UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 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) May 8, 2008

 

THE MACERICH COMPANY

(Exact Name of Registrant as Specified in its Charter)

 

MARYLAND

 

1-12504

 

95-4448705

(State or Other Jurisdiction of

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

Incorporation)

 

 

 

 

 

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

(Address of principal executive office, including zip code)

 

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

 

N/A

(Former name, former address and former fiscal year, 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:

 

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

 

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

 

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

 

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

 

 



 

ITEM 2.02                                       RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

The Company issued a press release on May 8, 2008, announcing results of operations for the Company for the quarter ended March 31, 2008 and such press release is furnished as Exhibit 99.1 hereto.

 

The press release included as an exhibit with this report is being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K and shall not be deemed to be “filed” with the SEC or incorporated by reference into any other filing with the SEC.

 

ITEM 7.01                                       REGULATION FD DISCLOSURE.

 

On May 8, 2008, the Company made available on its website a financial supplement containing financial and operating information of the Company (“Supplemental Financial Information”) for the three months ended March 31, 2008 and such Supplemental Financial Information is furnished as Exhibit 99.2 hereto.

 

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

 

ITEM 9.01                                       FINANCIAL STATEMENTS AND EXHIBITS.

 

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

 

(a), (b) and (c) Not applicable.

 

(d) Exhibits.

 

Exhibit Index attached hereto and incorporated herein by reference.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, The Macerich Company has duly caused this report to be signed by the undersigned, hereunto duly authorized, in the City of Santa Monica, State of California, on May 8, 2008.

 

 

THE MACERICH COMPANY

 

 

 

 

 

By: THOMAS E. O’HERN

 

 

 

 

 

 

 

 

/s/ Thomas E. O’Hern

 

 

 

Executive Vice President,

 

 

Chief Financial Officer

 

 

and Treasurer

 

 

3



 

EXHIBIT INDEX

 

EXHIBIT

 

 

NUMBER

 

NAME

 

 

 

99.1

 

Press Release dated May 8, 2008

 

 

 

99.2

 

Supplemental Financial Information for the three months ended March 31, 2008

 

4


Exhibit 99.1

PRESS RELEASE

 

For:

THE MACERICH COMPANY

 

 

Press Contact:

Arthur Coppola, President and Chief Executive Officer

 

 

 

or

 

 

 

Thomas E. O’Hern, Executive Vice President and

 

Chief Financial Officer

 

 

 

(310) 394-6000

 

MACERICH ANNOUNCES 13% INCREASE IN FUNDS FROM OPERATIONS PER SHARE

 

Santa Monica, CA (5/8/08) - The Macerich Company (NYSE Symbol: MAC) today announced results of operations for the quarter ended March 31, 2008, which included total funds from operations (“FFO”) diluted of $96.0 million or $1.09 per share-diluted compared to $85.1 million or $.96 per share-diluted for the quarter ended March 31, 2007.  Net income available to common stockholders for the quarter ended March 31, 2008 was $95.6 million or $1.30 per share-diluted compared to $3.5 million or $.05 per share-diluted for the quarter ended March 31, 2007.  The Company’s definition of FFO is in accordance with the definition provided by the National Association of Real Estate Investment Trusts (“NAREIT”). A reconciliation of net income to FFO and net income per common share-diluted (“EPS”) to FFO per share-diluted is included in the financial tables accompanying this press release.

 

Recent Highlights:

 

·

During the quarter, Macerich signed 336,000 square feet of specialty store leases at average initial rents of $44.71 per square foot. Starting base rent on new lease signings was 24.3% higher than the expiring base rent.

·

Mall tenant sales per square foot for the trailing twelve month period increased 3.0% to $468 in the first quarter of 2008 compared to $454 for the first quarter of 2007.

·

Portfolio occupancy at March 31, 2008 was 92.7% compared to 92.8% at March 31, 2007.

·

FFO per share-diluted increased 13% to $1.09 for the quarter ended March 31, 2008 compared to $.96 for the quarter ended March 31, 2007.

·

Construction began on the $265 million redevelopment of Santa Monica Place.

 

Commenting on the quarter, Arthur Coppola president and chief executive officer of Macerich stated “It is encouraging that in light of the global economic downturn, for us it was another quarter of strong fundamentals including, high occupancy, wide releasing spreads and solid same center net operating income growth.  The quarter was also highlighted by significant progress on our three major redevelopments: The Oaks, Santa Monica Place and Scottsdale Fashion Square.”

 

1



 

Redevelopment and Development Activity

 

The expansion of The Oaks, a 1.1 million square-foot super regional mall in Thousand Oaks, California, continues on schedule toward a multi-phased opening beginning with a 138,000-square-foot Nordstrom Department Store slated to open in fall 2008. Construction on the two-level, open-air retail, dining and entertainment venue, and a complete interior renovation continues. New additions to the center’s interior retail lineup include the first-to-markets Bare Escentuals, Fruits and Passions, kate spade, Marciano and Teavana.

 

On April 17, Macerich marked the construction start of an expansive redevelopment of Santa Monica Place. Plans for the property are expected to transform the center into an open-air shopping and dining destination. The center closed for redevelopment on January 31 and is projected to re-open in fall 2009.

 

Construction of the underground parking structure for the first phase of a new luxury wing at Scottsdale Fashion Square began in early 2008. Anchored by a first-to-market 60,000-square-foot Barneys New York, the expansion will introduce up to 110,000 square feet of luxury shops and restaurants and is expected to begin opening in fall 2009. New tenants that opened this quarter include Bottega Veneta, Jimmy Choo and Marciano.

 

Construction on the Market at Estrella Falls, the power center phase of a 330-acre mixed-use development is underway. The 500,000-square-foot power center will begin opening in phases in fall 2008. Old Navy joins previously announced large-format retailers Bashas’, Staples, Shoe Pavilion, Razmataz and Petco. The project’s future phases include a department-store anchored super regional shopping center and additional parcels for commercial and potential mixed-use opportunities.

 

Acquisitions and Dispositions

 

Effective January 1, 2008, the former owner of the Wilmorite portfolio exercised its right to exchange 3.4 million preferred units (redeemable into 2.9 million common units) in exchange for the Company’s interest in Eastview Mall, Greece Ridge Center, Pittsford Plaza and Marketplace Mall (together known as the “Rochester Assets”).  The Rochester Assets were transferred with pro rata mortgage debt of approximately $218 million.  The total square footage of the Rochester Assets is 4.7 million square feet of GLA and the average sales per square foot were $360.   A non cash gain on redemption of $99 million was recorded in the first quarter as a result of the disposition of these non-core assets.

 

On January 10, 2008, Macerich and its partner, the Alaska Permanent Fund Corporation (APFC), announced the acquisition of The Shops at North Bridge. The Shops at North Bridge is a 680,933-square-foot mixed-use retail development anchoring the south end of Chicago’s primary retail district known as “The Magnificent Mile.” The Shops at North Bridge is home to one of the top five performing Nordstrom Department Stores in the country. Located on Chicago’s famed Michigan Avenue, the center has a 94.9% occupancy level and annual shop tenant sales of $839 per square foot.

