8-K
MACERICH CO MD false 0000912242 0000912242 2022-02-10 2022-02-10

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): February 10, 2022

 

 

THE MACERICH COMPANY

(Exact Name of Registrant as Specified in Charter)

 

 

 

MARYLAND   1-12504   95-4448705

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code (310) 394-6000

N/A

(Former Name or Former Address, if Changed Since Last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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

 

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

 

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

 

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

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

 

Title of each class

 

Trading symbol(s)

 

Name of each exchange

on which registered

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

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

Emerging growth company    

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

 

 

 


ITEM 2.02

RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On February 10, 2022, The Macerich Company (the “Company) released its financial results for the three and twelve months ended December 31, 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 Twelve Months Ended December 31, 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

February 10, 2022

Date

       

/s/ Scott W. Kingsmore

Senior Executive Vice President,

Chief Financial Officer

and Treasurer

 

4

EX-99.1

Exhibit 99.1

Earnings Results & Supplemental Information

For the Three and Twelve Months Ended December 31, 2021

 

 

LOGO


The Macerich Company

Earnings Results & Supplemental Information

For the Three and Twelve Months Ended December 31, 2021

Table of Contents

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

 

     Page No.  

Executive Summary & Financial Highlights

     1-9  

Executive Summary

     1-4  

Financial Highlights

     5-9  

Capital Information

     10-11  

Capital Information and Market Capitalization

     10  

Changes in Total Common and Equivalent Shares/Units

     11  

Financial Data

     12-19  

Consolidated Statements of Operations (Unaudited)

     12  

Consolidated Balance Sheet (Unaudited)

     13  

Non-GAAP Pro Rata Financial Information (Unaudited)

     14-16  

2022 Earnings Guidance

     17  

Supplemental FFO Information

     18  

Capital Expenditures

     19  

Operational Data

     20-28  

Portfolio Occupancy

     20  

Average Base Rent Per Square Foot

     21  

Percentage of Net Operating Income by State

     22  

Property Listing

     23-26  

Joint Venture List

     27-28  

Debt Tables

     29-31  

Debt Summary

     29  

Outstanding Debt by Maturity Date

     30-31  

Development and Redevelopment Pipeline Forecast

     32-33  

Corporate Information

     34  


The Macerich Company

Executive Summary

December 31, 2021

 

 

LOGO

We own 48 million square feet of real estate consisting primarily of interests in 44 regional town 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 seven straight years (2015 – 2021).

General Updates:

Robust tenant sales and property traffic volumes continued through the holiday season. Despite the COVID-19 case rate surges from the Delta and Omicron variants, customer traffic trended strongly upward during the second half of the year. Most importantly, tenant sales continued to outpace pre-COVID levels. For the fourth quarter of 2021, portfolio comparable tenant sales from spaces less than 10,000 square feet were 12% higher than the pre-COVID fourth quarter of 2019. This followed extremely strong second and third quarter 2021 sales that exceeded their respective pre-COVID periods in 2019 by 14%. Portfolio occupancy as of December 31, 2021 showed continued improvement at 91.5%, compared to 89.7% at December 31, 2020.

Financial Results for the Quarter:

 

   

The net loss attributable to The Macerich Company (the “Company”) was $17.1 million or $0.08 per share-diluted during the fourth quarter of 2021, compared to the net loss attributable to the Company of $190.4 million or $1.27 per share-diluted attributable to the Company for the quarter ended December 31, 2020.

 

   

Funds from Operations (“FFO”), excluding financing expense in connection with Chandler Freehold and loss on extinguishment of debt, was $118.7 million or $0.53 per share-diluted during the fourth quarter of 2021, compared to $72.9 million or $0.45 per share-diluted for the quarter ended December 31, 2020.

 

   

Same center net operating income (“NOI”), including lease termination income, increased 36.1% in the fourth quarter of 2021 compared to the fourth quarter of 2020. For the year ended December 31, 2021, same center NOI, including lease termination income, increased 7.3% compared to 2020.

Operations:

 

   

Portfolio occupancy as of December 31, 2021 showed continued improvement at 91.5%, a sequential 120 basis point increase relative to the 90.3% occupancy rate on September 30, 2021.

 

   

Portfolio comparable tenant sales from spaces less than 10,000 square feet for the quarter ended December 31, 2021 were 12% higher than the pre-COVID year ended December 31, 2019. Traffic during the holiday period was approximately 95% of the pre-COVID holiday period of 2019.

 

   

During 2021, we announced that we are adding Scheel’s All Sports in the former Nordstrom location at Chandler Fashion Center, and that we executed leases with Target at Kings Plaza in the former JC Penney space, Lifetime Fitness at Scottsdale Fashion Square, Pinstripes at Broadway Plaza and Primark at both Green Acres Mall in the former JC Penney space and Tysons Corner. Based on our ongoing lease negotiations, we believe we will continue to execute similarly prominent deals during

 

1


The Macerich Company

Executive Summary

December 31, 2021

 

 

2022. We expect that each of these new uses will greatly enhance the productivity and diversity of the tenant mix, and add the potential to significantly increase customer traffic at the applicable centers.

 

   

Re-leasing spreads vs. expiring base rent for the twelve months ended December 31, 2021 were +5%.

Redevelopment:

We continue to ramp up our redevelopment efforts as we move past COVID-19. Some recent redevelopment highlights include:

 

   

During the fourth quarter of 2021, our joint venture in One Westside in Los Angeles, CA delivered the approximately 584,000 square foot, three-level creative office space to Google, which is anticipated to open in summer 2022. The project remains ahead of schedule and on budget, and is fully funded by a construction loan.

 

   

In addition to Google at One Westside, we have numerous near-term openings with many exciting and prominent larger-format users, including among many others: Scheel’s All Sports at Chandler Fashion Center, Caesar’s Republic at Scottsdale Fashion Square, Target and Ashley Furniture HomeStore at Kings Plaza, Lifetime Fitness at both Broadway Plaza and Scottsdale Fashion Square, Pinstripes at Broadway Plaza, Primark at both Green Acres Mall and Tysons Corner Center, Whole Foods at Paradise Valley Mall to anchor that mixed-use redevelopment, Dave & Buster’s and Bob’s Discount Furniture at Vintage Faire Mall, Lidl at Freehold Raceway Mall, X-Lanes at Fresno Fashion Fair and a new and expanded Apple at Tysons Corner.

