MAC - 9.30.2013 - 10Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2013
Commission File No. 1-12504
THE MACERICH COMPANY
(Exact name of registrant as specified in its charter)
|
| | |
MARYLAND | | 95-4448705 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification Number) |
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401 (Address of principal executive office, including zip code) |
(310) 394-6000 (Registrant's telephone number, including area code) |
N/A (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve (12) months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past ninety (90) days.
YES x NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding twelve (12) months (or for such shorter period that the registrant was required to submit and post such files).
YES x NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
| | | | | | |
Large accelerated filer x | | Accelerated filer o | | Non-accelerated filer o (Do not check if a smaller reporting company) | | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES o NO x
Number of shares outstanding as of November 4, 2013 of the registrant's common stock, par value $0.01 per share: 140,540,086 shares
THE MACERICH COMPANY
FORM 10-Q
INDEX
|
| | | | |
Part I | | Financial Information | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Part II | | Other Information | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | |
THE MACERICH COMPANY
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
(Unaudited)
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
ASSETS: | | | |
Property, net | $ | 7,733,929 |
| | $ | 7,479,546 |
|
Cash and cash equivalents | 62,108 |
| | 65,793 |
|
Restricted cash | 26,704 |
| | 78,658 |
|
Marketable securities | — |
| | 23,667 |
|
Tenant and other receivables, net | 94,719 |
| | 103,744 |
|
Deferred charges and other assets, net | 546,582 |
| | 565,130 |
|
Loans to unconsolidated joint ventures | 2,736 |
| | 3,345 |
|
Due from affiliates | 32,299 |
| | 17,068 |
|
Investments in unconsolidated joint ventures | 706,450 |
| | 974,258 |
|
Total assets | $ | 9,205,527 |
| | $ | 9,311,209 |
|
LIABILITIES AND EQUITY: | | | |
Mortgage notes payable: | | | |
Related parties | $ | 270,715 |
| | $ | 274,609 |
|
Others | 4,209,900 |
| | 4,162,734 |
|
Total | 4,480,615 |
| | 4,437,343 |
|
Bank and other notes payable | 282,937 |
| | 824,027 |
|
Accounts payable and accrued expenses | 85,394 |
| | 70,251 |
|
Other accrued liabilities | 360,408 |
| | 318,174 |
|
Distributions in excess of investments in unconsolidated joint ventures | 257,452 |
| | 152,948 |
|
Co-venture obligation | 83,951 |
| | 92,215 |
|
Total liabilities | 5,550,757 |
| | 5,894,958 |
|
Commitments and contingencies |
| |
|
Equity: | | | |
Stockholders' equity: | | | |
Common stock, $0.01 par value, 250,000,000 shares authorized, 140,716,198 and 137,507,010 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively | 1,407 |
| | 1,375 |
|
Additional paid-in capital | 3,901,676 |
| | 3,715,895 |
|
Accumulated deficit | (606,464 | ) | | (639,741 | ) |
Total stockholders' equity | 3,296,619 |
| | 3,077,529 |
|
Noncontrolling interests | 358,151 |
| | 338,722 |
|
Total equity | 3,654,770 |
| | 3,416,251 |
|
Total liabilities and equity | $ | 9,205,527 |
| | $ | 9,311,209 |
|
The accompanying notes are an integral part of these consolidated financial statements.
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Revenues: | | | | | | | |
Minimum rents | $ | 150,638 |
| | $ | 112,221 |
| | $ | 438,625 |
| | $ | 335,713 |
|
Percentage rents | 4,137 |
| | 4,838 |
| | 10,953 |
| | 10,806 |
|
Tenant recoveries | 90,033 |
| | 64,713 |
| | 256,366 |
| | 186,661 |
|
Management Companies | 10,742 |
| | 9,858 |
| | 31,193 |
| | 30,730 |
|
Other | 11,006 |
| | 12,462 |
| | 35,770 |
| | 28,988 |
|
Total revenues | 266,556 |
| | 204,092 |
| | 772,907 |
| | 592,898 |
|
Expenses: | | | | | | | |
Shopping center and operating expenses | 86,184 |
| | 63,246 |
| | 248,933 |
| | 185,332 |
|
Management Companies' operating expenses | 23,036 |
| | 20,706 |
| | 69,003 |
| | 66,953 |
|
REIT general and administrative expenses | 5,955 |
| | 5,063 |
| | 18,672 |
| | 15,235 |
|
Depreciation and amortization | 91,346 |
| | 68,737 |
| | 272,696 |
| | 207,177 |
|
| 206,521 |
| | 157,752 |
| | 609,304 |
| | 474,697 |
|
Interest expense: | | | | | | | |
Related parties | 3,745 |