 

2



 

Macerich and APFC acquired the property for $515 million. Macerich and APFC assumed the $205 million existing loan at an interest rate of 4.67% maturing in July 2009. This is the second joint venture for the two entities: Macerich and APFC co-own another of the country’s top-performing regional shopping centers, Tysons Corner Center.

 

Financing Activity

 

In March, the Company placed a $101 million construction loan on Cactus Power Center.  The three year construction loan has an initial interest rate of 3.95%.

 

On May 6, 2008, a new $100 million floating rate loan was placed on The Mall at Victor Valley.  The initial interest rate is 4.33%.

 

On May 14, 2008, an $82 million construction loan is expected to close on the Market at Estrella Falls.  The loan is a three year loan, extendable to five years and has an initial interest rate of approximately 4.30%.

 

The Company has received a $150 million loan commitment for the currently unencumbered SanTan Village regional mall.  The five year loan is expected to fund in June.

 

The Company has also reached agreement on a $170 million seven year, 6.76% fixed rate loan on Fresno Fashion Fair.  The new loan will pay off a $63 million maturing loan.  The loan is expected to close in July.

 

2008 Earnings Guidance

 

Management is reaffirming its guidance for 2008 full year FFO per share in the range of $5.00 to $5.15.

 

This guidance is based on management’s current view of the current market conditions in the regional mall business.  Due to the uncertainty in the timing and economics of acquisitions and dispositions, the guidance range does not include any potential property acquisitions or dispositions.  The Company is not able to assess at this time the potential impact of such exclusions on future FFO.  FFO does not include gains or losses on sales of depreciated operating assets.

 

Macerich is a fully integrated self-managed and self-administered real estate investment trust, which focuses on the acquisition, leasing, management, development and redevelopment of regional malls throughout the United States.  The Company is the sole general partner and owns an 85% ownership interest in The Macerich Partnership, L.P. Macerich now owns approximately 77 million square feet of gross leaseable area consisting primarily of interests in 72 regional malls.  Additional information about Macerich can be obtained from the Company’s Web site at www.macerich.com.

 

3



 

Investor Conference Call

 

The Company will provide an online Web simulcast and rebroadcast of its quarterly earnings conference call.  The call will be available on The Macerich Company’s website at www.macerich.com (Investing section) and through CCBN at www.earnings.com.  The call begins today, May 8, 2008 at 10:30 AM Pacific Time. To listen to the call, please go to any of these web sites at least 15 minutes prior to the call in order to register and download audio software if needed. An online replay at www.macerich.com (Investing section) will be available for one year after the call.

 

Note:  This release contains statements that constitute forward-looking statements. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected.  Such factors include, among others, general industry, economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates and terms, interest rate fluctuations, availability and cost of financing and operating expenses; adverse changes in the real estate markets including, among other things, competition from other companies, retail formats and technology, risks of real estate development and redevelopment, acquisitions and dispositions; governmental actions and initiatives (including legislative and regulatory changes); environmental and safety requirements; and terrorist activities 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, 2007, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events.

 

(See attached tables)

 

##

 

4



 

THE MACERICH COMPANY

FINANCIAL HIGHLIGHTS

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

 

Results of Operations:

 

 

 

Results before SFAS 144 (e)

 

Impact of SFAS 144 (e)

 

Results after SFAS 144 (e)

 

 

 

For the Three Months

 

For the Three Months

 

For the Three Months

 

 

 

Ended March 31,

 

Ended March 31,

 

Ended March 31,

 

 

 

Unaudited

 

Unaudited

 

 

 

2008

 

2007

 

2008

 

2007

 

2008

 

2007

 

Minimum rents

 

$

132,087

 

$

123,995

 

$

(6,256

)

$

(11,035

)

$

125,831

 

$

112,960

 

Percentage rents

 

2,704

 

3,784

 

 

(120

)

2,704

 

3,664

 

Tenant recoveries

 

67,831

 

67,783

 

(1,442

)

(6,918

)

66,389

 

60,865

 

Management Companies’ revenues

 

9,691

 

8,754

 

 

 

9,691

 

8,754

 

Other income

 

6,613

 

7,592

 

(284

)

(1,037

)

6,329

 

6,555

 

Total revenues

 

$

218,926

 

$

211,908

 

$

(7,982

)

$

(19,110

)

$

210,944

 

$

192,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center and operating expenses

 

70,953

 

68,680

 

(2,036

)

(6,664

)

68,917

 

62,016

 

Management Companies’ operating expenses

 

18,343

 

17,755

 

 

 

18,343

 

17,755

 

Income tax expense (benefit)

 

301

 

(120

)

 

 

301

 

(120

)

Depreciation and amortization

 

61,128

 

55,974

 

(421

)

(4,595

)

60,707

 

51,379

 

REIT general and administrative expenses

 

4,403

 

5,373

 

 

 

4,403

 

5,373

 

Interest expense

 

70,827

 

67,555

 

 

(3,535

)

70,827

 

64,020

 

Loss on early extinguishment of debt

 

 

878

 

 

 

 

878

 

Gain on sale or disposition of assets

 

99,937

 

1,463

 

(99,263

)

289

 

674

 

1,752

 

Equity in income of unconsolidated joint ventures (c)

 

22,298

 

14,483

 

 

 

22,298

 

14,483

 

Minority interests in consolidated joint ventures

 

(526

)

(5,038

)

 

3,820

 

(526

)

(1,218

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

114,680

 

6,721

 

(104,788

)

(207

)

9,892

 

6,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sale or disposition of assets

 

 

 

99,263

 

(289

)

99,263

 

(289

)

Income from discontinued operations

 

 

 

5,525

 

496

 

5,525

 

496

 

Income before minority interests of OP

 

114,680

 

6,721

 

 

 

114,680

 

6,721

 

Income allocated to minority interests of OP

 

16,598

 

638

 

 

 

16,598

 

638

 

Net income before preferred dividends

 

98,082

 

6,083

 

 

 

98,082

 

6,083

 

Preferred dividends (a)

 

2,454

 

2,575

 

 

 

2,454

 

2,575

 

Net income to common stockholders

 

$

95,628

 

$

3,508

 

$

0

 

$

0

 

$

95,628

 

$

3,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average number of shares outstanding - basic

 

72,342

 

71,669

 

 

 

 

 

72,342

 

71,669

 

Average shares outstanding, assuming full conversion of OP Units (d) (e)

 

88,290

 

85,034

 

 

 

 

 

88,290

 

85,034

 

Average shares outstanding - diluted for FFO (a) (d) (e)

 

88,290

 

88,661

 

 

 

 

 

88,290

 

88,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share income- diluted before discontinued operations

 

 

 

 

 

 

 

$

0.11

 

$

0.05

 

Net income per share-basic

 

$

1.32

 

$

0.05

 

 

 

 

 

$

1.32

 

$

0.05

 

Net income per share- diluted (a) (e)

 