 

   

In addition to the 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 with entertainment and office uses, ii) the former Lord & Taylor parcel at Tysons Corner Center with mixed uses and possibly flagship retail uses, iii) the former Sears parcels at both Washington Square and Los Cerritos Center with mixed-use densification expansions, iv) FlatIron Crossing in Broomfield, Colorado with a multi-phased, mixed-use densification expansion for which we secured entitlements in late 2021, and v) Kierland Commons in Phoenix, Arizona for an expansion to add multi-family and office buildings to this highly prosperous, amenity-rich lifestyle property in northeast Phoenix.

Balance Sheet:

On October 26, 2021, we closed a $65 million loan to refinance the Shops at Atlas Park. On February 2, 2022, we closed a $175 million loan to refinance FlatIron Crossing in Broomfield, Colorado.

As of the date of this filing, we have approximately $622 million of liquidity, including unrestricted cash on hand totaling over $190 million, with the balance representing available capacity on our revolving line of credit.

As of December 31, 2021, total debt including our pro-rata share of joint ventures was $6.98 billion at a weighted average annual effective interest rate of 3.85%. We made excellent progress de-leveraging with $1.7 billion of debt repaid during 2021, which represents a 20% reduction in our share of debt since December 31, 2020.

 

2


The Macerich Company

Executive Summary

December 31, 2021

 

2022 Earnings Guidance:

At this time, we are issuing our 2022 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 2ı2  
Guidance
 

EPS-diluted

     ($0.02) - $0.18   

Plus: real estate depreciation and amortization

     1.87  -   1.87   
  

 

 

 

FFO per share-diluted

     1.85  -   2.05   

Plus: impact of financing expense in connection with Chandler Freehold

     0.00  -   0.00   
  

 

 

 

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

     $ 1.85  - $2.05   
  

 

 

 

This guidance assumes no further government-mandated shutdowns of our properties. It does not assume any sale of common equity during 2022. These estimates do not include possible future gains or losses or the impact on operating results from possible future property acquisitions or dispositions, other than land sales. There can be no assurance that our actual results will not differ from the estimates set forth above.

More details of the guidance assumptions are included on page 17.

Dividend:

On January 27, 2022, we declared a quarterly cash dividend of $0.15 per share of common stock. The dividend is payable on March 3, 2022 to stockholders of record at the close of business on February 18, 2022.

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 February 10, 2022 at 10:00 a.m. Pacific Time. To listen to the call, please visit 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, which focuses on the acquisition, leasing, management, development and redevelopment of regional town 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”) and conducts all of its operations through the Operating Partnership and the Company’s management companies.

As of December 31, 2021, the Operating Partnership owned or had an ownership interest in 48 million square feet of gross leasable area (“GLA”) consisting primarily of interests in 44 regional town centers and five community/power shopping centers. These 49 centers (which include any adjoining mixed-use improvements) 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.

 

3


The Macerich Company

Executive Summary

December 31, 2021

 

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 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 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)

##

 

4


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Results of Operations:

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Revenues:

        

Leasing revenue

   $ 213,889     $ 185,342     $ 787,547     $ 740,323  

Other income

     8,476       5,647       33,867       22,242  

Management Companies’ revenues

     7,037       3,654       26,023       23,461  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     229,402       194,643       847,437       786,026  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Shopping center and operating expenses

     80,510       64,674       295,016       257,212  

Management Companies’ operating expenses

     16,565       19,879       61,030       65,576  

Leasing expenses

     6,835       5,569       24,838       25,191  

REIT general and administrative expenses

     7,691       7,687       30,056       30,339  

Depreciation and amortization

     79,638       78,507       311,129       319,619  

Interest expense (a)

     43,533       10,258       192,679       75,550  

Loss on extinguishment of debt

     —         —         1,007       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     234,772       186,574       915,755       773,487  
  

 

 

   

 

 

   

 

 

   

 

 

 

Equity in (loss) income of unconsolidated joint ventures

     (4,523     (10,050     15,689       (27,038

Income tax benefit (expense)

     2,504       (237     (6,948     447  

Loss on remeasurement of assets

     —         (163,298     —         (163,298

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

     (17,616     (39,328     75,740       (68,112
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

     (25,005     (204,844     16,163       (245,462

Less net (loss) income attributable to noncontrolling interests

     (7,934     (14,426     1,900       (15,259
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to the Company

   ($ 17,071   ($ 190,418   $ 14,263     ($ 230,203
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares outstanding—basic

     213,955       149,687       198,070       146,232  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     223,164       160,570       207,991       156,920  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     223,164       160,570       207,991       156,920  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (“EPS”)—basic

   ($ 0.08   ($ 1.27   $ 0.07     ($ 1.58
  

 

 

   

 

 

   

 

 

   

 

 

 

EPS—diluted

   ($ 0.08   ($ 1.27   $ 0.07     ($ 1.58
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividend paid per share

   $ 0.15     $ 0.15     $ 0.60     $ 1.55  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO—basic and diluted (b) (c)

   $ 119,596     $ 115,909     $ 423,145     $ 475,930  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 118,666     $ 72,921     $ 422,190     $ 339,505  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 118,666     $ 72,921     $ 423,197     $ 339,505  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.54     $ 0.72     $ 2.03     $ 3.03  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.53     $ 0.45     $ 2.03     $ 2.16  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.53     $ 0.45     $ 2.03     $ 2.16  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

(a)

The Company accounts for its investment in the Chandler Fashion Center and Freehold Raceway Mall (“Chandler Freehold”) joint venture as a financing arrangement. As a result, the Company has included in interest expense (i) a credit of $2,782 and $15,390 to adjust for the change in the fair value of the financing arrangement obligation during the three and twelve months ended December 31, 2021, respectively; and a credit of $42,729 and $139,522 to adjust for the change in the fair value of the financing arrangement obligation during the three and twelve months ended December 31, 2020, respectively; (ii) distributions of $646 and $(2,763) to its partner representing the partner’s share of net income (loss) for the three and twelve months ending December 31, 2021, respectively; and $259 and $1,144 to its partner representing the partner’s share of net income for the three and twelve months ended December 31, 2020, respectively; and (iii) distributions of $1,852 and $14,435 to its partner in excess of the partner’s share of net income for the three and twelve months ended December 31, 2021, respectively; and ($259) and $3,097 to its partner in excess of the partner’s share of net (loss) income for the three and twelve months ended December 31, 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 and loss on extinguishment of debt.