| | 3,815 |
| | 11,289 |
| | 11,588 |
|
Other | 48,911 |
| | 37,750 |
| | 147,430 |
| | 113,706 |
|
| 52,656 |
| | 41,565 |
| | 158,719 |
| | 125,294 |
|
Loss (gain) on early extinguishment of debt, net | 6 |
| | — |
| | (1,938 | ) | | — |
|
Total expenses | 259,183 |
| | 199,317 |
| | 766,085 |
| | 599,991 |
|
Equity in income of unconsolidated joint ventures | 35,161 |
| | 19,315 |
| | 145,477 |
| | 68,624 |
|
Co-venture expense | (2,053 | ) | | (2,066 | ) | | (6,232 | ) | | (4,462 | ) |
Income tax benefit | 543 |
| | 934 |
| | 2,263 |
| | 2,159 |
|
Gain on remeasurement, sale or write down of assets, net | 1,763 |
| | 21,967 |
| | 5,793 |
| | 39,938 |
|
Income from continuing operations | 42,787 |
| | 44,925 |
| | 154,123 |
| | 99,166 |
|
Discontinued operations: | | | | | | | |
(Loss) gain on the disposition of assets, net | (1,281 | ) | | (256 | ) | | 140,631 |
| | 75,571 |
|
(Loss) income from discontinued operations | (681 | ) | | 2,606 |
| | 3,416 |
| | 5,357 |
|
Total (loss) income from discontinued operations | (1,962 | ) | | 2,350 |
| | 144,047 |
| | 80,928 |
|
Net income | 40,825 |
| | 47,275 |
| | 298,170 |
| | 180,094 |
|
Less net income attributable to noncontrolling interests | 2,702 |
| | 3,382 |
| | 22,958 |
| | 16,915 |
|
Net income attributable to the Company | $ | 38,123 |
| | $ | 43,893 |
| | $ | 275,212 |
| | $ | 163,179 |
|
Earnings per common share attributable to Company—basic: | | | | | | | |
Income from continuing operations | $ | 0.28 |
| | $ | 0.31 |
| | $ | 1.00 |
| | $ | 0.66 |
|
Discontinued operations | (0.01 | ) | | 0.02 |
| | 0.97 |
| | 0.56 |
|
Net income attributable to common stockholders | $ | 0.27 |
| | $ | 0.33 |
| | $ | 1.97 |
| | $ | 1.22 |
|
Earnings per common share attributable to Company—diluted: | | | | | | | |
Income from continuing operations | $ | 0.28 |
| | $ | 0.31 |
| | $ | 1.00 |
| | $ | 0.66 |
|
Discontinued operations | (0.01 | ) | | 0.02 |
| | 0.97 |
| | 0.56 |
|
Net income attributable to common stockholders | $ | 0.27 |
| | $ | 0.33 |
| | $ | 1.97 |
| | $ | 1.22 |
|
Weighted average number of common shares outstanding: | | | | | | | |
Basic | 140,712,000 |
| | 134,220,000 |
| | 139,219,000 |
| | 133,091,000 |
|
Diluted | 140,773,000 |
| | 134,330,000 |
| | 139,320,000 |
| | 133,187,000 |
|
The accompanying notes are an integral part of these consolidated financial statements.
THE MACERICH COMPANY
CONSOLIDATED STATEMENT OF EQUITY
(Dollars in thousands, except per share data)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders' Equity | | | | |
| Common Stock | | | | | | | | | | |
| Shares | | Par Value | | Additional Paid-in Capital | | Accumulated Deficit | | Total Stockholders' Equity | | Noncontrolling Interests | | Total Equity |
Balance at January 1, 2013 | 137,507,010 |
| | $ | 1,375 |
| | $ | 3,715,895 |
| | $ | (639,741 | ) | | $ | 3,077,529 |
| | $ | 338,722 |
| | $ | 3,416,251 |
|
Net income | — |
| | — |
| | — |
| | 275,212 |
| | 275,212 |
| | 22,958 |
| | 298,170 |
|
Share and unit-based compensation plans | 86,425 |
| | — |
| | 16,757 |
| | — |
| | 16,757 |
| | — |
| | 16,757 |
|
Employee stock purchases | 8,941 |
| | — |
| | 459 |
| | — |
| | 459 |
| | — |
| | 459 |
|
Stock offerings, net | 2,456,956 |
| | 25 |
| | 171,096 |
| | — |
| | 171,121 |
| | — |
| | 171,121 |
|
Distributions paid ($1.74) per share | — |
| | — |
| | — |
| | (241,935 | ) | | (241,935 | ) | | — |
| | (241,935 | ) |
Distributions to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | (19,207 | ) | | (19,207 | ) |
Contributions from noncontrolling interests | — |
| | — |
| | — |
| | — |
| | — |
| | 18,066 |
| | 18,066 |
|
Other | — |
| | — |
| | (3,890 | ) | | — |
| | (3,890 | ) | | — |
| | (3,890 | ) |
Conversion of noncontrolling interests to common shares | 656,866 |
| | 7 |
| | 12,977 |
| | — |
| | 12,984 |
| | (12,984 | ) | | — |
|
Redemption of noncontrolling interests | — |
| | — |
| | (703 | ) | | — |
| | (703 | ) | | (319 | ) | | (1,022 | ) |
Adjustment of noncontrolling interest in Operating Partnership | — |
| | — |
| | (10,915 | ) | | — |
| | (10,915 | ) | | 10,915 |
| | — |
|
Balance at September 30, 2013 | 140,716,198 |
| | $ | 1,407 |
| | $ | 3,901,676 |
| | $ | (606,464 | ) | | $ | 3,296,619 |
| | $ | 358,151 |
| | $ | 3,654,770 |
|
The accompanying notes are an integral part of these consolidated financial statements.