$

1.30

 

$

0.05

 

 

 

 

 

$

1.30

 

$

0.05

 

Dividend declared per share

 

$

0.80

 

$

0.71

 

 

 

 

 

$

0.80

 

$

0.71

 

Funds from operations “FFO” (b)  (d)- basic

 

$

93,554

 

$

82,493

 

 

 

 

 

$

93,554

 

$

82,493

 

Funds from operations “FFO” (a)  (b) (d) (e) - diluted

 

$

96,008

 

$

85,068

 

 

 

 

 

$

96,008

 

$

85,068

 

FFO per share- basic (b) (d)

 

$

1.10

 

$

0.97

 

 

 

 

 

$

1.10

 

$

0.97

 

FFO per share- diluted (a)  (b) (d) (e)

 

$

1.09

 

$

0.96

 

 

 

 

 

$

1.09

 

$

0.96

 

 

5



 


(a)          On February 25, 1998, the Company sold $100,000 of convertible preferred stock representing 3.627 million shares. The convertible preferred shares can be converted on a 1 for 1 basis for common stock. These preferred shares are assumed converted for  purposes of net income per share - diluted for 2008 and they are not assumed converted for 2007 as they would be antidilutive to the calculation.

 

The weighted average preferred shares outstanding are assumed converted for purposes of FFO per share - diluted as they are dilutive to those calculations for all periods presented. On October 18, 2007, 560,000 shares of convertible preferred stock  were converted to common shares.

 

On March 16, 2007, the Company issued $950 million of convertible senior notes. These notes are not dilutive for purposes of  net income per share - diluted or FFO - diluted for 2008 and 2007.

 

(b)         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. NAREIT defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from extraordinary items and sales of depreciated operating properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. FFO and FFO on a fully 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. FFO on a fully diluted basis is one of the measures investors find most useful in measuring the dilutive impact of outstanding convertible securities. FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income as defined by GAAP and is not indicative of cash available to fund all cash flow needs. FFO as presented may not be comparable to similarly titled measures reported by other real estate investment trusts.

 

Effective January 1, 2003, gains or losses on sales of undepreciated assets and the impact of SFAS 141 have been included in FFO. The inclusion of gains on sales of undepreciated assets increased FFO for the three months ended March 31, 2008 and 2007 by $1.6 million and $0.9 million, respectively, or by $.02 per share and $.01 per share, respectively. Additionally, SFAS 141 increased FFO for the three months ended March 31, 2008 and 2007 by $4.6 million and $4.0 million, respectively, or by $.05 per share and $0.045 per share, respectively.

 

(c)          This includes, using the equity method of accounting, the Company’s prorata share of the equity in income or loss of its unconsolidated joint ventures  for all periods presented.

 

(d)         The Macerich Partnership, LP (the “Operating Partnership” or the “OP”) has operating partnership units (“OP units”). Each OP unit can be converted into a share of Company stock. Conversion of the OP units not owned by the Company has been assumed for purposes of calculating the 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 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. For the three months ended March 31, 2008 and 2007, the MACWH, LP preferred units were antidilutive to FFO.

 

(e)          In October 2001, the FASB issued SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”). SFAS 144 addresses financial accounting and reporting for the impairment or disposal of long-lived assets. The Company adopted SFAS 144 on January 1, 2002.

 

On December 17, 2007, the Company, as part of a sale/leaseback transaction involving Mervyn’s sites,  identified certain locations available for sale. The Company has classified the results of operations from these sites to discontinued operations.

 

On April 25, 2005, in connection with the acquisition of Wilmorite Holdings, L.P. and its affiliates, the Company issued as part of the consideration participating and non-participating convertible preferred units in MACWH, LP. The participating units are not assumed converted for purposes of net income per share and FFO - diluted per share for all periods  presented as they would be antidilutive to the calculation. On January 1, 2008, a subsidiary of the Company, at the election of the holders, redeemed approximately 3.4 million participating convertible preferred units in exchange for the distribution of the interests in the entity which held that portion of the Wilmorite portfolio that consisted of Eastview Mall, Greece Ridge Center, Marketplace Mall and Pittsford Plaza (“Rochester Properties”). This exchange is referred to as the “Rochester Redemption.” As a result of the Rochester Redemption , the Company has classified the results of operations from the Rochester Properties to discontinued operations and recorded a gain of  $99.3 million for the period ended March 31, 2008.

 

6



 

Pro rata share of joint ventures:

 

 

 

For the Three Months

 

 

 

Ended March 31,

 

 

 

Unaudited

 

 

 

2008

 

2007

 

Revenues:

 

 

 

 

 

Minimum rents

 

$

66,310

 

$

61,890

 

Percentage rents

 

2,262

 

2,287

 

Tenant recoveries

 

32,596

 

29,189

 

Other

 

4,158

 

2,663

 

Total revenues

 

$

105,326

 

$

96,029

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Shopping center expenses

 

35,925

 

30,588

 

Interest expense

 

26,259

 

24,317

 

Depreciation and amortization

 

22,279

 

24,388

 

Total operating expenses

 

84,463

 

79,293

 

Gain (loss) on sale of assets

 

1,319

 

(2,382

)

Equity in income of joint ventures

 

116

 

129

 

Net income

 

$

22,298

 

$

14,483

 

 

Reconciliation of Net Income to FFO (b):

 

 

 

For the Three Months

 

 

 

Ended March 31,

 

 

 

Unaudited

 

 

 

2008

 

2007

 

Net income - available to common stockholders

 

$

95,628

 

$

3,508

 

 

 

 

 

 

 

Adjustments to reconcile net income to FFO - basic Minority interest in OP

 

16,598

 

638

 

Gain on sale or disposition of consolidated assets

 

(99,937

)

(1,463

)

plus gain on undepreciated asset sales- consolidated assets

 

333

 

881

 

plus minority interest share of gain on sale of consolidated joint ventures

 

341

 

837

 

(Gain) loss on sale of assets from unconsolidated entities (pro rata share)

 

(1,319

)

2,382

 

plus gain on undepreciated asset sales- unconsolidated entities (pro rata share)

 

1,319

 

 

Depreciation and amortization on consolidated assets (f)

 

61,128

 

55,974

 

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

 

(573

)

(994

)

Depreciation and amortization on joint ventures (pro rata) (f)

 

22,279

 

24,388

 

Less: depreciation on personal property and amortization of loan costs (f)

 

(2,243

)

(3,658

)

 

 

 

 

 

 

Total FFO - basic

 

93,554

 

82,493

 

 

 

 

 

 

 

Additional adjustment to arrive at FFO - diluted Preferred stock dividends earned

 

2,454

 

2,575

 

Total FFO - diluted

 

$

96,008

 

$

85,068

 

 


(f)  In 2008, amortization of loan costs is included in interest expense.

