Pacific View, ModelLand at Santa Monica Place, Dior at Scottsdale Fashion Square and an expanded Apple at Tysons Corner Center. We anticipate being in a position to provide many future announcements of similar opportunities during the coming months.

 

   

In addition to other projects noted above, we continue to secure entitlements and/or plan transformative projects to redevelop: i) the former Bloomingdale’s and Arclight Theater spaces at Santa Monica Place

 

2


The Macerich Company

Executive Summary

June 30, 2021

 

 

with entertainment and office uses, ii) the former Lord & Taylor parcel at Tysons Corner Center with office uses, iii) the former Sears parcels at both Washington Square and Los Cerritos Center with mixed-use densification expansions, and iv) FlatIron Crossing in Broomfield, Colorado with a multi-phased, mixed-use densification expansion.

Balance Sheet:

As of the date of this filing, we have $200 million outstanding on our revolving line of credit. The facility now bears a floating interest rate at June 30, 2021 of LIBOR + 2.25%, reduced from LIBOR + 2.75% at closing in April 2021. Total liquidity as of the date of this filing is approximately $500 million, including cash on hand and available capacity on our revolving line of credit.

At June 30, 2021, our total debt including our pro-rata share of joint ventures was $7.5 billion, at a weighted average annual effective interest rate of 3.96%. We continue to make progress toward our goal of reducing our leverage, with nearly $1.3 billion of debt repaid between March 31, 2021 and the date of this filing.

In addition to the previously-reported $732 million of common stock that we sold during 2021 through April 20, 2021, thereafter and through the date of this filing, we have sold an additional 6.37 million shares of common stock generating $116 million in gross proceeds at an average share price of $18.20. Net proceeds were used to repay debt.

Over the past year, we have secured extensions of six mortgage loans totaling approximately $950 million, with extended loan terms ranging up to three years for Danbury Fair Mall, The Shops at Atlas Park, Fashion Outlets of Niagara Falls, FlatIron Crossing, Green Acres Mall and Green Acres Commons.

2021 Earnings Guidance:

At this time, we are raising the low end of our guidance ranges, narrowing the ranges and increasing the mid-point of our 2021 guidance for both estimated EPS-diluted and FFO per share-diluted. A reconciliation of estimated EPS-diluted to FFO per share-diluted follows:

 

       Fiscal Year 2021  
Guidance

EPS-diluted

   ($0.06) - $0.09

Plus: real estate depreciation and amortization

   2.22 - 2.22

Less: gain on sale of depreciable assets

   0.37 - 0.37
  

 

FFO per share-diluted

   1.79 - 1.94

Plus: Impact of financing expense in connection with Chandler Freehold

   0.03 - 0.03
  

 

FFO per share – diluted, excluding financing expense in connection with Chandler Freehold

   $1.82 - $1.97
  

 

This guidance assumes no further government mandated shutdowns of our properties, and includes the following sale of common equity: i) $732 million of common stock sold through the Company’s at-the-market offering programs at an average price of $13.15, as disclosed within our Form 8-K dated May 11, 2021, and ii) an

 

3


The Macerich Company

Executive Summary

June 30, 2021

 

additional $116 million of common stock sold thereafter through the date of this filing using the Company’s at-the-market offering programs at an average share price of $18.20.

More details of the guidance assumptions are included on page 18.

Dividend:

On July 30, 2021, we declared a quarterly cash dividend of $0.15 per share of common stock. The dividend is payable on September 8, 2021 to stockholders of record at the close of business on August 19, 2021.

Investor Conference Call:

We will provide an online Web simulcast and rebroadcast of our 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 August 4, 2021 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.

About Macerich and this Document:

The Company is a fully integrated, self-managed and self-administered real estate investment trust (“REIT”), which focuses on the acquisition, leasing, management, development and redevelopment of regional shopping centers throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the “Operating Partnership” or the “OP”) and conducts all of its operations through the Operating Partnership and the Company’s management companies (collectively, the “Management Companies”).

As of June 30, 2021, the Operating Partnership owned or had an ownership interest in 50 million square feet of gross leasable area (“GLA”) consisting primarily of interests in 46 regional shopping centers and five community/power shopping centers. These 51 centers (which include any related office space) are referred to hereinafter as the “Centers” unless the context requires otherwise.

All references to the Company in this document 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 document 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

 

4


The Macerich Company

Executive Summary

June 30, 2021

 

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.

Note: This document contains statements that constitute forward-looking statements which can be identified by the use of words, such as “will,” “expects,” “anticipates,” “assumes,” “believes,” “estimated,” “guidance,” “projects,” “scheduled” and similar expressions that do not relate to historical matters, and includes expectations regarding the Company’s future operational results as well as development, redevelopment and expansion activities. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, 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 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. 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, 2020 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2021 for a discussion of such risks and uncertainties, which discussion is 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.