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited) |
| | | | | | | |
| For the Nine Months Ended September 30, |
| 2013 | | 2012 |
Cash flows from operating activities: | | | |
Net income | $ | 298,170 |
| | $ | 180,094 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Gain on early extinguishment of debt, net | (1,938 | ) | | — |
|
Gain on remeasurement, sale or write down of assets, net | (5,793 | ) | | (39,938 | ) |
Gain on the disposition of assets, net from discontinued operations | (140,631 | ) | | (75,571 | ) |
Depreciation and amortization | 285,933 |
| | 234,410 |
|
Amortization of net (premium) discount on mortgages, bank and other notes payable | (5,502 | ) | | 661 |
|
Amortization of share and unit-based plans | 13,913 |
| | 8,950 |
|
Provision for doubtful accounts | 3,231 |
| | 2,200 |
|
Income tax benefit | (2,263 | ) | | (2,159 | ) |
Equity in income of unconsolidated joint ventures | (145,477 | ) | | (68,624 | ) |
Distributions of income from unconsolidated joint ventures | 8,538 |
| | 14,682 |
|
Co-venture expense | 6,232 |
| | 4,462 |
|
Changes in assets and liabilities, net of acquisitions and dispositions: | | | |
Tenant and other receivables | (1,887 | ) | | (1,336 | ) |
Other assets | 19,786 |
| | 23,114 |
|
Due from affiliates | (1,901 | ) | | (4,208 | ) |
Accounts payable and accrued expenses | 10,355 |
| | 16,272 |
|
Other accrued liabilities | (11,910 | ) | | (36,830 | ) |
Net cash provided by operating activities | 328,856 |
| | 256,179 |
|
Cash flows from investing activities: | | | |
Acquisitions of property | (492,577 | ) | | (70,925 | ) |
Development, redevelopment, expansion and renovation of properties | (158,682 | ) | | (84,283 | ) |
Property improvements | (21,752 | ) | | (24,846 | ) |
Issuance of notes receivable | (13,330 | ) | | (12,500 | ) |
Proceeds from notes receivable | 8,347 |
| | — |
|
Proceeds from maturities of marketable securities | 23,769 |
| | 788 |
|
Deferred leasing costs | (21,774 | ) | | (20,875 | ) |
Distributions from unconsolidated joint ventures | 665,374 |
| | 217,393 |
|
Contributions to unconsolidated joint ventures | (135,477 | ) | | (47,513 | ) |
Collection of/loans to unconsolidated joint ventures, net | 609 |
| | 661 |
|
Proceeds from sale of assets | 327,059 |
| | 130,691 |
|
Restricted cash | 52,892 |
| | 2,886 |
|
Net cash provided by investing activities | 234,458 |
| | 91,477 |
|
| | | |
|
| | | | | | | |
THE MACERICH COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) (Unaudited) |
| For the Nine Months Ended September 30, |
| 2013 | | 2012 |
Cash flows from financing activities: | | | |
Proceeds from mortgages, bank and other notes payable | 2,239,853 |
| | 1,580,885 |
|
Payments on mortgages, bank and other notes payable | (2,694,945 | ) | | (1,813,271 | ) |
Deferred financing costs | (11,053 | ) | | (4,639 | ) |
Net proceeds from stock offerings | 171,121 |
| | 175,869 |
|
Proceeds from share and unit-based plans | 558 |
| | 656 |
|
Exercise of stock warrants | — |
| | (3,448 | ) |
Redemption of noncontrolling interests | (1,022 | ) | | (71 | ) |
Contribution from noncontrolling interests | 4,127 |
| | 918 |
|
Dividends and distributions | (261,142 | ) | | (240,635 | ) |
Distributions to co-venture partner | (14,496 | ) | | (34,615 | ) |
Net cash used in financing activities | (566,999 | ) | | (338,351 | ) |
Net (decrease) increase in cash and cash equivalents | (3,685 | ) | | 9,305 |
|
Cash and cash equivalents, beginning of period | 65,793 |
| | 67,248 |
|
Cash and cash equivalents, end of period | $ | 62,108 |
| | $ | 76,553 |
|
Supplemental cash flow information: | | | |
Cash payments for interest, net of amounts capitalized | $ | 164,673 |
| | $ | 147,946 |
|
Non-cash transactions: | | | |
Accrued development costs included in accounts payable and accrued expenses and other accrued liabilities | $ | 23,666 |
| | $ | 30,591 |
|
Acquisition of properties by assumption of mortgage note payable and other accrued liabilities | $ | 109,858 |
| | $ | — |
|
Assumption of mortgage note payable and other liabilities from unconsolidated joint ventures | $ | 54,271 |
| | $ | — |
|
Mortgage notes payable settled by deed-in-lieu of foreclosure | $ | 84,000 |
| | $ | 185,000 |
|
Application of deposit to acquire property | $ | 30,000 |
| | $ | — |
|
Conversion of noncontrolling interests to common shares | $ | 12,984 |
| | $ | 11,978 |
|
The accompanying notes are an integral part of these consolidated financial statements.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
(Unaudited)
The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community/power shopping centers (the "Centers") located throughout the United States.
The Company commenced operations effective with the completion of its initial public offering on March 16, 1994. As of September 30, 2013, the Company was the sole general partner of, and held a 94% ownership interest in, The Macerich Partnership, L.P. (the "Operating Partnership"). The Company was organized to qualify as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code").
The property management, leasing and redevelopment of the Company's portfolio is provided by the Company's management companies, Macerich Property Management Company, LLC, a single member Delaware limited liability company, Macerich Management Company, a California corporation, Macerich Arizona Partners LLC, a single member Arizona limited liability company, Macerich Arizona Management LLC, a single member Delaware limited liability company, Macerich Partners of Colorado LLC, a Colorado limited liability company, MACW Mall Management, Inc., a New York corporation, and MACW Property Management, LLC, a single member New York limited liability company. All seven of the management companies are collectively referred to herein as the "Management Companies."
All references to the Company in this Quarterly Report on Form 10-Q include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
| |
2. | Summary of Significant Accounting Policies: |
Basis of Presentation:
The accompanying consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. They do not include all of the information and footnotes required by GAAP for complete financial statements and have not been audited by independent public accountants.