 

Reconciliation of EPS to FFO per diluted share:

 

 

 

For the Three Months

 

 

 

Ended March 31,

 

 

 

Unaudited

 

 

 

2008

 

2007

 

Earnings per share - diluted

 

$

1.30

 

$

0.05

 

Per share impact of depreciation and amortization of real estate

 

0.95

 

0.90

 

Per share impact of (gain) loss on sale or disposition of depreciated assets

 

(1.17

)

0.03

 

Per share impact of preferred stock not dilutive to EPS

 

0.01

 

(0.02

)

Fully diluted FFO per share

 

$

1.09

 

$

0.96

 

 

7



 

Reconciliation of Net Income to EBITDA:

 

 

 

For the Three Months

 

 

 

Ended March 31,

 

 

 

Unaudited

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Net income - available to common stockholders

 

$

95,628

 

$

3,508

 

 

 

 

 

 

 

Interest expense

 

70,827

 

67,555

 

Interest expense - unconsolidated entities (pro rata)

 

26,259

 

24,317

 

Depreciation and amortization - consolidated assets

 

61,128

 

55,974

 

Depreciation and amortization - unconsolidated entities (pro rata)

 

22,279

 

24,388

 

Minority interest

 

16,598

 

638

 

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

 

(759

)

(1,435

)

Loss on early extinguishment of debt

 

 

878

 

Gain on sale or disposition of assets - consolidated assets

 

(99,937

)

(1,463

)

(Gain) loss on sale of assets - unconsolidated entities (pro rata)

 

(1,319

)

2,382

 

Add: Minority interest share of gain on sale of consolidated joint ventures

 

341

 

837

 

Income tax expense (benefit)

 

301

 

(120

)

Distributions on preferred units

 

276

 

3,547

 

Preferred dividends

 

2,454

 

2,575

 

 

 

 

 

 

 

EBITDA (g)

 

$

194,076

 

$

183,581

 

 

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

 

 

 

For the Three Months

 

 

 

Ended March 31,

 

 

 

Unaudited

 

 

 

2008

 

2007

 

EBITDA (g)

 

$

194,076

 

$

183,581

 

 

 

 

 

 

 

Add: REIT general and administrative expenses

 

4,403

 

5,373

 

Management Companies’ revenues

 

(9,691

)

(8,754

)

Management Companies’ operating expenses

 

18,343

 

17,755

 

Lease termination income of comparable centers

 

(2,523

)

(3,354

)

EBITDA of non-comparable centers

 

(28,151

)

(23,211

)

 

 

 

 

 

 

Same Centers - net operating income (“NOI”) (h)

 

$

176,457

 

$

171,390

 

 


(g)         EBITDA represents earnings before interest, income taxes, depreciation, amortization, minority interest, extraordinary items, gain (loss) on sale of assets and preferred dividends and includes joint ventures at their pro rata share. Management considers EBITDA to be an appropriate supplemental measure to net income because it helps investors understand the ability of the Company to incur and service debt and make capital expenditures. 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. EBITDA, as presented, may not be comparable to similarly titled measurements reported by other companies.

 

(h)         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 EBITDA and subtracting out EBITDA from non-comparable centers and eliminating the management companies and the Company’s general and administrative expenses.

 

8


Exhibit 99.2

 

 

Supplemental Financial Information
For the three months ended March 31, 2008

 



 

The Macerich Company
Supplemental Financial and Operating Information
Table of Contents

 

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

 

 

Page No.

 

 

Corporate overview

1-3

Overview

1

Capital information and market capitalization

2

Changes in total common and equivalent shares/units

3

 

 

Financial data

4-5

Supplemental FFO information

4

Capital expenditures

5

 

 

Operational data

6-9

Sales per square foot

6

Occupancy

7

Rent

8

Cost of occupancy

9

 

 

Balance sheet information

10-12

Debt summary

10

Outstanding debt by maturity

11-12

 

 

Development and Pipeline Forecast

13

 

This supplemental financial information should be read in connection with the Company’s first quarter 2008 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date May 8, 2008) as certain disclosures, definitions and reconciliations in such announcement have not been included in this supplemental financial information.

 



 

The Macerich Company
Supplemental Financial and Operating Information
Overview

 

The Macerich Company (the “Company”) is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the “Operating Partnership”).

 

As of March 31, 2008, the Operating Partnership owned or had an ownership interest in 72 regional shopping centers and 19 community shopping centers aggregating approximately 77 million square feet of gross leasable area (“GLA”). These 91 regional and community shopping centers are referred to hereinafter as the “Centers”, unless the context requires otherwise.

 

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

 

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

 

This document contains information that constitutes forward-looking statements and includes information regarding expectations regarding the Company’s development, redevelopment and expansion activities. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, economic and business conditions; adverse changes in the real estate markets; and risks of real estate development, redevelopment, and expansion, including availability and cost of financing, construction delays, environmental and safety requirements, budget overruns, sunk costs and lease-up. Real estate development, redevelopment and expansion activities are also subject to risks relating to the inability to obtain, or delays in obtaining, all necessary zoning, land-use, building, and occupancy and other required governmental permits and authorizations and governmental actions and initiatives (including legislative and regulatory changes) as well as terrorist activities which could adversely affect all of the above factors. Furthermore, occupancy rates and rents at a newly completed property may not be sufficient to make the property profitable. The reader is directed to the Company’s various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2007, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events.

 

1



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization

 

 

 

Period Ended

 

dollars in thousands except per share data

 

3/31/2008

 

12/31/2007

 

12/31/2006

 

12/31/2005

 

Closing common stock price per share

 

$

70.27

 

$

71.06

 

$

86.57

 

$

67.14

 

52 week high

 

$

98.10

 

$

103.59

 

$

87.10

 

$

71.22

 

52 week low

 

$

57.50

 

$

69.44

 

$

66.70

 

$

53.10

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period

 

 

 

 

 

 

 

 

 

Class A participating convertible preferred units

 

 

2,855,393

 

2,855,393

 

2,855,393

 

Class A non-participating convertible preferred units

 

219,828

 

219,828

 

287,176

 

287,176

 

Series A cumulative convertible redeemable preferred stock

 

3,067,131

 

3,067,131

 

3,627,131

 

3,627,131

 

Common shares and partnership units

 

85,090,528

 

84,864,600

 

84,767,432

 

73,446,422

 

Total common and equivalent shares/units outstanding

 

88,377,487

 

91,006,952

 

91,537,132

 

80,216,122

 

 

 

 

 

 

 

 

 

 

 

Portfolio capitalization data

 

 

 

 

 

 

 

 

 

Total portfolio debt, including joint ventures at pro rata

 

$

7,639,974

 

$

7,507,559

 

$

6,620,271

 

$

6,863,690

 

 

 

 

 

 

 

 

 

 

 

Equity market capitalization

 

6,210,286

 

6,466,954

 

7,924,369

 

5,385,710

 

 

 

 

 

 

 

 

 

 

 

Total market capitalization

 

$

13,850,260

 

$

13,974,513

 

$

14,544,640

 

$

12,249,400

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio (%) (a)

 

55.2

%

53.7

%

45.5

%

56.0

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total market capitalization

 

9.8

%

8.0

%

9.5

%

13.0

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total debt

 