 

  

FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes that such a presentation also provides investors with a more meaningful measure of its operating results in comparison to the operating results of other REITs. In addition, the Company believes that FFO excluding financing expense in connection with Chandler Freehold and non-routine costs associated with extinguishment of debt provide useful supplemental information regarding the Company’s performance as they show a more meaningful and consistent comparison of the Company’s operating performance and allows investors to more easily compare the Company’s results. The Company believes that FFO on a diluted basis is a measure investors find most useful in measuring the dilutive impact of convertible securities.

 

6


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

  

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.

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

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Net (loss) income attributable to the Company

   ($ 17,071   ($ 190,418   $ 14,263     ($ 230,203

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

        

Noncontrolling interests in the OP

     (939     (13,910     714       (16,822

Loss on remeasurement of assets

     —         163,298       —         163,298  

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

     17,616       39,328       (75,740     68,112  

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

     5,637       (4,625     19,461       7,777  

Loss on write down of consolidated non-real estate assets

     —         —         (2,200     (4,154

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

     3,879       (1,049     9,732       (120

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

     4,890       (83     4,931       (6

Add: gain on undepreciated asset sales from unconsolidated joint ventures

     55       —         93       —    

Depreciation and amortization on consolidated assets

     79,638       78,507       311,129       319,619  

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

     (15,906     (4,045     (29,239     (15,517

Depreciation and amortization on unconsolidated joint ventures (pro rata)

     44,819       52,978       182,956       199,680  

Less: depreciation on personal property

     (3,022     (4,072     (12,955     (15,734
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     119,596       115,909       423,145       475,930  

Financing expense in connection with Chandler Freehold

     (930     (42,988     (955     (136,425
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     118,666       72,921       422,190       339,505  

Loss on extinguishment of debt

     —         —         1,007       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 118,666     $ 72,921     $ 423,197     $ 339,505  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

7


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

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

 

     For the Three
Months Ended
December 31,
    For the Twelve
Months Ended
December 31,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

EPS—diluted

   ($ 0.08   ($ 1.27   $ 0.07     ($ 1.58

Per share impact of depreciation and amortization of real estate

     0.48       0.77       2.17       3.11  

Per share impact of loss on remeasurement of assets

     —         1.02       —         1.04  

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

     0.14       0.20       (0.21     0.46  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share—basic and diluted

     0.54       0.72       2.03       3.03  

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

     (0.01     (0.27     —         (0.87
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     0.53       0.45       2.03       2.16  

Per share impact of loss on extinguishment of debt

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 0.53     $ 0.45     $ 2.03     $ 2.16  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Net (loss) income attributable to the Company

   ($ 17,071   ($ 190,418   $ 14,263     ($ 230,203

Interest expense—consolidated assets

     43,533       10,258       192,679       75,550  

Interest expense—unconsolidated joint ventures (pro rata)

     25,986       28,128       105,526       108,327  

Depreciation and amortization—consolidated assets

     79,638       78,507       311,129       319,619  

Depreciation and amortization—unconsolidated joint ventures (pro rata)

     44,819       52,978       182,956       199,680  

Noncontrolling interests in the OP

     (939     (13,910     714       (16,822

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

     (20,484     (8,086     (42,244     (31,756

Loss on extinguishment of debt

     —         —         1,007       —    

Loss on remeasurement of assets

     —         163,298       —         163,298  

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

     17,616       39,328       (75,740     68,112  

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

     4,890       (83     4,931       (6

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

     3,879       (1,049     9,732       (120

Income tax (benefit) expense

     (2,504     237       6,948       (447

Distributions on preferred units

     86       90       357       371  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA (d)

   $ 179,449     $ 159,278     $ 712,258     $ 655,603  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

8


THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

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

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     Unaudited     Unaudited  
     2021     2020     2021     2020  

Adjusted EBITDA (d)

   $ 179,449     $ 159,278     $ 712,258     $ 655,603  

REIT general and administrative expenses

     7,691       7,687       30,056       30,339  

Management Companies’ revenues

     (7,037     (3,654     (26,023     (23,461

Management Companies’ operating expenses

     16,565       19,879       61,030       65,576  

Leasing expenses, including joint ventures at pro rata

     7,351       6,199       27,212       27,631  

Straight-line and above/below market adjustments

     2,703       (27,201     (17,639     (49,892
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—All Centers

     206,722       162,188       786,894       705,796  

NOI of non-Same Centers

     3,268       (7,923     (46,821     (16,199
  

 

 

   

 

 

   

 

 

   

 

 

 

NOI—Same Centers (e)

     209,990       154,265       740,073       689,597  

Lease termination income of Same Centers

     (3,192     (2,094     (24,325     (14,871
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 206,798     $ 152,171     $ 715,748     $ 674,726  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     36.12       7.32  

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

     35.90       6.08  

 

(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.

 

9


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Information and Market Capitalization

 

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

Closing common stock price per share

   $ 17.28       $10.67       $26.92  

52 week high

   $ 25.99       $26.98       $47.05  

52 week low

   $ 10.31       $4.81       $25.53  

Shares outstanding at end of period

      

Class A non participating convertible preferred units

     99,565       103,235       90,619  

Common shares and partnership units

     223,474,639       160,751,189       151,892,138  
  

 

 

   

 

 

   

 

 

 

Total common and equivalent shares/units outstanding

     223,574,204       160,854,424       151,982,757  
  

 

 

   

 

 

   

 

 

 

Portfolio capitalization data

      

Total portfolio debt, including joint ventures at pro rata

   $ 6,977,458       $8,675,076       $8,074,867  

Equity market capitalization

     3,863,362       1,716,317       4,091,376  
  

 

 

   

 

 

   

 

 

 

Total market capitalization

   $ 10,840,820       $10,391,393       $12,166,243  
  

 

 

   

 

 

   

 

 

 

Debt as a percentage of total market capitalization

     64.4     83.5     66.4

Portfolio Capitalization at December 31, 2021

 

 

LOGO

 

10


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  

Conversion of partnership units to cash

     (95     —          (3,670     (3,765

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

     —         2,122,016        —         2,122,016  

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

     1,464       16,320        —         17,784  
  

 

 

   

 

 

    

 

 

   

 

 

 

Balance as of September 30, 2021

     9,819,864       213,307,990        99,565       223,227,419  

Conversion of partnership units to cash

     (3,931     —          —         (3,931

Conversion of partnership units to common shares

     (1,407,366     1,407,366        —         —    

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

     —         19,354        —         19,354  

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

     269,015       62,347        —         331,362  
  

 

 

   

 

 

    

 

 

   

 

 

 