(See attached tables)

##

 

5


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Results of Operations:

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Revenues:

        

Leasing revenue

   $ 196,987     $ 168,754     $ 376,522     $ 379,475  

Other income

     11,855       3,003       17,176       12,261  

Management Companies’ revenues

     6,631       6,830       12,199       13,803  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     215,473       178,587       405,897       405,539  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Shopping center and operating expenses

     67,655       57,133       143,810       127,858  

Management Companies' operating expenses

     15,021       16,442       29,864       32,666  

Leasing expenses

     6,637       6,653       11,803       14,078  

REIT general and administrative expenses

     6,679       8,242       14,766       15,063  

Depreciation and amortization

     77,630       80,294       156,026       162,507  

Interest expense (a)

     54,914       20,034       108,810       28,108  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     228,536       188,798       465,079       380,280  
  

 

 

   

 

 

   

 

 

   

 

 

 

Equity in income (loss) of unconsolidated joint ventures

     20,035       (14,173     21,945       (4,475

Income tax (expense) benefit

     (7,107     1,524       (9,345     1,790  

Loss on sale or write down of assets, net

     (3,927     (3,867     (25,210     (40,570
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (4,062     (26,727     (71,792     (17,996

Less net income (loss) attributable to noncontrolling interests

     7,703       (1,611     3,577       (402
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to the Company

   ($ 11,765   ($ 25,116   ($ 75,369   ($ 17,594
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares outstanding—basic

     205,757       144,102       182,299       142,769  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     215,576       154,606       192,633       153,260  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     215,576       154,606       192,633       153,260  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (“EPS”)—basic

   ($ 0.06   ($ 0.18   ($ 0.42   ($ 0.13
  

 

 

   

 

 

   

 

 

   

 

 

 

EPS—diluted

   ($ 0.06   ($ 0.18   ($ 0.42   ($ 0.13
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividend paid per share

   $ 0.15     $ 0.50     $ 0.30     $ 1.25  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO—basic and diluted (b) (c)

   $ 123,447     $ 93,161     $ 196,450     $ 261,550  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 127,594     $ 60,535     $ 203,148     $ 183,217  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.57     $ 0.60     $ 1.02     $ 1.71  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.59     $ 0.39     $ 1.05     $ 1.20  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


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 $1,439 and $2,302 to adjust for the change in the fair value of the financing arrangement obligation during the three and six months ended June 30, 2021, respectively; and a credit of $32,907 and $81,291 to adjust for the change in the fair value of the financing arrangement obligation during the three and six months ended June 30, 2020, respectively; (ii) distributions of $(1,193) and $(2,425) to its partner representing the partner's share of net (loss) income for the three and six months ending June 30, 2021, respectively; and ($181) and $1,283 to its partner representing the partner's share of net (loss) income for the three and six months ended June 30, 2020, respectively; and (iii) distributions of $5,586 and $9,000 to its partner in excess of the partner's share of net income for the three and six months ended June 30, 2021, respectively; and $281 and $2,958 to its partner in excess of the partner's share of net income for the three and six months ended June 30, 2020, respectively.

(b)

The Operating Partnership 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.

 

  

FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes that such a presentation also provides investors with a more meaningful measure of its operating results in comparison to the operating results of other REITs. In addition, the Company believes that FFO excluding financing expense in connection with Chandler Freehold provides useful supplemental information regarding the Company’s performance as it shows 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 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.

 

7


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

 

 

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

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Net loss attributable to the Company

   ($ 11,765   ($ 25,116   ($ 75,369   ($ 17,594

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

        

Noncontrolling interests in the OP

     87       (1,851     (4,269     (1,294

Loss on sale or write down of consolidated assets, net

     3,927       3,867       25,210       40,570  

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

     10,828       40       13,733       40  

Loss on write down of consolidated non-real estate assets

     (1,000     (2,793     (2,200     (2,793

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

     5,902       —         5,855       —    

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

     106       6       79       6  

Depreciation and amortization on consolidated assets

     77,630       80,294       156,026       162,507  

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

     (5,085     (3,828     (9,160     (7,617

Depreciation and amortization on unconsolidated joint ventures (pro rata)

     46,126       46,418       93,232       95,927  

Less: depreciation on personal property

     (3,309     (3,876     (6,687     (8,202
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     123,447       93,161       196,450       261,550  

Financing expense in connection with Chandler Freehold

     4,147       (32,626     6,698       (78,333
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 127,594     $ 60,535     $ 203,148     $ 183,217  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     For the Three
Months Ended
June 30,
    For the Six
Months Ended
June 30,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

EPS—diluted

   ($ 0.06   ($ 0.18   ($ 0.42   ($ 0.13

Per share impact of depreciation and amortization of real estate

     0.54       0.77       1.22       1.59  

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

     0.09       0.01       0.22       0.25  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share—basic and diluted

   $ 0.57     $ 0.60     $ 1.02     $ 1.71  

Per share impact of financing expense in connection with Chandler Freehold

     0.02       (0.21     0.03       (0.51
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.59     $ 0.39     $ 1.05     $ 1.20  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

 

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

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Net loss attributable to the Company

   ($ 11,765   ($ 25,116   ($ 75,369   ($ 17,594

Interest expense—consolidated assets

     54,914       20,034       108,810       28,108  

Interest expense—unconsolidated joint ventures (pro rata)