17.7

%

14.8

%

20.8

%

35.7

%

 


(a) Debt as a percentage of total market capitalization

 

Portfolio Capitalization at March 31, 2008

 

 

2



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units

 

 

 

 

 

 

 

Class A

 

Class A Non-

 

Series A

 

Total

 

 

 

 

 

 

 

Participating

 

Participating

 

Cumulative

 

Common

 

 

 

 

 

 

 

Convertible

 

Convertible

 

Convertible

 

and

 

 

 

 

 

Company

 

Preferred

 

Preferred

 

Redeemable

 

Equivalent

 

 

 

Partnership

 

Common

 

Units

 

Units

 

Preferred

 

Shares/

 

 

 

Units

 

Shares

 

(“PCPU’s”)

 

(“NPCPU’s”)

 

Stock

 

Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2007

 

12,552,837

 

72,311,763

 

2,855,393

 

219,828

 

3,067,131

 

91,006,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of PCPU’s in exchange for the distribution of interests in properties

 

 

 

 

 

(2,855,393

)

 

 

 

 

(2,855,393

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

6,821

 

219,107

 

 

 

 

 

 

 

225,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2008

 

12,559,658

 

72,530,870

 

 

219,828

 

3,067,131

 

88,377,487

 

 

3



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental Funds from Operations (“FFO”) Information (a)

 

 

 

As of March 31,

 

 

 

2008

 

2007

 

Straight line rent receivable (dollars in millions)

 

$

55.8

 

$

53.8

 

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

dollars in millions

 

2008

 

2007

 

 

 

 

 

 

 

Lease termination fees

 

$

2.5

 

$

3.4

 

 

 

 

 

 

 

Straight line rental income

 

$

2.1

 

$

1.6

 

 

 

 

 

 

 

Gain on sales of undepreciated assets

 

$

1.6

 

$

0.9

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases (SFAS 141)

 

$

4.6

 

$

4.0

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

2.7

 

$

3.9

 

 

 

 

 

 

 

Interest capitalized

 

$

7.6

 

$

5.9

 

 


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

 

4



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 

 

 

For the Three

 

 

 

 

 

 

 

Months Ended

 

Year Ended

 

Year Ended

 

dollars in millions

 

3/31/2008

 

12/31/2007

 

12/31/2006

 

Consolidated Centers

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

38.1

 

$

387.9

 

$

580.5

 

Development, redevelopment and expansions of Centers

 

89.1

 

545.9

 

184.3

 

Renovations of Centers

 

5.0

 

31.1

 

51.4

 

Tenant allowances

 

3.0

 

28.0

 

27.0

 

Deferred leasing charges

 

6.0

 

21.6

 

21.6

 

Total

 

$

141.2

 

$

1,014.5

 

$

864.8

 

 

 

 

 

 

 

 

 

Joint Venture Centers (a)

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

262.3

 

$

24.8

 

$

28.7

 

Development, redevelopment and expansions of Centers

 

6.6

 

33.5

 

48.8

 

Renovations of Centers

 

5.5

 

10.5

 

8.1

 

Tenant allowances

 

2.1

 

15.1

 

13.8

 

Deferred leasing charges

 

1.6

 

4.2

 

4.3

 

Total

 

$

278.1

 

$

88.1

 

$

103.7

 

 


(a) All joint venture amounts at pro rata.

 

5



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Sales Per Square Foot (a)

 

 

 

Wholly Owned

 

Joint Venture

 

 

 

 

 

Centers

 

Centers

 

Total Centers

 

3/31/2008 (b)

 

$

448

 

$

488

 

$

468

 

12/31/2007 (c)

 

$

453

 

$

488

 

$

472

 

12/31/2006

 

$

435

 

$

470

 

$

452

 

12/31/2005

 

$

395

 

$

440

 

$

417

 

 


(a) Sales are based on reports by retailers leasing mall and freestanding stores for the trailing 12 months for tenants which have occupied such stores for a minimum of 12 months. Sales per square foot are based on tenants 10,000 square feet and under for regional malls.

(b) Due to tenant sales reporting timelines, the data presented is as of February 28, 2008.

(c) Due to tenant sales reporting timelines, the data presented is as of November 30, 2007. Sales per square foot were $472 after giving effect to the Rochester Redemption, including The Shops at North Bridge and excluding the Community/Specialty centers.

 

 

6



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy

 

 

 

Wholly Owned

 

Joint Venture

 

Total

 

Period Ended

 

Centers (a)

 

Centers (a)

 

Centers (a)

 

3/31/2008

 

92.3

%

93.0

%

92.7

%

12/31/2007

 

92.8

%

94.0

%

93.5

%

12/31/2006

 

93.0

%

94.2

%

93.6

%

12/31/2005

 

93.2

%

93.8

%

93.5

%

 


(a) Occupancy data excludes space under development and redevelopment.

 

7



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Rent

 

 

 

 

 

Average Base Rent

 

 

 

 

 

 

 

PSF on Leases

 

Average Base Rent

 

 

 

Average Base Rent

 

Commencing During

 

PSF on Leases

 

 

 

PSF (a)

 

the Period (b)

 

Expiring (c)

 

Wholly Owned Centers

 

 

 

 

 

 

 

3/31/2008

 

$

39.90

 

$

45.53

 

$

35.14

 

12/31/2007

 

$

38.49

 

$

43.23

 

$

34.21

 

12/31/2006

 

$

37.55

 

$

38.40

 

$

31.92

 

12/31/2005

 

$

34.23

 

$

35.60

 

$

30.71

 

 

 

 

 

 

 

 

 

Joint Venture Centers

 

 

 

 

 

 

 

3/31/2008

 

$

40.96

 

$

42.31

 

$

37.61

 

12/31/2007

 

$

38.72

 

$

47.12

 

$

34.87

 

12/31/2006

 

$

37.94

 

$

41.43

 

$

36.19

 

12/31/2005

 

$

36.35

 

$

39.08

 

$

30.18

 

 


(a) Average base rent per square foot is based on Mall and Freestanding Store GLA for spaces 10,000 square feet and under, occupied as of the applicable date, for each of the Centers owned by the Company. Leases for Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005.  Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Leases for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

(b) The average base rent per square foot on lease signings commencing during the period represents the actual rent to be paid during the first twelve months for tenants 10,000 square feet and under. Lease signings for Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005. Lease signings for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Lease signings for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

(c) The average base rent per square foot on leases expiring during the period represents the final year minimum rent, on a cash basis, for all tenant leases 10,000 square feet and under expiring during the year. Leases for Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005.  Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Leases for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

8



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

 

 

 

For Years Ended December 31,

 

 

 

2007

 

2006

 

2005

 

Wholly Owned Centers

 

 

 

 

 

 

 

Minimum rents

 

8.0

%

8.1

%

8.3

%

Percentage rents

 

0.4

%

0.4

%

0.5

%

Expense recoveries (a)

 

3.8

%

3.7

%

3.6

%

Total

 

12.2

%

12.2

%

12.4

%

 

 

 

For Years Ended December 31,

 

 

 

2007

 

2006

 

2005

 

Joint Venture Centers

 

 

 

 

 

 

 

Minimum rents

 

7.3

%

7.2

%

7.4

%

Percentage rents

 

0.5

%

0.6

%

0.5

%

Expense recoveries (a)

 

3.2

%

3.1

%

3.0

%

Total

 

11.0

%

10.9

%

10.9

%

 


(a) Represents real estate tax and common area maintenance charges.