Balance as of December 31, 2021

     8,677,582       214,797,057        99,565       223,574,204  
  

 

 

   

 

 

    

 

 

   

 

 

 

 

11


THE MACERICH COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Dollars in thousands)

 

     For the Three
Months Ended
December 31,
2021
    For the Twelve
Months Ended
December 31,
2021
 

Revenues:

    

Leasing revenue

   $ 213,889     $ 787,547  

Other income

     8,476       33,867  

Management Companies' revenues

     7,037       26,023  
  

 

 

   

 

 

 

Total revenues

     229,402       847,437  
  

 

 

   

 

 

 

Expenses:

    

Shopping center and operating expenses

     80,510       295,016  

Management Companies' operating expenses

     16,565       61,030  

Leasing expenses

     6,835       24,838  

REIT general and administrative expenses

     7,691       30,056  

Depreciation and amortization

     79,638       311,129  

Interest expense

     43,533       192,679  

Loss on extinguishment of debt

     —         1,007  
  

 

 

   

 

 

 

Total expenses

     234,772       915,755  

Equity in (loss) income of unconsolidated joint ventures

     (4,523     15,689  

Income tax benefit (expense)

     2,504       (6,948

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

     (17,616     75,740  
  

 

 

   

 

 

 

Net (loss) income

     (25,005     16,163  

Less net (loss) income attributable to noncontrolling interests

     (7,934     1,900  
  

 

 

   

 

 

 

Net (loss) income attributable to the Company

   $ (17,071   $ 14,263  
  

 

 

   

 

 

 

 

12


THE MACERICH COMPANY

CONSOLIDATED BALANCE SHEET (UNAUDITED)

AS OF DECEMBER 31, 2021

(Dollars in thousands)

 

ASSETS:

  

Property, net (a)

   $ 6,284,206  

Cash and cash equivalents

     112,454  

Restricted cash

     54,517  

Tenant and other receivables, net

     211,361  

Right-of-use assets, net

     110,638  

Deferred charges and other assets, net

     254,908  

Investments in unconsolidated joint ventures

     1,317,571  
  

 

 

 

Total assets

   $ 8,345,655  
  

 

 

 

LIABILITIES AND EQUITY:

  

Mortgage notes payable

   $ 4,423,554  

Bank and other notes payable

     104,811  

Accounts payable and accrued expenses

     59,228  

Due from affiliates

     327  

Lease liabilities

     80,711  

Other accrued liabilities

     254,279  

Distributions in excess of investments in unconsolidated joint ventures

     127,608  

Financing arrangement obligation

     118,988  
  

 

 

 

Total liabilities

     5,169,506  
  

 

 

 

Commitments and contingencies

  

Equity:

  

Stockholders' equity:

  

Common stock

     2,147  

Additional paid-in capital

     5,488,440  

Accumulated deficit

     (2,443,696

Accumulated other comprehensive loss

     (24
  

 

 

 

Total stockholders' equity

     3,046,867  

Noncontrolling interests

     129,282  
  

 

 

 

Total equity

     3,176,149  
  

 

 

 

Total liabilities and equity

   $ 8,345,655  
  

 

 

 

 

(a)

Includes construction in progress of $222,420.

 

13


THE MACERICH COMPANY

NON-GAAP PRO RATA FINANCIAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS)

 

     For the Three Months
Ended December 31, 2021
    For the Twelve Months
Ended December 31, 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

   $ (13,139   $ 113,437     $ (47,170   $ 416,522  

Other income

     (1,169     (3,764     (4,807     41,162  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     (14,308     109,673       (51,977     457,684  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Shopping center and operating expenses

     (4,613     37,900       (17,643     145,572  

Leasing expenses

     (85     601       (636     3,010  

Depreciation and amortization

     (15,906     44,819       (29,239     182,956  

Interest expense

     (4,578     25,986       (13,005     105,526  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     (25,182     109,306       (60,523     437,064  

Equity in loss (income) of unconsolidated joint ventures

     —         4,523       —         (15,689

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

     (3,879     (4,890     (9,732     (4,931
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     6,995       —         (1,186     —    

Less net income (loss) attributable to noncontrolling interests

     6,995       —         (1,186     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to the Company

   $ —       $ —       $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

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

 

14


THE MACERICH COMPANY

NON-GAAP PRO RATA FINANCIAL INFORMATION (UNAUDITED)

(DOLLARS IN THOUSANDS)

 

     As of December 31, 2021  
     Noncontrolling
Interests of
Consolidated
Joint Ventures (a)
    Company's Share
of Unconsolidated
Joint Ventures
 

ASSETS:

    

Property, net (b)

   $ (478,278   $ 3,902,798  

Cash and cash equivalents

     (12,683     101,280  

Restricted cash

     (1,595     9,092  

Tenant and other receivables, net

     (12,391     85,277  

Right-of-use assets, net

     (622     58,046  

Deferred charges and other assets, net

     (26,048     112,963  

Due from affiliates

     831       (200

Investments in unconsolidated joint ventures, at equity

     —         (1,317,571
  

 

 

   

 

 

 

Total assets

   $ (530,786   $ 2,951,685  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY:

    

Mortgage notes payable

   $ (456,806   $ 2,873,846  

Bank and other notes payable

     —         32,053  

Accounts payable and accrued expenses

     (4,174     21,376  

Lease liabilities

     (2,390     58,154  

Other accrued liabilities

     (26,889     93,864  

Distributions in excess of investments in unconsolidated joint ventures

     —         (127,608

Financing arrangement obligation

     (118,988     —    
  

 

 

   

 

 

 

Total liabilities

     (609,247     2,951,685  
  

 

 

   

 

 

 

Equity:

    

Stockholders' equity

     84,752       —    

Noncontrolling interests

     (6,291     —    
  

 

 

   

 

 

 

Total equity

     78,461       —    
  

 

 

   

 

 

 

Total liabilities and equity

   $ (530,786   $ 2,951,685  
  

 

 

   

 

 

 

 

(a)

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

(b)

This includes $447 of construction in progress relating to the Company's partners' share from consolidated joint ventures and $319,052 of construction in progress relating to the Company's share from unconsolidated joint ventures.