The accompanying consolidated financial statements include the accounts of the Company and the Operating Partnership. Investments in entities in which the Company has a controlling financial interest or entities that meet the definition of a variable interest entity in which the Company has, as a result of ownership, contractual or other financial interests, both the power to direct activities that most significantly impact the economic performance of the variable interest entity and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the variable interest entity are consolidated; otherwise they are accounted for under the equity method of accounting and are reflected as investments in unconsolidated joint ventures.
All intercompany accounts and transactions have been eliminated in the consolidated financial statements.
The unaudited interim consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2012. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements for the interim periods have been made. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying consolidated balance sheet as of December 31, 2012 has been derived from the audited financial statements, but does not include all disclosures required by GAAP.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
| |
3. | Earnings per Share ("EPS"): |
The following table reconciles the numerator and denominator used in the computation of earnings per share for the three and nine months ended September 30, 2013 and 2012 (shares in thousands):
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Numerator | | | | | | | |
Income from continuing operations | $ | 42,787 |
| | $ | 44,925 |
| | $ | 154,123 |
| | $ | 99,166 |
|
(Loss) income from discontinued operations | (1,962 | ) | | 2,350 |
| | 144,047 |
| | 80,928 |
|
Net income attributable to noncontrolling interests | (2,702 | ) | | (3,382 | ) | | (22,958 | ) | | (16,915 | ) |
Net income attributable to the Company | 38,123 |
| | 43,893 |
| | 275,212 |
| | 163,179 |
|
Allocation of earnings to participating securities | (80 | ) | | (63 | ) | | (257 | ) | | (443 | ) |
Numerator for basic and diluted earnings per share—net income attributable to common stockholders | $ | 38,043 |
| | $ | 43,830 |
| | $ | 274,955 |
| | $ | 162,736 |
|
Denominator | | | | | | | |
Denominator for basic earnings per share—weighted average number of common shares outstanding | 140,712 |
| | 134,220 |
| | 139,219 |
| | 133,091 |
|
Effect of dilutive securities:(1) | | | | | | | |
Stock warrants | — |
| | 64 |
| | — |
| | 78 |
|
Share and unit-based compensation plans | 61 |
| | 46 |
| | 101 |
| | 18 |
|
Denominator for diluted earnings per share—weighted average number of common shares outstanding | 140,773 |
| | 134,330 |
| | 139,320 |
| | 133,187 |
|
Earnings per common share—basic: | | | | | | | |
Income from continuing operations | $ | 0.28 |
| | $ | 0.31 |
| | $ | 1.00 |
| | $ | 0.66 |
|
Discontinued operations | (0.01 | ) | | 0.02 |
| | 0.97 |
| | 0.56 |
|
Net income attributable to common stockholders | $ | 0.27 |
| | $ | 0.33 |
| | $ | 1.97 |
| | $ | 1.22 |
|
Earnings per common share—diluted: | | | | | | | |
Income from continuing operations | $ | 0.28 |
| | $ | 0.31 |
| | $ | 1.00 |
| | $ | 0.66 |
|
Discontinued operations | (0.01 | ) | | 0.02 |
| | 0.97 |
| | 0.56 |
|
Net income attributable to common stockholders | $ | 0.27 |
| | $ | 0.33 |
| | $ | 1.97 |
| | $ | 1.22 |
|
| |
(1) | The convertible senior notes ("Senior Notes") are excluded from diluted EPS for the nine months ended September 30, 2012 as their impact was antidilutive. The Senior Notes were paid off in full on March 15, 2012 (See Note 10—Bank and Other Notes Payable). |
Diluted EPS excludes 184,304 convertible preferred units for the three months ended September 30, 2013 and 2012, and 184,304 and 197,183 convertible preferred units for the nine months ended September 30, 2013 and 2012, respectively, as their impact was antidilutive.
Diluted EPS excludes 9,621,313 and 10,769,552 Operating Partnership units ("OP Units") for the three months ended September 30, 2013 and 2012, respectively, and 9,920,197 and 11,069,129 OP Units for the nine months ended September 30, 2013 and 2012, respectively, as their impact was antidilutive.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
| |
4. | Investments in Unconsolidated Joint Ventures: |
During 2013 and 2012, the Company made the following investments and dispositions relating to its unconsolidated joint ventures:
On March 30, 2012, the Company sold its 50% ownership interest in Chandler Village Center, a 273,000 square foot community center in Chandler, Arizona, for a total sales price of $14,795, resulting in a gain on sale of assets of $8,185 that was included in gain on remeasurement, sale or write down of assets, net during the nine months ended September 30, 2012. The sales price was funded by a cash payment of $6,045 and the assumption of the Company's share of the mortgage note payable on the property of $8,750. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On March 30, 2012, the Company sold its 50% ownership interest in Chandler Festival, a 500,000 square foot community center in Chandler, Arizona, for a total sales price of $30,975, resulting in a gain on sale of assets of $12,347 that was included in gain on remeasurement, sale or write down of assets, net during the nine months ended September 30, 2012. The sales price was funded by a cash payment of $16,183 and the assumption of the Company's share of the mortgage note payable on the property of $14,792. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On March 30, 2012, the Company's joint venture in SanTan Village Power Center, a 491,000 square foot community center in Gilbert, Arizona, sold the property for $54,780, resulting in a gain on sale of assets to the joint venture of $23,294. The cash proceeds from the sale were used to pay off the $45,000 mortgage loan on the property and the remaining $9,780 was distributed to the partners. The Company's share of the gain recognized was $11,502, which was included in equity in income of unconsolidated joint ventures during the nine months ended September 30, 2012, offset in part by $3,565, which was included in net income attributable to noncontrolling interests during the nine months ended September 30, 2012. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On May 31, 2012, the Company sold its 50% ownership interest in Chandler Gateway, a 260,000 square foot community center in Chandler, Arizona, for a total sales price of $14,315, resulting in a gain on sale of assets of $3,365 that was included in gain on remeasurement, sale or write down of assets, net during the nine months ended September 30, 2012. The sales price was funded by a cash payment of $4,921 and the assumption of the Company's share of the mortgage note payable on the property of $9,394. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On August 10, 2012, the Company was bought out of its ownership interest in NorthPark Center, a 1,946,000 square foot regional shopping center in Dallas, Texas, for $118,810, resulting in a gain of $24,590 that was included in gain on remeasurement, sale or write down of assets during the three and nine months ended September 30, 2012. The Company used the cash proceeds to pay down its line of credit.