 

9



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary

 

 

 

As of March 31, 2008

 

dollars in thousands

 

Fixed Rate

 

Variable Rate (a)

 

Total

 

Consolidated debt

 

$

4,560,730

 

$

1,163,685

 

$

5,724,415

 

Unconsolidated debt

 

1,723,620

 

191,939

 

1,915,559

 

Total debt

 

$

6,284,350

 

$

1,355,624

 

$

7,639,974

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

5.66

%

3.82

%

5.33

%

 

 

 

 

 

 

 

 

Weighted average maturity (years)

 

 

 

 

 

3.68

 

 


(a) Excludes swapped floating rate debt. Swapped debt is included in fixed debt category.

 

10



 

 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Outstanding Debt by Maturity Date

 

 

 

As of March 31, 2008

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Consolidated Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westside Pavilion

 

07/01/08

 

6.74

%

$

91,649

 

$

 

$

91,649

 

Village Fair North

 

07/15/08

 

5.89

%

10,796

 

 

10,796

 

Fresno Fashion Fair

 

08/10/08

 

6.52

%

63,326

 

 

63,326

 

South Towne Center

 

10/10/08

 

6.66

%

64,000

 

 

64,000

 

Queens Center

 

03/01/09

 

7.11

%

90,120

 

 

90,120

 

South Plains Mall

 

03/01/09

 

8.29

%

58,480

 

 

58,480

 

Carmel Plaza

 

05/01/09

 

8.18

%

26,141

 

 

26,141

 

Paradise Valley Mall

 

05/01/09

 

5.89

%

20,993

 

 

20,993

 

Northridge Mall

 

07/01/09

 

4.94

%

80,762

 

 

80,762

 

Wilton Mall

 

11/01/09

 

4.79

%

44,120

 

 

44,120

 

Macerich Partnership Term Loan (b)

 

04/25/10

 

6.50

%

450,000

 

 

450,000

 

Macerich Partnership Line of Credit (c)

 

04/25/10

 

6.23

%

400,000

 

 

400,000

 

Vintage Faire Mall

 

09/01/10

 

7.91

%

64,130

 

 

64,130

 

Santa Monica Place

 

11/01/10

 

7.79

%

78,733

 

 

78,733

 

Valley View Center

 

01/01/11

 

5.81

%

125,000

 

 

125,000

 

Danbury Fair Mall

 

02/01/11

 

4.64

%

174,821

 

 

174,821

 

Shoppingtown Mall

 

05/11/11

 

5.01

%

44,244

 

 

44,244

 

Capitola Mall

 

05/15/11

 

7.13

%

38,865

 

 

38,865

 

Freehold Raceway Mall

 

07/07/11

 

4.68

%

176,196

 

 

176,196

 

Pacific View

 

08/31/11

 

7.25

%

81,893

 

 

81,893

 

Pacific View

 

08/31/11

 

7.00

%

6,605

 

 

6,605

 

Rimrock Mall

 

10/01/11

 

7.56

%

42,664

 

 

42,664

 

Prescott Gateway

 

12/01/11

 

5.86

%

60,000

 

 

60,000

 

Hilton Village

 

02/01/12

 

5.27

%

8,534

 

 

8,534

 

The Macerich Company - Convertible Senior
Notes (d)

 

03/15/12

 

3.66

%

942,485

 

 

942,485

 

Tucson La Encantada

 

06/01/12

 

5.84

%

78,000

 

 

78,000

 

Chandler Fashion Center

 

11/01/12

 

5.20

%

101,911

 

 

101,911

 

Chandler Fashion Center

 

11/01/12

 

6.00

%

67,072

 

 

67,072

 

Towne Mall

 

11/01/12

 

4.99

%

14,721

 

 

14,721

 

Deptford Mall

 

01/15/13

 

5.41

%

172,500

 

 

172,500

 

Queens Center

 

03/31/13

 

7.00

%

216,141

 

 

216,141

 

Greeley - Defeaseance

 

09/01/13

 

6.34

%

27,518

 

 

27,518

 

FlatIron Crossing

 

12/01/13

 

5.26

%

186,881

 

 

186,881

 

Great Northern Mall

 

12/01/13

 

5.19

%

40,112

 

 

40,112

 

Fiesta Mall

 

01/01/15

 

4.98

%

84,000

 

 

84,000

 

Flagstaff Mall

 

11/01/15

 

5.03

%

37,000

 

 

37,000

 

Valley River Center

 

02/01/16

 

5.60

%

120,000

 

 

120,000

 

Salisbury, Center at

 

05/01/16

 

5.83

%

115,000

 

 

115,000

 

Chesterfield Towne Center

 

01/01/24

 

9.07

%

55,317

 

 

55,317

 

Total Fixed Rate Debt for Consolidated Assets

 

 

 

5.60

%

$

4,560,730

 

$

 

$

4,560,730

 

 

 

 

 

 

 

 

 

 

 

 

 

La Cumbre Plaza

 

08/09/08

 

4.20

%

 

30,000

 

30,000

 

Twenty Ninth Street

 

06/05/09

 

3.60

%

 

115,000

 

115,000

 

Promende at Casa Grande (e)

 

08/16/09

 

5.86

%

 

45,305

 

45,305

 

Panorama Mall

 

02/28/10

 

3.62

%

 

50,000

 

50,000

 

Macerich Partnership Line of Credit

 

04/25/10

 

3.72

%

 

923,000

 

923,000

 

Prasada - Cactus Power Center (f)

 

03/14/11

 

4.15

%

 

380

 

380

 

Total Floating Rate Debt for Consolidated Assets

 

 

 

3.80

%

$

 

$

1,163,685

 

$

1,163,685

 

Total Debt for Consolidated Assets

 

 

 

5.23

%

$

4,560,730

 

$

1,163,685

 

$

5,724,415

 

 

11



 

 

 

As of March 31, 2008

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

II. Unconsolidated Joint Ventures (At Company's pro rata share):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadway Plaza (50%)

 

08/01/08

 

6.68

%

$

29,687

 

$

 

$

29,687

 

Chandler Festival (50%)

 

10/01/08

 

4.37

%

14,789

 

 

14,789

 

Chandler Gateway (50%)

 

10/01/08

 

5.19

%

9,347

 

 

9,347

 

Washington Square (51%)

 

02/01/09

 

6.72

%

49,503

 

 

49,503

 

Metrocenter Mall (15%) (g)

 

02/09/09

 

5.34

%

16,800

 

 

16,800

 

Inland Center (50%)

 

02/11/09

 

4.69

%

27,000

 

 

27,000

 