 

15


THE MACERICH COMPANY

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

(Dollars in thousands)

 

     For the Three Months Ended December 31, 2021  
     Consolidated      Non-
Controlling
Interests (a)
    Company's
Consolidated
Share
     Company's
Share of
Unconsolidated
Joint Ventures
     Company's
Total

Share
 

Revenues:

             

Minimum rents

  

$

121,340

 

  

$

(7,021

 

$

114,319

 

  

$

67,982

 

  

$

182,301

 

Percentage rents

  

 

27,853

 

  

 

(2,201

 

 

25,652

 

  

 

16,808

 

  

 

42,460

 

Tenant recoveries

  

 

  53,326

 

  

 

(3,281

 

 

  50,045

 

  

 

  24,809

 

  

 

     74,854

 

Other

  

 

9,249

 

  

 

(566

 

 

8,683

 

  

 

3,532

 

  

 

12,215

 

Less: Bad debt expense

  

 

2,121

 

  

 

(70

 

 

2,051

 

  

 

306

 

  

 

2,357

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total leasing revenue

  

$

213,889

 

  

$

(13,139

 

$

200,750

 

  

$

113,437

 

  

$

314,187

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

     For the Twelve Months Ended December 31, 2021  
     Consolidated      Non-
Controlling
Interests (a)
    Company's
Consolidated
Share
     Company's
Share of
Unconsolidated
Joint Ventures
     Company's
Total

Share
 

Revenues:

             

Minimum rents

  

$

484,206

 

  

$

(27,284

 

$

456,922

 

  

$

271,180

 

  

$

728,102

 

Percentage rents

  

 

58,825

 

  

 

(4,976

 

 

53,849

 

  

 

31,821

 

  

 

85,670

 

Tenant recoveries

  

 

212,371

 

  

 

(13,023

 

 

199,348

 

  

 

102,773

 

  

 

302,121

 

Other

  

 

25,755

 

  

 

(1,521

 

 

24,234

 

  

 

9,413

 

  

 

33,647

 

Less: Bad debt expense

  

 

6,390

 

  

 

(366

 

 

6,024

 

  

 

1,335

 

  

 

7,359

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total leasing revenue

  

$

787,547

 

  

$

(47,170

 

$

740,377

 

  

$

416,522

 

  

$

1,156,899

 

  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

(a)

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

 

16


The Macerich Company

2022 Earnings Guidance (unaudited)

The Company is providing its 2022 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 2022
Guidance
 

EPS-diluted

     ($0.02) - $0.18    

Plus: real estate depreciation and amortization

     1.87  -   1.87    
  

 

 

 

FFO per share-diluted

     1.85  -   2.05    

Plus: impact of financing expense in connection with Chandler Freehold

     0.00  -   0.00    
  

 

 

 

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

     $1.85  -  $2.05    
  

 

 

 

This guidance assumes no further government-mandated shutdowns of our properties. It does not assume any sale of common equity during 2022. These estimates do not include possible future gains or losses or the impact on operating results from possible future property acquisitions or dispositions, other than land sales. There can be no assurance that our actual results will not differ from the estimates set forth above.

 

  

Underlying Assumptions to 2022 Guidance:

  

 

Cash Same Center Net Operating Income (“NOI”) Growth,
excluding Lease Termination Income (a)

     4.0% - 5.5 % 

 

     Year 2022
($ millions)(b)
     Year 2022
FFO / Share
Impact

Lease termination income

     $22      $0.10

Bad debt expense

     $5      $0.02

Straight-line rental income

     $3      $0.01

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

     $5      $0.02

Interest expense(c)

     $262      $1.17

Capitalized interest

     $18      $0.08

 

(a)

Excludes non-cash items of straight-line rental income and above/below market adjustments to minimum rent.

(b)

All joint venture amounts included at pro rata.

(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.

 

17


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental FFO Information(a)

 

     As of December 31,  
         2021              2020      
     dollars in millions  

Straight-line rent receivable

   $ 166.0      $ 160.2   

 

     For the
Three Months Ended
December 31,
    For the
Twelve Months Ended
December 31,
 
         2021             2020             2021             2020      
     dollars in millions  

Lease termination income

   $ 3.2     $ 2.1     $ 24.6     $ 14.9   

Straight-line rental (expense) income

   $ (3.6   $ 25.1     $ 12.9     $ 33.7   

Business development and parking income (b)

   $ 18.7     $ 11.8     $ 56.3     $ 41.7   

Gain (loss) on sales or write down of undepreciated assets

   $ 5.7     $ (4.6   $ 19.6     $ 7.8   

Amortization of acquired above and below-market leases, net revenue

   $ 0.9     $ 2.1     $ 4.7     $ 16.2   

Amortization of debt (discounts) premiums

   $ (0.3   $ 0.1     $ (1.3   $ 0.8   

Bad debt (income) expense (c)

   $ (2.4   $ 2.7     $ (7.4   $ 62.1   

Leasing expense

   $ 7.4     $ 6.2     $ 27.2     $ 27.6   

Interest capitalized

   $ 6.3     $ 4.2     $ 22.9     $ 21.1   

Chandler Freehold financing arrangement (d):

        

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

   $ 0.6     $ 0.3     $ (2.8   $ 1.1   

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

     1.9       (0.3     14.4       3.1   

Fair value adjustment (e)

     (2.8     (42.7     (15.4     (139.5)  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ (0.3   $ (42.7   $ (3.8   $ (135.3)  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

All joint venture amounts included at pro rata.

(b)

Included in leasing revenue and other income.

(c)

Included in leasing revenue.

(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.

 

18


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures(a)

 

     Year Ended
12/31/2021
     Year Ended
12/31/2020
     Year Ended
12/31/2019
 
    

dollars in millions

 

Consolidated Centers

                                        

Acquisitions of property, building improvement and equipment

   $ 18.7      $ 9.6      $ 34.8  

Development, redevelopment, expansions and renovations of Centers

     46.3        38.4        112.3  

Tenant allowances

     22.1        12.4        18.9  

Deferred leasing charges

     2.6        3.0        3.2  
  

 

 

    

 

 

    

 

 

 

Total

   $ 89.7      $                     63.4      $                   169.2  
  

 

 

    

 

 

    

 

 

 

Unconsolidated Joint Venture Centers

        

Acquisitions of property, building improvement and equipment

   $ 18.8      $ 6.5      $ 12.3  

Development, redevelopment, expansions and renovations of Centers

     48.5        109.9        210.6  

Tenant allowances

     11.6        4.8        9.3  

Deferred leasing charges

     2.9        2.1        3.4  
  

 

 

    

 

 

    

 

 

 

Total

   $ 81.8      $ 123.3      $ 235.6  
  

 

 

    

 

 

    

 

 

 

 

(a)

All joint venture amounts at pro rata.