On October 3, 2012, the Company acquired the remaining 75% ownership interest in FlatIron Crossing, a 1,435,000 square foot regional shopping center in Broomfield, Colorado, that it did not own for $310,397. The purchase price was funded by a cash payment of $195,900 and the assumption of the third party's share of the mortgage note payable on the property of $114,497. Prior to the acquisition, the Company had accounted for its investment in FlatIron Crossing under the equity method. Since the date of acquisition, the Company has included FlatIron Crossing in its consolidated financial statements (See Note 14—Acquisitions).
On October 26, 2012, the Company acquired the remaining 33.3% ownership interest in Arrowhead Towne Center, a 1,196,000 square foot regional shopping center in Glendale, Arizona, that it did not own for $144,400. The purchase price was funded by a cash payment of $69,025 and the assumption of the third party's pro rata share of the mortgage note payable on the property of $75,375. Prior to the acquisition, the Company had accounted for its investment in Arrowhead Towne Center under the equity method. Since the date of acquisition, the Company has included Arrowhead Towne Center in its consolidated financial statements (See Note 14—Acquisitions).
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
On May 29, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center Office, a 582,000 square foot office building in Redmond, Washington, for $185,000, resulting in a gain on the sale of assets of $89,155 to the joint venture. The Company's share of the gain was $44,424, which was included in equity in income of unconsolidated joint ventures during the nine months ended September 30, 2013. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On June 12, 2013, the Company's joint venture in Pacific Premier Retail LP sold Kitsap Mall, a 846,000 square foot regional shopping center in Silverdale, Washington, for $127,000, resulting in a gain on the sale of assets of $55,155 to the joint venture. The Company's share of the gain was $28,129, which was included in equity in income of unconsolidated joint ventures during the nine months ended September 30, 2013. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On August 1, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center, a 695,000 square foot community center in Redmond, Washington, for $127,000, resulting in a gain on the sale of assets of $38,471 to the joint venture. The Company's share of the gain was $18,263, which was included in equity in income of unconsolidated joint ventures during the three and nine months ended September 30, 2013. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On September 17, 2013, the Company’s joint venture in Camelback Colonnade, a 619,000 square foot community center in Phoenix, Arizona, was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture. This transaction is referred to herein as the "Camelback Colonnade Restructuring". Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements (See Note 14—Acquisitions).
Combined condensed balance sheets and statements of operations are presented below for all unconsolidated joint ventures.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
Combined Condensed Balance Sheets of Unconsolidated Joint Ventures:
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Assets(1): | | | |
Properties, net | $ | 3,454,127 |
| | $ | 3,653,631 |
|
Other assets | 316,985 |
| | 411,862 |
|
Total assets | $ | 3,771,112 |
| | $ | 4,065,493 |
|
Liabilities and partners' capital(1): | | | |
Mortgage notes payable(2) | $ | 3,648,498 |
| | $ | 3,240,723 |
|
Other liabilities | 196,927 |
| | 148,711 |
|
Company's (deficit) capital | (72,153 | ) | | 304,477 |
|
Outside partners' (deficit) capital | (2,160 | ) | | 371,582 |
|
Total liabilities and partners' capital | $ | 3,771,112 |
| | $ | 4,065,493 |
|
Investments in unconsolidated joint ventures: | | | |
Company's (deficit) capital | $ | (72,153 | ) | | $ | 304,477 |
|
Basis adjustment(3) | 521,151 |
| | 516,833 |
|
| $ | 448,998 |
| | $ | 821,310 |
|
| | | |
Assets—Investments in unconsolidated joint ventures | $ | 706,450 |
| | $ | 974,258 |
|
Liabilities—Distributions in excess of investments in unconsolidated joint ventures | (257,452 | ) | | (152,948 | ) |
| $ | 448,998 |
| | $ | 821,310 |
|
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
| |
(1) | These amounts include the assets and liabilities of the following joint ventures as of September 30, 2013 and December 31, 2012: |
|
| | | | | | | |
| Pacific Premier Retail LP | | Tysons Corner LLC |
As of September 30, 2013: | | | |
Total Assets | $ | 776,186 |
| | $ | 467,632 |
|
Total Liabilities | $ | 818,222 |
| | $ | 337,804 |
|
As of December 31, 2012: | | | |
Total Assets | $ | 1,039,742 |
| | $ | 409,622 |
|
Total Liabilities | $ | 942,370 |
| | $ | 329,145 |
|
| |
(2) | Certain mortgage notes payable could become recourse debt to the Company should the joint venture be unable to discharge the obligations of the related debt. As of September 30, 2013 and December 31, 2012, a total of $47,040 and $51,171, respectively, could become recourse debt to the Company. As of September 30, 2013 and December 31, 2012, the Company had indemnity agreements from joint venture partners for $21,270 of the guaranteed amount. |
Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life ("NML") of $715,332 and $436,857 as of September 30, 2013 and December 31, 2012, respectively. NML is considered a related party because it is a joint venture partner with the Company in Macerich Northwestern Associates—Broadway Plaza. Interest expense incurred on these borrowings amounted to $7,920 and $10,980 for the three months ended September 30, 2013 and 2012, respectively, and $21,717 and $32,974 for the nine months ended September 30, 2013 and 2012, respectively.