The Shops at North Bridge (50%)

 

07/01/09

 

4.67

%

102,500

 

 

102,500

 

Biltmore Fashion Park (50%)

 

07/10/09

 

4.70

%

37,795

 

 

37,795

 

Redmond Office (51%)

 

07/10/09

 

6.77

%

33,144

 

 

33,144

 

Redmond Retail (51%)

 

08/01/09

 

4.81

%

36,628

 

 

36,628

 

Corte Madera, The Village at (50.1%)

 

11/01/09

 

7.75

%

32,510

 

 

32,510

 

Ridgmar (50%)

 

04/11/10

 

6.11

%

28,700

 

 

28,700

 

Kitsap Mall/Place (51%)

 

06/01/10

 

8.14

%

29,108

 

 

29,108

 

Cascade (51%)

 

07/01/10

 

5.27

%

20,028

 

 

20,028

 

Stonewood Mall (51%)

 

12/11/10

 

7.44

%

37,617

 

 

37,617

 

Arrowhead Towne Center (33.3%)

 

10/01/11

 

6.38

%

26,432

 

 

26,432

 

SanTan Village Power Center (34.9%)

 

02/01/12

 

5.33

%

15,705

 

 

15,705

 

Northpark Center (50%)

 

05/10/12

 

5.95

%

93,165

 

 

93,165

 

NorthPark Center (50%)

 

05/10/12

 

8.33

%

41,523

 

 

41,523

 

NorthPark Land (50%)

 

05/10/12

 

8.33

%

40,108

 

 

40,108

 

Kierland Greenway (24.5%)

 

01/01/13

 

6.01

%

15,747

 

 

15,747

 

Kierland Main Street (24.5%)

 

01/02/13

 

4.99

%

3,794

 

 

3,794

 

Scottsdale Fashion Square (50%)

 

07/08/13

 

5.66

%

275,000

 

 

275,000

 

Tyson’s Corner (50%)

 

02/17/14

 

4.78

%

168,167

 

 

168,167

 

Lakewood Mall (51%)

 

06/01/15

 

5.43

%

127,500

 

 

127,500

 

Eastland Mall (50%)

 

06/01/16

 

5.80

%

84,000

 

 

84,000

 

Empire Mall (50%)

 

06/01/16

 

5.81

%

88,150

 

 

88,150

 

Granite Run (50%)

 

06/01/16

 

5.84

%

59,711

 

 

59,711

 

Mesa Mall (50%)

 

06/01/16

 

5.82

%

43,625

 

 

43,625

 

Rushmore (50%)

 

06/01/16

 

5.82

%

47,000

 

 

47,000

 

Southern Hills (50%)

 

06/01/16

 

5.82

%

50,750

 

 

50,750

 

Valley Mall (50%)

 

06/01/16

 

5.85

%

23,248

 

 

23,248

 

West Acres (19%)

 

10/01/16

 

6.41

%

12,980

 

 

12,980

 

Wilshire Building (30%)

 

01/01/33

 

6.35

%

1,859

 

 

1,859

 

Total Fixed Rate Debt for Unconsolidated Assets

 

 

 

5.81

%

$

1,723,620

 

$

 

$

1,723,620

 

 

 

 

 

 

 

 

 

 

 

 

 

NorthPark Land (50%)

 

08/30/08

 

5.25

%

 

3,500

 

3,500

 

Superstition Springs Center (33.3%)

 

09/09/08

 

3.15

%

 

22,500

 

22,500

 

Camelback Colonnade (75%)

 

10/09/08

 

3.55

%

 

31,125

 

31,125

 

Kierland Tower Lofts (15%)

 

12/14/08

 

4.38

%

 

3,748

 

3,748

 

Washington Square (51%)

 

02/01/09

 

5.12

%

 

16,433

 

16,433

 

Metrocenter Mall (15%)

 

02/09/09

 

8.02

%

 

3,240

 

3,240

 

Desert Sky Mall (50%)

 

03/06/09

 

3.92

%

 

25,750

 

25,750

 

Boulevard Shops (50%)

 

12/17/10

 

3.68

%

 

10,700

 

10,700

 

Chandler Village Center (50%)

 

01/15/11

 

3.70

%

 

8,643

 

8,643

 

Los Cerritos Center (51%)

 

07/01/11

 

3.83

%

 

66,300

 

66,300

 

Total Floating Rate Debt for Unconsolidated Assets

 

 

 

3.92

%

$

 

$

191,939

 

$

191,939

 

Total Debt for Unconsolidated Assets

 

 

 

5.62

%

$

1,723,620

 

$

191,939

 

$

1,915,559

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

 

 

 

5.33

%

$

6,284,350

 

$

1,355,624

 

$

7,639,974

 

Percentage to Total

 

 

 

 

 

82.3

%

17.7

%

100.0

%

 


a)   The debt balances include the unamortized debt premiums/discounts. Debt premiums/discounts represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and 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 above table represents the effective interest rate, including the debt premiums/discounts and loan financing costs.

(b) This debt has an interest rate swap agreement which effectively fixed the interest rate from December 1, 2005 to April 25, 2010.

(c)  This debt has an interest rate swap agreement which effectively fixed the interest rate from September 12, 2006 to April 25, 2011.

(d) These convertible senior notes were issued on 3/16/07 in an aggregate amount of $950.0 million. The above table includes the unamortized discount of $9.4 million and the annual interest rate represents the effective interest rate, including the discount.

(e)  This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 51.3%

(f)   This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 59.8%

(g) This debt has an interest rate swap agreement which effectively fixed the interest rate from January 15, 2005 to February 15, 2009.

 

12



 

The Macerich Company

Supplemental Financial and Operating Information

Development Pipeline Forecast

as of May 8, 2008

 

 

 

 

 

 

 

Estimated

 

 

 

 

 

Estimated Pro

 

Estimated

 

ESTIMATED YEAR PLACED IN SERVICE (1)

 

 

 

 

 

 

 

Project Size

 

Estimated Total

 

 

 

rata Project Cost

 

Completion Date

 

2007

 

2008

 

2009

 

2010

 

Property

 

Location

 

Project Type

 

(1)

 

Project Cost (1)

 

Ownership %

 

(1)

 

(1)

 

COST

 

COST

 

COST

 

COST

 

REDEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arrowhead Towne Center

 

Glendale, AZ

 

Expansion - Dick’s Sporting Goods

 

70,000

 

$

13,000,000

 

33.3

%

$

4,329,000

 

2008

 

 

 

$

4,329,000

 

 

 

 

 

Freehold Raceway Mall

 

Freehold, NJ

 

Expansion - Lifestyle Village

 

95,000

 

$

43,000,000

 

100

%

$

43,000,000

 

2007/2008

 

$

23,000,000

 

$

20,000,000

 

 

 

 

 

Scottsdale Fashion Square

 

Scottsdale, AZ

 

Expansion - Barney’s New York/Retail

 

170,000

 

$

143,000,000

 

50

%

$

71,500,000

 

2009/2010

 

 

 

 

 

$

60,775,000

 

$

10,725,000

 

Shoppingtown Mall

 

DeWitt, NY

 

Expansion - Regal Theatres

 

 

 

$

6,000,000

 

100

%

$

6,000,000

 

2008

 

 

 

$

6,000,000

 

 

 

 

 

Vintage Faire Mall

 

Modesto, CA

 

Expansion - Lifestyle Village

 

60,000

 

$

27,000,000

 

100

%

$

27,000,000

 

2008/2009

 

 

 

$

23,000,000

 

$

4,000,000

 

 

 

Wilton Mall

 

Saratoga Springs, NY

 

Expansion - JCPenney

 

85,000

 

$

3,000,000

 

100

%

$

3,000,000

 

2007

 

$

3,000,000

 

 

 

 

 

 

 

The Oaks

 

Thousand Oaks, CA.