     26,605       26,329       53,670       53,317  

Depreciation and amortization—consolidated assets

     77,630       80,294       156,026       162,507  

Depreciation and amortization—unconsolidated joint ventures (pro rata)

     46,126       46,418       93,232       95,927  

Noncontrolling interests in the OP

     87       (1,851     (4,269     (1,294

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

     (8,007     (7,491     (14,649     (16,454

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

     3,927       3,867       25,210       40,570  

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

     106       6       79       6  

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

     5,902       —         5,855       —    

Income tax expense (benefit)

     7,107       (1,524     9,345       (1,790

Distributions on preferred units

     90       91       180       191  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (d)

   $ 202,722     $ 141,057     $ 358,120     $ 343,494  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Adjusted EBITDA (d)

   $ 202,722     $ 141,057     $ 358,120     $ 343,494  

REIT general and administrative expenses

     6,679       8,242       14,766       15,063  

Management Companies’ revenues

     (6,631     (6,830     (12,199     (13,803

Management Companies’ operating expenses

     15,021       16,442       29,864       32,666  

Leasing expenses, including joint ventures at pro rata

     7,262       7,174       13,085       15,389  

Straight-line and above/below market adjustments

     (10,973     235       (21,837     (12,804
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—All Centers

     214,080       166,320       381,799       380,005  

NOI of non-Same Centers

     (29,773     (966     (44,866     (3,809
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—Same Centers (e)

     184,307       165,354       336,933       376,196  

Lease termination income of Same Centers

     (4,510     (2,485     (8,948     (3,727
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 179,797     $ 162,869     $ 327,985     $ 372,469  
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—Same Centers percentage change, including lease termination income (e)

     11.46       -10.44  

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

     10.39       -11.94  

 

9


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. The Company also presents Same Center NOI, excluding lease termination income, as the Company believes that it is useful for investors to evaluate operating performance without the impact of lease termination income.

 

10


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Information and Market Capitalization

 

     Period Ended  
     6/30/2021     12/31/2020     12/31/2019  
     dollars in thousands, except per share data  

Closing common stock price per share

   $ 18.25     $ 10.67     $ 26.92  

52 week high

   $ 25.99     $ 26.98     $ 47.05  

52 week low

   $ 6.42     $ 4.81     $ 25.53  

Shares outstanding at end of period

      

Class A non-participating convertible preferred units

     103,235       103,235       90,619  

Common shares and partnership units

     220,988,149       160,751,189       151,892,138  
  

 

 

   

 

 

   

 

 

 

Total common and equivalent shares/units outstanding

     221,091,384       160,854,424       151,982,757  
  

 

 

   

 

 

   

 

 

 

Portfolio capitalization data

      

Total portfolio debt, including joint ventures at pro rata

   $ 7,529,237     $ 8,675,076     $ 8,074,867  

Equity market capitalization

     4,034,918       1,716,317       4,091,376  
  

 

 

   

 

 

   

 

 

 

Total market capitalization

   $ 11,564,155     $ 10,391,393     $ 12,166,243  
  

 

 

   

 

 

   

 

 

 

Debt as a percentage of total market capitalization

     65.1     83.5     66.4

Portfolio Capitalization at June 30, 2021

 

 

LOGO

 

11


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, 2020

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

Conversion of partnership units to cash

     (55     —          —          (55

Conversion of partnership units to common shares

     (1,178,530     1,178,530        —          —    

Issuance of shares from at-the-market (“ATM”) programs

     —         45,992,318        —          45,992,318  

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

     16,466       94,753        —          111,219  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of March 31, 2021

     9,818,495       197,036,176        103,235        206,957,906  

Issuance of shares from at-the-market (“ATM”) programs

     —         13,915,443        —          13,915,443  

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

     —         218,035        —          218,035  
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2021

     9,818,495       211,169,654        103,235        221,091,384  
  

 

 

   

 

 

    

 

 

    

 

 

 

 

12


THE MACERICH COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Dollars in thousands)

 

     For the Three
Months Ended
June 30,

2021
    For the Six
Months Ended
June 30,

2021
 

Revenues:

    

Leasing revenue

   $ 196,987     $ 376,522  

Other income

     11,855       17,176  

Management Companies’ revenues

     6,631       12,199  
  

 

 

   

 

 

 

Total revenues

     215,473       405,897  
  

 

 

   

 

 

 

Expenses:

    

Shopping center and operating expenses

     67,655       143,810  

Management Companies’ operating expenses

     15,021       29,864  

Leasing expenses

     6,637       11,803  

REIT general and administrative expenses

     6,679       14,766  

Depreciation and amortization

     77,630       156,026  

Interest expense

     54,914       108,810  
  

 

 

   

 

 

 

Total expenses

     228,536       465,079  

Equity in income of unconsolidated joint ventures

     20,035       21,945  

Income tax expense

     (7,107     (9,345

Loss on sale or write down of assets, net

     (3,927     (25,210
  

 

 

   

 

 

 

Net loss

     (4,062     (71,792

Less net income attributable to noncontrolling interests

     7,703       3,577  
  

 