 

19


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Portfolio Occupancy(a)

 

Period Ended

   Consolidated
Centers
    Unconsolidated
Joint Venture
Centers
    Total
Centers
 

12/31/2021

     90.7     92.4     91.5

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.

 

20


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
Twelve
Months Ended(c)
     Average Base Rent
PSF on Leases
Expiring During the
Twelve
Months Ended(d)
 

Consolidated Centers

        

12/31/2021

   $ 59.86      $ 56.39      $ 55.91  

12/31/2020

   $ 59.63      $ 48.06      $ 52.60  

12/31/2019

   $ 58.76      $ 53.29      $ 53.20  

Unconsolidated Joint Venture Centers

        

12/31/2021

   $ 66.12      $ 66.98      $ 60.48  

12/31/2020

   $ 66.34      $ 57.23      $ 52.62  

12/31/2019

   $ 65.67      $ 73.05      $ 65.22  

All Regional Town Centers

        

12/31/2021

   $ 61.98      $ 60.02      $ 57.23  

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.

 

21


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Percentage of Net Operating Income by State

 

State

   % of Portfolio
2021
Real Estate
Pro Rata NOI(a)
 

California

     27.7

New York

     23.4

Arizona

     16.9

Pennsylvania & Virginia

     9.6

Colorado, Illinois & Missouri

     7.5

New Jersey & Connecticut

     6.7

Oregon

     4.3

Other(b)

     3.9
  

 

 

 

Total

     100.0
  

 

 

 

 

(a)

The percentage of Portfolio 2021 Real Estate Pro Rata NOI excludes straight-line and above/below market adjustments to minimum rents. Portfolio 2021 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.

 

22


The Macerich Company

Property Listing

December 31, 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        1,319,000  
2    100%   

Danbury Fair Mall
Danbury, Connecticut

     1986/2005        2016        1,224,000  
3    100%   

Desert Sky Mall
Phoenix, Arizona

     1981/2002        2007        720,000  
4    100%   

Eastland Mall(c)
Evansville, Indiana

     1978/1998        1996        1,017,000  
5    50%   

Fashion District Philadelphia
Philadelphia, Pennsylvania

     1977/2014        2019        801,000  
6    100%   

Fashion Outlets of Chicago
Rosemont, Illinois

     2013/—               527,000  
7    100%   

Fashion Outlets of Niagara Falls USA
Niagara Falls, New York

     1982/2011        2014        689,000  
8    50.1%   

Freehold Raceway Mall
Freehold, New Jersey

     1990/2005        2007        1,553,000  
9    100%   

Fresno Fashion Fair
Fresno, California

     1970/1996        2006        973,000  
10    100%   

Green Acres Mall(c)
Valley Stream, New York

     1956/2013        2016        2,057,000  
11    100%   

Inland Center
San Bernardino, California

     1966/2004        2016        630,000  
12    100%   

Kings Plaza Shopping Center(c)
Brooklyn, New York

     1971/2012        2018        1,146,000  
13    100%   

La Cumbre Plaza(c)
Santa Barbara, California

     1967/2004        1989        473,000  
14    100%   

NorthPark Mall
Davenport, Iowa

     1973/1998        2001        929,000  
15    100%   

Oaks, The
Thousand Oaks, California

     1978/2002        2017        1,205,000  
16    100%   

Pacific View
Ventura, California

     1965/1996        2001        886,000  
17    100%   

Queens Center(c)
Queens, New York

     1973/1995        2004        967,000  
18    100%   

Santa Monica Place
Santa Monica, California

     1980/1999        2015        479,000  
19    84.9%   

SanTan Village Regional Center
Gilbert, Arizona

     2007/—        2018        1,161,000  
20    100%   

SouthPark Mall
Moline, Illinois

     1974/1998        2015        855,000  
21    100%   

Stonewood Center(c)
Downey, California

     1953/1997        1991        929,000  
22    100%   

Superstition Springs Center
Mesa, Arizona

     1990/2002        2002        912,000  
23    100%   

Towne Mall
Elizabethtown, Kentucky

     1985/2005        1989        350,000  

 

23


The Macerich Company

Property Listing

December 31, 2021

 

Count

  

Company’s

Ownership(a)

  

Name of
Center/Location

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

24

  

100%

  

Valley Mall
Harrisonburg, Virginia

     1978/1998      1992      502,000  

25

   100%   

Valley River Center
Eugene, Oregon

     1969/2006      2007      813,000  

26

   100%   

Victor Valley, Mall of
Victorville, California

     1986/2004      2012      577,000  

27

   100%   

Vintage Faire Mall
Modesto, California

     1977/1996      ongoing      915,000  

28

   100%   

Wilton Mall
Saratoga Springs, New York

     1990/2005      2020      708,000  
              

 

 

 
      Total Consolidated Centers            25,317,000  
              

 

 

 
UNCONSOLIDATED JOINT VENTURE CENTERS:

 

     

29

   60%   

Arrowhead Towne Center
Glendale, Arizona

     1993/2002      2015      1,073,000  

30

   50%   

Biltmore Fashion Park
Phoenix, Arizona

     1963/2003      2020      597,000  

31

   50%   

Broadway Plaza
Walnut Creek, California

     1951/1985      2016      990,000  

32

   50.1%   

Corte Madera, The Village at
Corte Madera, California

     1985/1998      2020      501,000  

33

   50%   

Country Club Plaza
Kansas City, Missouri

     1922/2016      2015      947,000  

34

   51%   

Deptford Mall
Deptford, New Jersey

     1975/2006      2020      1,000,000  

35

   51%   

FlatIron Crossing
Broomfield, Colorado

     2000/2002      2009      1,426,000  

36

   50%   

Kierland Commons
Phoenix, 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      1,012,000  

39

   50%   

Scottsdale Fashion Square
Scottsdale, Arizona

     1961/2002      2020      1,883,000  

40

   60%   

South Plains Mall
Lubbock, Texas

     1972/1998      2017      1,136,000  

41

   51%   

Twenty Ninth Street(c)
Boulder, Colorado

     1963/1979      2007      703,000  

42

   50%   

Tysons Corner Center
Tysons Corner, Virginia

     1968/2005      2014      1,827,000  

43

   60%   

Washington Square
Portland, Oregon

     1974/1999      2005      1,300,000  

44

   19%   

West Acres
Fargo, North Dakota

     1972/1986      2001      692,000  
              

 

 

 
      Total Unconsolidated Joint Venture Centers            17,505,000  
              

 

 

 
      Total Regional Town Centers            42,822,000  
              

 