 

Redevelopment/Expansion

 

97,288

 

$

250,000,000

 

100

%

$

250,000,000

 

2008/2009

 

 

 

$

200,000,000

 

$

50,000,000

 

 

 

Chesterfield Town Center

 

Richmond, VI

 

Redevelopment

 

 

 

$

14,000,000

 

100

%

$

14,000,000

 

2008

 

 

 

$

14,000,000

 

 

 

 

 

FlatIron Crossing

 

Broomfield, CO

 

Redevelopment

 

100,000

 

$

17,000,000

 

100

%

$

17,000,000

 

2009/2010

 

 

 

 

 

$

14,000,000

 

$

3,000,000

 

Northgate Mall

 

San Rafael, CA

 

Redevelopment

 

700,000

 

$

70,000,000

 

100

%

$

70,000,000

 

2009/2010

 

 

 

 

 

$

35,000,000

 

$

35,000,000

 

Santa Monica Place

 

Santa Monica, CA

 

Redevelopment

 

550,000

 

$

265,000,000

 

100

%

$

265,000,000

 

2009/2010

 

 

 

 

 

$

225,250,000

 

$

39,750,000

 

Westside Pavilion

 

West Los Angeles, CA

 

Redevelopment

 

100,000

 

$

30,000,000

 

100

%

$

30,000,000

 

2007/2008

 

$

21,000,000

 

$

9,000,000

 

 

 

 

 

Fiesta Mall

 

Mesa, AZ

 

Anchor Replacement - Dick’s Sporting Goods/Best Buy

 

110,000

 

$

50,000,000

 

100

%

$

50,000,000

 

2009

 

 

 

 

 

$

50,000,000

 

 

 

Lakewood Mall

 

Lakewood, CA

 

Anchor Replacement - Costco

 

160,000

 

$

23,000,000

 

51

%

$

11,730,000

 

2008

 

 

 

$

11,730,000

 

 

 

 

 

Valley River

 

Eugene, OR

 

Anchor Replacement - Regal Cinema’s

 

70,000

 

$

9,000,000

 

100

%

$

9,000,000

 

2007

 

$

9,000,000

 

 

 

 

 

 

 

Washington Square

 

Portland, OR

 

Anchor Replacement - Dick’s Sporting Goods

 

80,000

 

$

15,000,000

 

51

%

$

7,650,000

 

2008

 

 

 

$

7,650,000

 

 

 

 

 

Danbury Fair Mall

 

Danbury, CT

 

Renovation

 

 

 

$

31,000,000

 

100

%

$

31,000,000

 

2008

 

 

 

$

31,000,000

 

 

 

 

 

Flagstaff Mall

 

Flagstaff, AZ

 

Renovation

 

 

 

$

12,500,000

 

100

%

$

12,500,000

 

2007/2008

 

$

8,000,000

 

$

4,500,000

 

 

 

 

 

Freehold Raceway Mall

 

Freehold, NJ

 

Renovation

 

 

 

$

22,000,000

 

100

%

$

22,000,000

 

2007/2008

 

$

13,000,000

 

9,000,000

 

 

 

 

 

La Cumbre Plaza

 

Santa Barbara, CA

 

Renovation

 

 

 

$

22,000,000

 

100

%

$

22,000,000

 

2008/2009

 

 

 

$

11,000,000

 

$

11,000,000

 

 

 

TOTAL

 

 

 

 

 

2,447,288

 

$

1,065,500,000

 

 

 

$

966,709,000

 

 

 

$

77,000,000

 

$

351,209,000

 

$

450,025,000

 

$

88,475,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROUND UP DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estrella Falls

 

Goodyear, AZ

 

Regional Mall

 

1,000,000

 

$

210,000,000

 

84

%

$

176,400,000

 

2010/2011

 

 

 

 

 

 

 

$

149,940,000

 

SanTan Village Regional Center

 

Gilbert, AZ

 

Regional Mall

 

1,200,000

 

$

205,000,000

 

84.7

%

$

173,635,000

 

2007/2008

 

$

103,000,000

 

$

70,635,000

 

 

 

 

 

Promenade at Casa Grande

 

Casa Grande, AZ

 

Lifestyle/Power Center

 

1,014,016

 

$

118,000,000

 

51.3

%

$

60,534,000

 

2007/2008

 

$

30,267,000

 

$

30,267,000

 

 

 

 

 

Marketplace at Flagstaff

 

Flagstaff, AZ

 

Lifestyle/Power Center

 

287,000

 

$

45,000,000

 

100

%

$

45,000,000

 

2007/2008

 

$

34,000,000

 

$

11,000,000

 

 

 

 

 

Market at Estrella Falls

 

Goodyear, AZ

 

Power Center

 

500,000

 

$

90,000,000

 

35

%

$

31,500,000

 

2008/2009

 

 

 

$

18,900,000

 

$

9,450,000

 

$

3,150,000

 

Prasada - Waddell Center West

 

Surprise, AZ

 

Power Center

 

500,024

 

$

58,000,000

 

59.8

%

$

34,684,000

 

2009/2010

 

 

 

 

 

$

6,243,120

 

$

28,440,880

 

Prasada - Cactus Power Center

 

Surprise, AZ

 

Power Center

 

674,800

 

$

132,000,000

 

59.8

%

$

78,936,000

 

2010

 

 

 

 

 

 

 

$

78,936,000

 

TOTAL

 

 

 

 

 

5,175,840

 

$

858,000,000

 

 

 

$

600,689,000

 

 

 

$

167,267,000

 

$

130,802,000

 

$

15,693,120

 

$

260,466,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

 

 

 

 

 

7,623,128

 

$

1,923,500,000

 

 

 

$

1,567,398,000

 

 

 

$

244,267,000

 

$

482,011,000

 

$

465,718,120

 

$

348,941,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

POTENTIAL DEVELOPMENT OPPORTUNITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biltmore

 

Phoenix, AZ

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

Tysons Corner

 

McLean, VA

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

Scottsdale Fashion Square

 

Scottsdale, AZ

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NOTES

 

(1) - Much of this information is estimated and may change from time to time. See the Company’s Forward Looking Statements disclosure on page 1 for factors that may effect the information provided in this table.

 

13