 

   

 

 

 

Net loss attributable to the Company

   $ (11,765   $ (75,369
  

 

 

   

 

 

 

 

13


TH MACERICH COMPANY

CONSOLIDATED BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2021

(Dollars in thousands)

 

ASSETS:

  

Property, net (a)

   $ 6,432,877  

Cash and cash equivalents

     194,028  

Restricted cash

     69,298  

Tenant and other receivables, net

     186,254  

Right-of-use assets, net

     114,921  

Deferred charges and other assets, net

     270,963  

Due from affiliates

     4,812  

Investments in unconsolidated joint ventures

     1,370,299  
  

 

 

 

Total assets

   $ 8,643,452  
  

 

 

 

LIABILITIES AND EQUITY:

  

Mortgage notes payable

   $ 4,518,108  

Bank and other notes payable

     367,020  

Accounts payable and accrued expenses

     51,514  

Lease liabilities

     86,198  

Other accrued liabilities

     236,811  

Distributions in excess of investments in unconsolidated joint ventures

     124,779  

Financing arrangement obligation

     132,076  
  

 

 

 

Total liabilities

     5,516,506  
  

 

 

 

Commitments and contingencies

  

Equity:

  

Stockholders’ equity:

  

Common stock

     2,112  

Additional paid-in capital

     5,438,493  

Accumulated deficit

     (2,469,336

Accumulated other comprehensive loss

     (2,775
  

 

 

 

Total stockholders’ equity

     2,968,494  

Noncontrolling interests

     158,452  
  

 

 

 

Total equity

     3,126,946  
  

 

 

 

Total liabilities and equity

   $ 8,643,452  
  

 

 

 

 

(a)

Includes construction in progress of $253,768.

 

14


THE MACERICH COMPANY

NON-GAAP PRO RATA FINANCIAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS)

 

     For the Three Months
Ended June 30, 2021
    For the Six Months
Ended June 30, 2021
 
     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

   $ (12,273   $ 99,222     $ (23,130   $ 196,370  

Other income

     (1,814     28,171       (2,487     42,585  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (14,087     127,393       (25,617     238,955  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Shopping center and operating expenses

     (4,205     33,736       (8,539     68,310  

Leasing expenses

     (161     785       (438     1,719  

Depreciation and amortization

     (5,085     46,126       (9,160     93,232  

Interest expense

     (2,922     26,605       (5,489     53,670  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     (12,373     107,252       (23,626     216,931  

Equity in income of unconsolidated joint ventures

     —         (20,035     —         (21,945

Gain/loss on sale or write down of assets, net

     (5,902     (106     (5,855     (79
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     (7,616     —         (7,846     —    

Less net income attributable to noncontrolling interests

     (7,616     —         (7,846     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to the Company

   $ —       $ —       $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

 

 

 

(a)

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

 

15


THE MACERICH COMPANY

NON-GAAP PRO RATA FINANCIAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS)

 

     As of June 30, 2021  
     Noncontrolling
Interests of
Consolidated
Joint Ventures (a)
    Company’s Share
of Unconsolidated
Joint Ventures
 

ASSETS:

    

Property, net (b)

   $ (484,512   $ 4,143,557  

Cash and cash equivalents

     (16,613     107,834  

Restricted cash

     (2,515     15,635  

Tenant and other receivables, net

     (8,992     89,789  

Right-of-use assets, net

     (664     59,359  

Deferred charges and other assets, net

     (29,621     129,279  

Due from affiliates

     468       (2,626

Investments in unconsolidated joint ventures, at equity

     —         (1,370,299
  

 

 

   

 

 

 

Total assets

   $ (542,449   $ 3,172,528  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY:

    

Mortgage notes payable

   $ (456,711   $ 3,068,327  

Bank and other notes payable

     —         32,493  

Accounts payable and accrued expenses

     (3,486     45,038  

Lease liabilities

     (2,432     60,583  

Other accrued liabilities

     (27,647     90,866  

Distributions in excess of investments in unconsolidated joint ventures

     —         (124,779

Financing arrangement obligation

     (132,076     —    
  

 

 

   

 

 

 

Total liabilities

     (622,352     3,172,528  
  

 

 

   

 

 

 

Equity:

    

Stockholders’ equity

     100,435       —    

Noncontrolling interests

     (20,532     —    
  

 

 

   

 

 

 

Total equity

     79,903       —    
  

 

 

   

 

 

 

Total liabilities and equity

   $ (542,449   $ 3,172,528  
  

 

 

   

 

 

 

 

(a)

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

(b)

This includes $15,435 of construction in progress relating to the Company’s partners’ share from consolidated joint ventures and $351,345 of construction in progress relating to the Company’s share from unconsolidated joint ventures.