 

 

 

24


The Macerich Company

Property Listing

December 31, 2021

 

Count

  

Company’s

Ownership(a)

  

Name of
Center/Location

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

COMMUNITY / POWER CENTERS:

 

     

1

   50%   

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

     2006/2011        2013        373,000  

2

   50%   

Boulevard Shops(d)
Chandler, Arizona

     2001/2002        2004        185,000  

3

   100%   

Southridge Center(e)
Des Moines, Iowa

     1975/1998        2013        801,000  

4

   100%   

Superstition Springs Power Center(e)
Mesa, Arizona

     1990/2002               206,000  

5

   100%   

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

     2007/—               268,000  
              

 

 

 
      Total Community / Power Centers            1,833,000  
              

 

 

 

OTHER ASSETS:

        
   100%   

Various(e)(f)

                   348,000  
   50%   

Scottsdale Fashion Square-Office(d)
Scottsdale, Arizona

     1984/2002        2016        127,000  
   50%   

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

     1999/2005        2012        174,000  
   50%   

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

     2015        2015        290,000  
   50%   

VITA Tysons Corner Center(d)
Tysons Corner, Virginia

     2015        2015        510,000  
   50%   

Tysons Tower(d)
Tysons Corner, Virginia

     2014        2014        529,000  

OTHER ASSETS UNDER REDEVELOPMENT:

        
   25%   

One Westside(d)(g)
Los Angeles, California

     1985/1998        ongoing        680,000  
   5%   

Paradise Valley Mall (d)(h)
Phoenix, Arizona

     1979/2002       
ongoing
 
     303,000  
              

 

 

 
      Total Other Assets            2,961,000  
              

 

 

 
      Grand Total            47,616,000  
              

 

 

 

 

The Company owned or had an ownership interest in 44 regional town centers, five community/power shopping centers and office, hotel and residential space adjacent to these shopping centers. With the exception of the eight 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 27 and 28 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.

 

25


The Macerich Company

Property Listing

December 31, 2021

 

(d)

Included in Unconsolidated Joint Venture Centers.

(e)

Included in Consolidated Centers.

(f)

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.

(g)

Construction is underway to convert former regional town 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 project was delivered to Google during the fourth quarter of 2021 for tenant improvement work, which has commenced.

(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 started in Summer 2021 on the first phase of a multi-phase, multi-year project to convert this former regional town 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 all of the other stores at the property have closed.

 

26


The Macerich Company

Joint Venture List as of December 31, 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 December 31, 2021.

 

Properties

   Legal
Ownership(a)
    Economic
Ownership(b)
   

Joint Venture

   Total GLA(c)  

Arrowhead Towne Center

     60     60   New River Associates LLC      1,073,000  

Atlas Park, The Shops at

     50     50   WMAP, L.L.C.      373,000  

Biltmore Fashion Park

     50     50   Biltmore Shopping Center Partners LLC      597,000  

Boulevard Shops

     50     50   Propcor II Associates, LLC      185,000  

Broadway Plaza

     50     50   Macerich HHF Broadway Plaza LLC      990,000  

Chandler Fashion Center(d)(e)

     50.1     50.1   Freehold Chandler Holdings LP      1,319,000  

Corte Madera, The Village at

     50.1     50.1   Corte Madera Village, LLC      501,000  

Country Club Plaza

     50     50   Country Club Plaza KC Partners LLC      947,000  

Deptford Mall(d)

     51     51   Macerich HHF Centers LLC      1,000,000  

Fashion District Philadelphia

     50     (f   Various Entities      801,000  

FlatIron Crossing

     51     51   Macerich HHF Centers LLC      1,426,000  

Freehold Raceway Mall(d)(e)

     50.1     50.1   Freehold Chandler Holdings LP      1,553,000  

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      1,012,000  

One Westside(g)

     25     25   HPP-MAC WSP, LLC      680,000  

Paradise Valley Mall(h)

     5     5   PV Land SPE, LLC     
303,000
 

SanTan Village Regional Center

     84.9     84.9   Westcor SanTan Village LLC      1,161,000  

Scottsdale Fashion Square

     50     50   Scottsdale Fashion Square Partnership      1,883,000  

Scottsdale Fashion Square-Office

     50     50   Scottsdale Fashion Square Partnership      127,000  

Macerich Seritage Portfolio(i)

     50     50   MS Portfolio LLC      795,000  

South Plains Mall

     60     60   Pacific Premier Retail LLC      1,136,000  

Twenty Ninth Street

     51     51   Macerich HHF Centers LLC      703,000  

Tysons Corner Center

     50     50   Tysons Corner LLC      1,827,000  

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      1,300,000  

West Acres

     19     19   West Acres Development, LLP      692,000  

 

(a)

This column reflects the Company’s legal ownership in the listed properties. 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.

 

27


The Macerich Company

Joint Venture List as of December 31, 2021

 

(b)

Economic ownership represents the allocation of cash flow to the Company, 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.

(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)

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.

(f)

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 December 31, 2021 was $115.7 million.

(g)

Construction is underway to convert former regional town 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 32 for more details.

(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 started in Summer 2021 on the first phase of a multi-phase, multi-year project to convert this former regional town 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 all 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 33 for details of the Former Sears Redevelopments at these properties.

 

28


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

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

 

     As of December 31, 2021  
     Fixed Rate     Floating Rate     Total  
     (Dollars in thousands)  

Mortgage notes payable

   $ 3,804,763     $ 618,791     $ 4,423,554  

Bank and other notes payable

     —         104,811       104,811  
  

 

 

   

 

 

   

 

 

 

Total debt per Consolidated Balance Sheet

     3,804,763       723,602       4,528,365  

Adjustments:

      

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

     (359,505     (97,301     (456,806
  

 

 

   

 

 

   

 

 

 

Adjusted Consolidated Debt

     3,445,258       626,301       4,071,559  

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

     2,803,300       102,599       2,905,899  
  

 

 

   

 

 

   

 

 

 

Total Company’s Pro Rata Share of Debt

   $ 6,248,558     $ 728,900     $ 6,977,458  
  

 

 

   

 

 

   

 

 

 

Weighted average interest rate

     3.98     2.80     3.85

Weighted average maturity (years)

         4.11  

 

(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.