| |
(3) | The Company amortizes the difference between the cost of its investments in unconsolidated joint ventures and the book value of the underlying equity into income on a straight-line basis consistent with the lives of the underlying assets. The amortization of this difference was $3,860 and $3,136 for the three months ended September 30, 2013 and 2012, respectively, and $9,753 and $6,211 for the nine months ended September 30, 2013 and 2012, respectively. |
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
Combined Condensed Statements of Operations of Unconsolidated Joint Ventures:
|
| | | | | | | | | | | | | | | |
| Pacific Premier Retail LP | | Tysons Corner LLC | | Other Joint Ventures | | Total |
Three Months Ended September 30, 2013 | | | | | | | |
Revenues: | | | | | | | |
Minimum rents | $ | 27,426 |
| | $ | 15,344 |
| | $ | 59,940 |
| | $ | 102,710 |
|
Percentage rents | 572 |
| | (12 | ) | | 2,938 |
| | 3,498 |
|
Tenant recoveries | 12,115 |
| | 11,304 |
| | 28,361 |
| | 51,780 |
|
Other | 1,086 |
| | 510 |
| | 8,143 |
| | 9,739 |
|
Total revenues | 41,199 |
| | 27,146 |
| | 99,382 |
| | 167,727 |
|
Expenses: | | | | | | | |
Shopping center and operating expenses | 12,231 |
| | 9,818 |
| | 35,926 |
| | 57,975 |
|
Interest expense | 10,251 |
| | 3,801 |
| | 21,062 |
| | 35,114 |
|
Depreciation and amortization | 9,067 |
| | 4,568 |
| | 22,688 |
| | 36,323 |
|
Total operating expenses | 31,549 |
| | 18,187 |
| | 79,676 |
| | 129,412 |
|
Gain (loss) on remeasurement, sale or write down of assets, net | 38,432 |
| | — |
| | (328 | ) | | 38,104 |
|
Gain on early extinguishment of debt | — |
| | 14 |
| | — |
| | 14 |
|
Net income | $ | 48,082 |
| | $ | 8,973 |
| | $ | 19,378 |
| | $ | 76,433 |
|
Company's equity in net income | $ | 21,567 |
| | $ | 2,919 |
| | $ | 10,675 |
| | $ | 35,161 |
|
Three Months Ended September 30, 2012 | | | | | | | |
Revenues: | | | | | | | |
Minimum rents | $ | 32,718 |
| | $ | 15,847 |
| | $ | 75,809 |
| | $ | 124,374 |
|
Percentage rents | 837 |
| | 233 |
| | 4,214 |
| | 5,284 |
|
Tenant recoveries | 14,091 |
| | 11,340 |
| | 37,663 |
| | 63,094 |
|
Other | 1,138 |
| | 618 |
| | 9,415 |
| | 11,171 |
|
Total revenues | 48,784 |
| | 28,038 |
| | 127,101 |
| | 203,923 |
|
Expenses: | | | | | | | |
Shopping center and operating expenses | 15,075 |
| | 8,760 |
| | 46,153 |
| | 69,988 |
|
Interest expense | 12,904 |
| | 2,838 |
| | 32,338 |
| | 48,080 |
|
Depreciation and amortization | 10,905 |
| | 5,094 |
| | 28,784 |
| | 44,783 |
|
Total operating expenses | 38,884 |
| | 16,692 |
| | 107,275 |
| | 162,851 |
|
Loss on remeasurement, sale or write down of assets, net | — |
| | — |
| | (28 | ) | | (28 | ) |
Net income | $ | 9,900 |
| | $ | 11,346 |
| | $ | 19,798 |
| | $ | 41,044 |
|
Company's equity in net income | $ | 5,035 |
| | $ | 4,372 |
| | $ | 9,908 |
| | $ | 19,315 |
|
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
|
| | | | | | | | | | | | | | | |
| Pacific Premier Retail LP | | Tysons Corner LLC | | Other Joint Ventures | | Total |
Nine Months Ended September 30, 2013 | | | | | | | |
Revenues: | | | | | | | |
Minimum rents | $ | 91,779 |
| | $ | 46,526 |
| | $ | 180,870 |
| | $ | 319,175 |
|
Percentage rents | 2,155 |
| | 734 |
| | 7,176 |
| | 10,065 |
|
Tenant recoveries | 40,555 |
| | 34,025 |
| | 82,261 |
| | 156,841 |
|
Other | 3,980 |
| | 2,080 |
| | 26,923 |
| | 32,983 |
|
Total revenues | 138,469 |
| | 83,365 |
| | 297,230 |
| | 519,064 |
|
Expenses: | | | | | | | |
Shopping center and operating expenses | 40,948 |
| | 26,819 |
| | 106,887 |
| | 174,654 |
|
Interest expense | 33,118 |
| | 7,825 |
| | 66,108 |
| | 107,051 |
|
Depreciation and amortization | 30,697 |
| | 13,499 |
| | 67,808 |
| | 112,004 |
|
Total operating expenses | 104,763 |
| | 48,143 |
| | 240,803 |
| | 393,709 |
|
Gain on remeasurement, sale or write down of assets, net | 182,781 |
| | — |
| | 373 |
| | 183,154 |
|
Gain on early extinguishment of debt | — |
| | 14 |
| | — |
| | 14 |
|
Net income | $ | 216,487 |
| | $ | 35,236 |
| | $ | 56,800 |
| | $ | 308,523 |
|
Company's equity in net income | $ | 105,684 |
| | $ | 12,957 |
| | $ | 26,836 |
| | $ | 145,477 |
|
Nine Months Ended September 30, 2012 | | | | | | | |
Revenues: | | | | | | | |
Minimum rents | $ | 98,812 |
| | $ | 47,149 |
| | $ | 251,599 |
| | $ | 397,560 |
|
Percentage rents | 2,571 |