 

16


THE MACERICH COMPANY

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

(Dollars in thousands)

 

     For the Three Months Ended June 30, 2021  
     Consolidated      Non-
Controlling
Interests (a)
    Company’s
Consolidated
Share
     Company’s
Share of
Unconsolidated
Joint Ventures
     Company’s
Total

Share
 

Revenues:

             

Minimum rents

  

$

121,349

 

  

$

(7,364

 

$

113,985

 

  

$

65,893

 

  

$

179,878

 

Percentage rents

  

 

10,320

 

  

 

(1,008

 

 

9,312

 

  

 

5,072

 

  

 

14,384

 

Tenant recoveries

  

 

  50,760

 

  

 

(3,344

 

 

  47,416

 

  

 

  24,969

 

  

 

     72,385

 

Other

  

 

5,443

 

  

 

(332

 

 

5,111

 

  

 

2,049

 

  

 

7,160

 

Bad debt expense reversal

  

 

9,115

 

  

 

(225

 

 

8,890

 

  

 

1,239

 

  

 

10,129

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total leasing revenue

  

$

196,987

 

  

$

(12,273

 

$

184,714

 

  

$

99,222

 

  

$

283,936

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

     For the Six Months Ended June 30, 2021  
     Consolidated      Non-
Controlling
Interests (a)
    Company’s
Consolidated
Share
     Company’s
Share of
Unconsolidated
Joint Ventures
     Company’s
Total
Share
 

Revenues:

             

Minimum rents

  

$

237,495

 

  

$

(14,102

 

$

223,393

 

  

$

132,962

 

  

$

356,355

 

Percentage rents

  

 

17,239

 

  

 

(1,547

 

 

15,692

 

  

 

8,306

 

  

 

23,998

 

Tenant recoveries

  

 

105,922

 

  

 

(6,530

 

 

99,392

 

  

 

49,490

 

  

 

148,882

 

Other

  

 

9,959

 

  

 

(573

 

 

9,386

 

  

 

3,835

 

  

 

13,221

 

Bad debt expense reversal

  

 

5,907

 

  

 

(378

 

 

5,529

 

  

 

1,777

 

  

 

7,306

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total leasing revenue

  

$

376,522

 

  

$

(23,130

 

$

353,392

 

  

$

196,370

 

  

$

549,762

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

(a)

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

 

17


The Macerich Company

2021 Earnings Guidance (unaudited)

The Company is raising the low end of its guidance ranges, narrowing the ranges and increasing the mid-point of its 2021 guidance for both estimated EPS-diluted and Funds from Operations (“FFO”) per share-diluted. A reconciliation of estimated EPS-diluted to FFO per share-diluted follows:

 

     Fiscal Year 2021
Guidance

EPS-diluted

   ($0.06) - $0.09

Plus: real estate depreciation and amortization

   2.22 - 2.22

Less: gain on sale of depreciable assets

   0.37 - 0.37
  

 

FFO per share-diluted

   1.79 -1.94

Plus: Impact of financing expense in connection with Chandler Freehold

   0.03 - 0.03
  

 

FFO per share – diluted, excluding financing expense in connection with Chandler Freehold

   $1.82 -$1.97
  

 

This guidance assumes no further government mandated shutdowns of our properties and includes the following sale of common equity: i) $732 million of common equity issued through the Company’s at-the-market offering programs at an average price of $13.15, as disclosed within the Company’s Form 8-K dated May 11, 2021, and ii) an additional $116 million of common equity issued thereafter through the Company’s at-the-market offering programs at an average share price of $18.20.

 

  

Underlying Assumptions to 2021 Guidance:

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

Lease termination income

     $30      $0.14

Bad debt expense reversal

     $3      $0.01

Dilutive impact of assets sold in 2021(b)

     ($3    ($0.02)

Straight-line rental income

     $23      $0.11

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

     $5      $0.02

Interest expense(c)

     $291      $1.41

Capitalized interest

     $22      $0.11

 

(a)

All joint venture amounts included at pro rata.

(b)

Assumes net proceeds generated from asset sales (excluding land dispositions) totaling approximately $200 million.

(c)

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.

 

18


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental FFO Information(a)

 

     As of June 30,  
         2021              2020      
     dollars in millions  

Straight-line rent receivable

   $ 178.1      $ 129.1  

 

     For the
Three Months Ended
June 30,
    For the
Six Months Ended
June 30,
 
         2021             2020             2021             2020      
     dollars in millions  

Lease termination income

   $ 4.6     $ 2.5     $ 9.1     $ 3.7  

Straight-line rental income

   $ 9.7     $ (1.7   $ 19.2     $ 1.3  

Business development and parking income (b)

   $ 12.8     $ 5.7     $ 22.7     $ 19.8  

Gain on sales or write down of undepreciated assets

   $ 10.8     $     $ 13.7     $  

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

   $ 1.2     $ 1.5     $ 2.7     $ 11.5  

Amortization of debt (discounts) premiums

   $ (0.3   $ 0.2     $ (0.6   $ 0.4  

Bad debt (income) expense (c)

   $ (10.1   $ 39.8     $ (7.3   $ 42.2  

Leasing expenses

   $ 7.3     $ 7.2     $ 13.1     $ 15.4  

Interest capitalized

   $ 5.4     $ 5.9     $ 9.6     $ 11.4  

Chandler Freehold financing arrangement (d):

        

Distributions equal to partners’ share of net (loss) income

   $ (1.2   $ (0.2   $ (2.4   $ 1.3  

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

     5.6       0.3       9.0       3.0  

Fair value adjustment (e)

     (1.4     (32.9     (2.3     (81.3
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 3.0     $ (32.8   $ 4.3     $ (77.0
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(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 six months ended June 30, 2021 and 2020.