 

29


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of December 31, 2021  

Center/Entity (dollars in thousands)

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

I. Consolidated Assets:

             

Pacific View

     04/01/22        4.08   $ 111,481      $ —        $ 111,481  

Oaks, The

     06/05/22        4.14     176,721        —          176,721  

Danbury Fair Mall

     07/01/22        5.71     168,037        —          168,037  

Towne Mall

     11/01/22        4.48     19,320        —          19,320  

Green Acres Mall (b)

     02/03/23        3.94     246,061        —          246,061  

Fashion Outlets of Niagara Falls USA

     10/06/23        6.45     95,329        —          95,329  

Chandler Fashion Center (c)

     07/05/24        4.18     128,030        —          128,030  

Victor Valley, Mall of

     09/01/24        4.00     114,850        —          114,850  

Queens Center

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

Vintage Faire Mall

     03/06/26        3.55     240,124        —          240,124  

Fresno Fashion Fair

     11/01/26        3.67     324,056        —          324,056  

SanTan Village Regional Center (d)

     07/01/29        4.34     186,293        —          186,293  

Freehold Raceway Mall (c)

     11/01/29        3.94     199,754        —          199,754  

Kings Plaza Shopping Center

     01/01/30        3.71     535,928        —          535,928  

Fashion Outlets of Chicago

     02/01/31        4.61     299,274        —          299,274  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Fixed Rate Debt for Consolidated Assets

        4.04   $ 3,445,258      $ —        $ 3,445,258  
  

 

 

   

 

 

    

 

 

    

 

 

 

Santa Monica Place

     12/09/22        1.84   $ —        $ 299,314      $ 299,314  

Green Acres Commons

     03/29/23        3.12     —          124,875        124,875  

Fashion District Philadelphia (b),(e)

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

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

     04/14/24        3.86     —          104,811        104,811  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Floating Rate Debt for Consolidated Assets

        2.77   $ —        $ 626,301      $ 626,301  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Debt for Consolidated Assets

        3.84   $ 3,445,258      $ 626,301      $ 4,071,559  
     

 

 

   

 

 

    

 

 

    

 

 

 

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

 

          

FlatIron Crossing (51%) (f)

     02/04/22        4.38   $ 100,476      $ —        $ 100,476  

One Westside - defeased (25%)

     10/01/22        4.77     32,053        —          32,053  

Washington Square Mall (60%)

     11/01/22        3.65     316,881        —          316,881  

Deptford Mall (51%)

     04/03/23        3.55     85,251        —          85,251  

Scottsdale Fashion Square (50%)

     04/03/23        3.02     210,021        —          210,021  

Tysons Corner Center (50%)

     01/01/24        4.13     353,963        —          353,963  

Paradise Valley (5%) (b)

     09/29/24        5.00     3,116        —          3,116  

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     151,833        —          151,833  

Lakewood Center (60%)

     06/01/26        4.15     206,434        —          206,434  

Kierland Commons (50%)

     04/01/27        3.98     102,350        —          102,350  

Los Cerritos Center (60%)

     11/01/27        4.00     314,546        —          314,546  

Arrowhead Towne Center (60%)

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

Corte Madera, The Village at (50.1%)

     09/01/28        3.53     112,465        —          112,465  

West Acres - Development (19%)

     10/10/29        3.72     430        —          430  

Tysons Tower (50%)

     10/11/29        3.38     94,506        —          94,506  

Broadway Plaza (50%)

     04/01/30        4.19     224,568        —          224,568  

Tysons VITA (50%)

     12/01/30        3.43     44,475        —          44,475  

West Acres (19%)

     03/01/32        4.61     13,432        —          13,432  
     

 

 

   

 

 

    

 

 

    

 

 

 

Total Fixed Rate Debt for Unconsolidated Assets

        3.90   $ 2,803,300      $ —         $ 2,803,300  
     

 

 

   

 

 

    

 

 

    

 

 

 

 

30


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 

     As of December 31, 2021  

Center/Entity (dollars in thousands)

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

Boulevard Shops (50%)

     12/05/23        2.28   $ —       $ 11,428     $ 11,428  

One Westside - Development (25%) (b)

     12/18/24        2.13     —         59,646       59,646  

Atlas Park (50%) (b)

     11/09/26        4.92     —         31,525       31,525  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Floating Rate Debt for Unconsolidated Assets

        3.00   $ —       $ 102,599     $ 102,599  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt for Unconsolidated Assets

        3.87   $ 2,803,300     $ 102,599     $ 2,905,899  
     

 

 

   

 

 

   

 

 

   

 

 

 

Total Debt

        3.85   $ 6,248,558     $ 728,900     $ 6,977,458  
     

 

 

   

 

 

   

 

 

   

 

 

 

Percentage to Total

          89.55     10.45     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 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.

(c)

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

(d)

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

(e)

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

(f)

On February 2, 2022, the Company’s joint venture closed an $89.3 million (at the Company’s pro rata share) loan to refinance the existing debt. The new loan bears a floating interest rate of SOFR + 3.45% and matures on February 9, 2027.

 

31


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development and Redevelopment Pipeline Forecast

(Dollars in millions)

as of December 31, 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
12/31/2021
   

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)

  $ 107    

Q3 2022(e)(f)

  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 3 and 4 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.

(f)

The project was delivered to Google during the fourth quarter of 2021 for tenant improvement work, which has commenced.

 

32


The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Development and Redevelopment Pipeline Forecast (Continued)

(Dollars in millions)

as of December 31, 2021

Pipeline of Former Sears Redevelopments:

   

Project Type

   Ownership      Total Cost (a)(b)
Pro rata
   Pro rata
Capitalized Costs
12/31/21
Incurred-to-Date(b)
     Stabilized
Yield(a)(b)(c)
  Retail Redevelopment       $75 - $90    $ 36      8.0% - 9.0%
  Mixed-Use Densification

 

   55 - 70      5      9.0% - 10.5%

(d)

  Future Phases       TBD      0      TBD
       

 

  

 

 

    
  Total      various      $130 - $160    $ 41     
       

 

  

 

 

    

 

   

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

Ongoing

 

 

 

  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 3 and 4 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.

 

33


The Macerich Company

Corporate Information

Stock Exchange Listing

New York Stock Exchange

Symbol: MAC

The following table shows high and low sales prices per share of common stock during each quarter in 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  

September 30, 2021

   $ 18.79      $ 14.85      $ 0.15  

December 31, 2021

   $ 22.88      $ 15.49      $ 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 505000
Louisville, KY 40233-5000
877-373-6374
1-781-575-2879 International calls
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

 

Samantha Greening
Director, Investor Relations
Phone: 424-229-3363
Samantha.greening@macerich.com
  

 

34