| | 866 |
| | 10,531 |
| | 13,968 |
|
Tenant recoveries | 41,967 |
| | 32,969 |
| | 121,825 |
| | 196,761 |
|
Other | 3,665 |
| | 1,964 |
| | 27,775 |
| | 33,404 |
|
Total revenues | 147,015 |
| | 82,948 |
| | 411,730 |
| | 641,693 |
|
Expenses: | | | | | | | |
Shopping center and operating expenses | 43,385 |
| | 25,834 |
| | 155,014 |
| | 224,233 |
|
Interest expense | 39,405 |
| | 8,902 |
| | 108,784 |
| | 157,091 |
|
Depreciation and amortization | 31,926 |
| | 15,279 |
| | 91,214 |
| | 138,419 |
|
Total operating expenses | 114,716 |
| | 50,015 |
| | 355,012 |
| | 519,743 |
|
(Loss) gain on remeasurement, sale or write down of assets, net | (10 | ) | | — |
| | 22,948 |
| | 22,938 |
|
Net income | $ | 32,289 |
| | $ | 32,933 |
| | $ | 79,666 |
| | $ | 144,888 |
|
Company's equity in net income | $ | 16,422 |
| | $ | 12,721 |
| | $ | 39,481 |
| | $ | 68,624 |
|
Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
Property consists of the following:
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Land | $ | 1,751,611 |
| | $ | 1,572,621 |
|
Buildings and improvements | 6,642,696 |
| | 6,417,674 |
|
Tenant improvements | 554,528 |
| | 496,203 |
|
Equipment and furnishings | 153,146 |
| | 149,959 |
|
Construction in progress | 239,106 |
| | 376,249 |
|
| 9,341,087 |
| | 9,012,706 |
|
Less accumulated depreciation | (1,607,158 | ) | | (1,533,160 | ) |
| $ | 7,733,929 |
| | $ | 7,479,546 |
|
Depreciation expense was $71,136 and $55,086 for the three months ended September 30, 2013 and 2012, respectively, and $207,877 and $164,369 for the nine months ended September 30, 2013 and 2012, respectively.
The gain on remeasurement, sale or write down of assets, net includes the write off of development costs of $126 and $2,623 during the three months ended September 30, 2013 and 2012, respectively, and $1,497 and $8,549 during the nine months ended September 30, 2013 and 2012, respectively.
The gain on remeasurement, sale or write down of assets, net for the three and nine months ended September 30, 2013 includes a remeasurement gain of $36,341 on the Camelback Colonnade Restructuring (See Note 14—Acquisitions) offset in part by an impairment loss of $34,452 due to the reduction in the estimated holding period of the long-lived assets of Great Northern Mall and two former Mervyn's stores.
In addition, the gain on remeasurement, sale or write down of assets, net includes the gain on the sale of assets of $5,401 during the nine months ended September 30, 2013.
| |
6. | Marketable Securities: |
Marketable securities consist of the following:
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Government debt securities, at par value | $ | — |
| | $ | 23,769 |
|
Less discount | — |
| | (102 | ) |
| — |
| | 23,667 |
|
Unrealized gain | — |
| | 685 |
|
Fair value (Level 1 measurement) | $ | — |
| | $ | 24,352 |
|
The proceeds from maturities and interest receipts from the marketable securities were restricted to the service of the Greeley Note (See Note 10—Bank and Other Notes Payable). On September 1, 2013, the Greeley note was paid off in full.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
| |
7. | Tenant and Other Receivables, net: |
Included in tenant and other receivables, net, is an allowance for doubtful accounts of $2,672 and $2,374 at September 30, 2013 and December 31, 2012, respectively. Also included in tenant and other receivables, net, are accrued percentage rents of $2,180 and $9,168 at September 30, 2013 and December 31, 2012, respectively, and deferred rent receivable due to straight-line rent adjustments of $53,523 and $49,129 at September 30, 2013 and December 31, 2012, respectively.
Tenant and other receivables, net includes a note receivable from J&R Holdings XV, LLC ("Pederson") that bears interest at an effective rate of 16.3% and matures on December 31, 2013. Pederson is considered a related party because it has an ownership interest in Promenade at Casa Grande. The note is secured by Pederson's interest in Promenade at Casa Grande. Interest income on the note was $156 and $130 for the three months ended September 30, 2013 and 2012, respectively, and $464 and $388 for the nine months ended September 30, 2013 and 2012, respectively. The balance on the note, including accrued interest, at September 30, 2013 and December 31, 2012 was $4,427 and $3,963, respectively.