(d)

Included in interest expense.

(e)

The Company presents 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.

 

19


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures(a)

 

     For the Six Months Ended      Year Ended
12/31/2020
     Year Ended
12/31/2019
 
     6/30/2021      6/30/2020  
    

dollars in millions

 

Consolidated Centers

           

Acquisitions of property, building improvement and equipment

   $ 7.3      $ 7.0      $ 9.6      $ 34.8  

Development, redevelopment, expansions and renovations of Centers

     22.8        22.8        38.4        112.3  

Tenant allowances

     8.1        5.2        12.4        18.9  

Deferred leasing charges

     1.4        1.5        3.0        3.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 39.6      $ 36.5      $                     63.4      $                   169.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

Unconsolidated Joint Venture Centers

           

Acquisitions of property, building improvement and equipment

   $ 3.4      $ 3.8      $ 6.5      $ 12.3  

Development, redevelopment, expansions and renovations of Centers

     24.6        54.2        109.9        210.6  

Tenant allowances

     3.9        0.6        4.8        9.3  

Deferred leasing charges

     1.4        0.9        2.1        3.4  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $                     33.3      $                     59.5      $ 123.3      $ 235.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a)

All joint venture amounts at pro rata.

 

20


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Portfolio Occupancy(a)

 

Period Ended

   Consolidated
Centers
    Unconsolidated
Joint Venture
Centers
    Total
Centers
 

06/30/2021

     88.6     90.3     89.4

06/30/2020

     91.0     91.6     91.3

12/31/2020

     89.6     89.8     89.7

12/31/2019

     93.7     94.4     94.0

 

(a)

Portfolio Occupancy is the percentage of mall and freestanding Gross Leaseable Area (“GLA”) leased as of the last day of the reporting period. Portfolio Occupancy excludes centers under development and redevelopment.

 

21


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

        

06/30/2021

   $ 60.19      $ 53.93      $ 54.89  

06/30/2020

   $ 60.11      $ 52.02      $ 52.47  

12/31/2020

   $ 59.63      $ 48.06      $ 52.60  

12/31/2019

   $ 58.76      $ 53.29      $ 53.20  

Unconsolidated Joint Venture Centers

        

06/30/2021

   $ 66.90      $ 59.31      $ 57.72  

06/30/2020

   $ 67.19      $ 68.22      $ 58.00  

12/31/2020

   $ 66.34      $ 57.23      $ 52.62  

12/31/2019

   $ 65.67      $ 73.05      $ 65.22  

All Regional Shopping Centers

        

06/30/2021

   $ 62.47      $ 55.61      $ 55.70  

06/30/2020

   $ 62.48      $ 56.81      $ 54.03  

12/31/2020

   $ 61.87      $ 50.69      $ 52.60  

12/31/2019

   $ 61.06      $ 59.15      $ 56.50  

 

(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.

 

22


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.

 

23


The Macerich Company

Property Listing

June 30, 2021

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        1,020,000  
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        979,000  
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        479,000  
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  

 

24


The Macerich Company

Property Listing

June 30, 2021

 

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      502,000  

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      2020      711,000  
              

 

 

 
      Total Consolidated Centers            24,802,000  
              

 

 

 
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      915,000  

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      1,981,000  

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      1,152,000  

42

   51%   

Twenty Ninth Street(c)
Boulder, Colorado

     1963/1979      2007      845,000  

43

   50%   

Tysons Corner Center
Tysons Corner, Virginia

     1968/2005      2014      1,975,000  

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            18,326,000  
              

 

 

 

 

25


The Macerich Company

Property Listing

June 30, 2021

 

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(d)(e)
Philadelphia, Pennsylvania

     1977/2014        2019        818,000  
              

 

 

 
      Total Regional Shopping Centers            43,946,000  
              

 

 

 

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)

                   348,000  
   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  
   5%   

Paradise Valley Mall(f)(i)
Phoenix, Arizona

     1979/2002       
ongoing
 
     1,150,000  
              

 

 

 
      Total Other Assets            3,804,000  
              

 

 

 
      Grand Total            49,585,000  
              

 

 

 

 

The Company owned or had an ownership interest in 46 regional shopping centers, five community/power shopping centers and office, hotel and residential space adjacent to these shopping centers. With the exception of the nine Centers indicated with footnote (c) in the table above, 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.

(a)

The Company’s ownership interest in this table reflects its legal ownership interest. See footnotes (a) and (b) on pages 28 and 29 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.

(d)

Included in Consolidated Centers.

 

26


The Macerich Company

Property Listing

June 30, 2021

 

(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 four stores located at shopping centers not owned by the Company. Of the four stores, one is leased to Kohl’s, and three have been leased for non-Anchor uses. With respect to the office building and two of the four stores, the underlying land is owned in fee entirely by the Company. With respect to the remaining two 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.

(i)

On March 29, 2021, the Company sold the former Paradise Valley Mall for $100 million to a newly formed joint venture and retained a 5% joint venture interest. Construction has begun in Summer 2021 on the first phase of a multi-phase, multi-year project to convert this former regional shopping center Paradise Valley Mall into a mixed-use development with high-end grocery, restaurants, multi-family residences, offices, retail shops and other elements on the 92-acre site. The existing Costco and JC Penney stores currently remain open, while most of the other stores at the property have closed.

 

27


The Macerich Company

Joint Venture List as of June 30, 2021

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 June 30, 2021.

 

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      915,000  

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  

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      1,981,000  

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  

One Westside(j)

     25     25   HPP-MAC WSP, LLC      680,000  

Paradise Valley Mall(h)

     5     5   PV Land SPE, LLC     
1,150,000
 

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(i)

     50     50   MS Portfolio LLC      795,000  

South Plains Mall

     60     60   Pacific Premier Retail LLC      1,152,000  

Twenty Ninth Street

     51     51   Macerich HHF Centers LLC      845,000  

Tysons Corner Center

     50     50   Tysons Corner LLC      1,975,000  

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  

 

(a)

This column reflects the Company’s legal ownership in the listed properties as of June 30, 2021. 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.

 

28


The Macerich Company

Joint Venture List as of June 30, 2021

 

(b)

Economic ownership represents the allocation of cash flow to the Company as of June 30, 2021, 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 June 30, 2021.

(d)

These centers have a former Sears store which is owned by MS Portfolio LLC, see footnote (i) 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. The principal balance of the Partnership Loan at June 30, 2021 was $108.9 million.

(h)

On March 29, 2021, the Company sold the former Paradise Valley Mall for $100 million to a newly formed joint venture and retained a 5% joint venture interest. Construction has begun in Summer 2021 on the first phase of a multi-phase, multi-year project to convert this former regional shopping center Paradise Valley Mall into a mixed-use development with high-end grocery, restaurants, multi-family residences, offices, retail shops and other elements on the 92-acre site. The existing Costco and JC Penney stores currently remain open, while most of the other stores at the property have closed.

(i)

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 34 for details of the Former Sears Redevelopments at these properties.

(j)

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. Refer to the Development Pipeline Forecast on page 33 for more details.

 

29


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

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

 

     As of June 30, 2021  
     Fixed Rate     Floating Rate     Total  
     (Dollars in thousands)  

Mortgage notes payable

   $ 4,293,821     $ 224,287     $ 4,518,108  

Bank and other notes payable

     —         367,020       367,020  
  

 

 

   

 

 

   

 

 

 

Total debt per Consolidated Balance Sheet

     4,293,821       591,307       4,885,128  

Adjustments:

      

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

     (359,410     (97,301     (456,711
  

 

 

   

 

 

   

 

 

 

Adjusted Consolidated Debt

     3,934,411       494,006       4,428,417  

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

     3,009,754       91,066       3,100,820  
  

 

 

   

 

 

   

 

 

 

Total Company’s Pro Rata Share of Debt

   $ 6,944,165     $ 585,072     $ 7,529,237  
  

 

 

   

 

 

   

 

 

 

Weighted average interest rate

     4.02     3.27     3.96

Weighted average maturity (years)

         4.53  

 

(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.

 

30


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of June 30, 2021  

Center/Entity (dollars in thousands)

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

I. Consolidated Assets:

             

Danbury Fair Mall

     10/01/21        5.53   $ 182,693      $ —        $ 182,693  

Tucson La Encantada

     03/01/22        4.23     61,026        —          61,026  

Pacific View

     04/01/22        4.08     113,212        —          113,212  

Oaks, The

     06/05/22        4.14     179,408        —          179,408  

Towne Mall

     11/01/22        4.48     19,569        —          19,569  

Santa Monica Place - Swapped (b),(c)

     12/09/22        4.58     298,940        —          298,940  

Green Acres Mall (c)

     02/03/23        3.94     255,764        —          255,764  

Green Acres Commons - Swapped (d)

     03/29/23        5.60     95,000        —          95,000  

Fashion Outlets of Niagara Falls USA

     10/06/23        6.45     97,901        —          97,901  

Chandler Fashion Center (e)

     07/05/24        4.18     127,982        —          127,982  

Victor Valley, Mall of

     09/01/24        4.00     114,820        —          114,820  

Queens Center

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

Vintage Faire Mall

     03/06/26        3.55     243,269        —          243,269  

Fresno Fashion Fair

     11/01/26        3.67     323,957        —          323,957  

SanTan Village Regional Center (f)

     07/01/29        4.34     186,254        —          186,254  

Freehold Raceway Mall (e)

     11/01/29        3.94     199,713        —          199,713  

Kings Plaza Shopping Center

     01/01/30        3.71     535,670        —          535,670  

Fashion Outlets of Chicago

     02/01/31        4.61     299,233        —          299,233  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Fixed Rate Debt for Consolidated Assets

        4.12   $ 3,934,411      $ —        $ 3,934,411  
  

 

 

   

 

 

    

 

 

    

 

 

 

Green Acres Commons

     03/29/23        3.11   $ —        $ 29,685      $ 29,685  

Fashion District Philadelphia (c),(g)

     01/22/24        4.00     —          97,301        97,301  

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

     04/14/24        3.69     —          262,620        262,620  

The Macerich Partnership, L.P. - Term Loan

     04/14/24        2.50     —          104,400        104,400  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Floating Rate Debt for Consolidated Assets

        3.46   $ —        $ 494,006      $ 494,006  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt for Consolidated Assets

        4.04   $ 3,934,411      $ 494,006      $ 4,428,417  
     

 

 

   

 

 

    

 

 

    

 

 

 

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

 

          

FlatIron Crossing (51%)

     01/05/22        4.38   $ 101,535      $ —        $ 101,535  

One Westside - defeased (25%)

     10/01/22        4.77     32,493        —          32,493  

Washington Square Mall (60%)

     11/01/22        3.65     320,121        —          320,121  

Deptford Mall (51%)

     04/03/23        3.55     86,601        —          86,601  

Scottsdale Fashion Square (50%)

     04/03/23        3.02     213,386        —          213,386  

Tysons Corner Center (50%)

     01/01/24        4.13     358,878        —          358,878  

Paradise Valley (5%) (c)

     09/29/24        5.00     2,723        —          2,723  

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     153,366        —          153,366  

Lakewood Center (60%)

     06/01/26        4.15     208,558        —          208,558  

Kierland Commons (50%)

     04/01/27        3.98     103,506        —          103,506  

Los Cerritos Center (60%)

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

Arrowhead Towne Center (60%)

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

North Bridge, The Shops at (50%)

     06/01/28        3.71     187,127        —          187,127  

 

31


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of June 30, 2021  

Center/Entity (dollars in thousands)

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

Corte Madera, The Village at (50.1%)

     09/01/28        3.53     112,445       —         112,445  

West Acres - Development (19%)

     10/10/29        3.72     432       —         432  

Tysons Tower (50%)

     10/11/29        3.38     94,474       —         94,474  

Broadway Plaza (50%)

     04/01/30        4.19     224,541       —         224,541  

Tysons VITA (50%)

     12/01/30        3.43     44,442       —         44,442  

West Acres (19%)

     03/01/32        4.61     13,626       —         13,626  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Rate Debt for Unconsolidated Assets

        3.89   $ 3,009,754     $ —       $ 3,009,754  
     

 

 

   

 

 

   

 

 

   

 

 

 

Atlas Park (50%)

     10/28/21        2.37   $ —       $ 34,059     $ 34,059  

Boulevard Shops (50%)

     12/05/23        2.27     —         9,652       9,652  

One Westside - Development (25%) (c)

     12/18/24        2.12     —         47,355       47,355  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Floating Rate Debt for Unconsolidated Assets

        2.23   $ —       $ 91,066     $ 91,066  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt for Unconsolidated Assets

        3.84   $ 3,009,754     $ 91,066     $ 3,100,820  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

        3.96   $ 6,944,165     $ 585,072     $ 7,529,237  
     

 

 

   

 

 

   

 

 

   

 

 

 

Percentage to Total

          92.23     7.77     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)

The loan includes an interest rate swap that effectively converts $300 million of the outstanding balance to fixed rate debt through September 30, 2021, the expiration of the interest rate swap. This swap was previously hedged against the Company’s prior revolving line of credit that was terminated in April 2021.

(c)

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.

(d)

The loan includes an interest rate swap that effectively converts $95 million of the outstanding balance to fixed rate debt through September 30, 2021, the expiration of the interest rate swap. This swap was previously hedged against the Company’s prior revolving line of credit that was terminated in April 2021.

(e)

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

(f)

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

(g)

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

 

32


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development Pipeline Forecast

(Dollars in millions)

as of June 30, 2021

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
06/30/2021
   

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)

  $ 94    

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 4 and 5 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.

 

33


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development Pipeline Forecast (Continued)

(Dollars in millions)

as of June 30, 2021

Pipeline of Former Sears Redevelopments:

   

Project Type

   Ownership      Total Cost (a)(b)
Pro rata
   Pro rata
Capitalized Costs
06/30/21
Incurred-to-Date(b)
     Stabilized
Yield(a)(b)(c)
  Retail Redevelopment       $75 - $90    $ 35      8.0% - 9.0%
  Mixed-Use Densification

 

   55 - 70      4      9.0% - 10.5%

(d)

  Future Phases       TBD      0      TBD
       

 

  

 

 

    
  Total      various      $130 - $160    $ 39     
       

 

  

 

 

    

 

   

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 & Buster’s and additional retail uses

     Q2-2022  
  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 4 and 5 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.

 

34


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 2021, 2020 and 2019 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, 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  

March 31, 2021

   $ 25.99      $ 10.31      $ 0.15  

June 30, 2021

   $ 18.88      $ 11.67      $ 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
  

 

35