Tenant and other receivables, net also included a note receivable that was secured by a deed of trust, bore interest at 5.5% and was to mature on March 31, 2031. This loan was collected in full on August 23, 2013. The balance on the loan at December 31, 2012 was $8,502.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
| |
8. | Deferred Charges and Other Assets, net: |
Deferred charges and other assets, net, consist of the following:
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Leasing | $ | 226,891 |
| | $ | 234,498 |
|
Financing | 52,038 |
| | 42,868 |
|
Intangible assets: | | | |
In-place lease values | 199,274 |
| | 175,735 |
|
Leasing commissions and legal costs | 50,020 |
| | 46,419 |
|
Above-market leases | 116,717 |
| | 118,033 |
|
Deferred tax assets | 32,020 |
| | 33,414 |
|
Deferred compensation plan assets | 29,126 |
| | 24,670 |
|
Acquisition deposit | — |
| | 30,000 |
|
Other assets | 68,180 |
| | 72,811 |
|
| 774,266 |
| | 778,448 |
|
Less accumulated amortization(1) | (227,684 | ) | | (213,318 | ) |
| $ | 546,582 |
| | $ | 565,130 |
|
| |
(1) | Accumulated amortization includes $80,747 and $62,792 relating to in-place lease values, leasing commissions and legal costs at September 30, 2013 and December 31, 2012, respectively. Amortization expense of in-place lease values, leasing commissions and legal costs was $12,228 and $6,323 for the three months ended September 30, 2013 and 2012, respectively, and $40,611 and $22,529 for the nine months ended September 30, 2013 and 2012, respectively. |
The allocated values of above-market leases and below-market leases consist of the following:
|
| | | | | | | |
| September 30, 2013 | | December 31, 2012 |
Above-Market Leases | | | |
Original allocated value | $ | 116,717 |
| | $ | 118,033 |
|
Less accumulated amortization | (43,047 | ) | | (46,361 | ) |
| $ | 73,670 |
| | $ | 71,672 |
|
Below-Market Leases(1) | | | |
Original allocated value | $ | 186,600 |
| | $ | 164,489 |
|
Less accumulated amortization | (74,056 | ) | | (77,131 | ) |
| $ | 112,544 |
| | $ | 87,358 |
|
| |
(1) | Below-market leases are included in other accrued liabilities. |
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
| |
9. | Mortgage Notes Payable: |
Mortgage notes payable at September 30, 2013 and December 31, 2012 consist of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Carrying Amount of Mortgage Notes(1) | | | | | | |
| | September 30, 2013 | | December 31, 2012 | | | | | | |
Property Pledged as Collateral | | Related Party | | Other | | Related Party | | Other | | Effective Interest Rate(2) | | Monthly Debt Service(3) | | Maturity Date(4) |
Arrowhead Towne Center | | $ | — |
| | $ | 237,832 |
| | $ | — |
| | $ | 243,176 |
| | 2.76 | % | | $ | 1,131 |
| | 2018 |
|
Camelback Colonnade(5) | | — |
| | 49,416 |
| | — |
| | — |
| | 2.16 | % | | 178 |
| | 2015 |
|
Chandler Fashion Center(6) | | — |
| | 200,000 |
| | — |
| | 200,000 |
| | 3.77 | % | | 625 |
| | 2019 |
|
Chesterfield Towne Center | | — |
| | 110,000 |
| | — |
| | 110,000 |
| | 4.80 | % | | 573 |
| | 2022 |
|
Danbury Fair Mall | | 117,810 |
| | 117,809 |
| | 119,823 |
| | 119,823 |
| | 5.53 | % | | 1,538 |
| | 2020 |
|
Deptford Mall | | — |
| | 202,556 |
| | — |
| | 205,000 |
| | 3.76 | % | | 947 |
| | 2023 |
|
Deptford Mall | | — |
| | 14,616 |
| | — |
| | 14,800 |
| | 6.46 | % | | 101 |
| | 2016 |
|
Eastland Mall | | — |
| | 168,000 |
| | — |
| | 168,000 |
| | 5.79 | % | | 811 |
| | 2016 |
|
Fashion Outlets of Chicago(7) | | — |
| | 81,472 |
| | — |
| | 9,165 |
| | 2.98 | % | | 182 |
| | 2017 |
|
Fashion Outlets of Niagara Falls USA | | — |
| | 124,682 |
| | — |
| | 126,584 |
| | 4.89 | % | | 727 |
| | 2020 |
|
Fiesta Mall(8) | | — |
| | — |
| | — |
| | 84,000 |
| | — |
| | — |
| | — |
|
Flagstaff Mall | | — |
| | 37,000 |
| | — |
| | 37,000 |
| | 5.03 | % | | 151 |
| | 2015 |
|
FlatIron Crossing(9) | | — |
| | — |
| | — |
| | 173,561 |
| | — |
| | — |
| | — |
|
Freehold Raceway Mall(6) | | — |
| | 232,900 |
| | — |
| | 232,900 |
| | 4.20 | % | | 805 |
| | 2018 |
|
Fresno Fashion Fair | | 79,701 |
| | 79,701 |
| | 80,601 |
| | 80,602 |
| | 6.76 | % | | 1,104 |
| | 2015 |
|
Great Northern Mall | | — |
| | 35,719 |
| | — |
| | 36,395 |
| | 5.19 | % | | 234 |
| | 2013 |
|
Green Acres Mall(10) | | — |
| | 321,407 |
| | — |
| | — |
| | 3.61 | % | | 1,447 |
| | 2021 |
|
Kings Plaza Shopping Center(11) | | — |
| | 492,954 |
| | — |
| | 354,000 |
| | 3.67 | % | | 2,229 |
| | 2019 |
|
Northgate Mall(12) | | — |
| | 64,000 |
| | — |
| | 64,000 |
| | 3.06 | % | | 130 |
| | 2017 |
|
Oaks, The | | — |
| | 215,224 |
| | — |
| | 218,119 |
| | 4.14 | % | | 1,064 |
| | 2022 |
|
Pacific View | | — |
| | 136,478 |
| | — |
| | 138,367 |
| | 4.08 | % | | 668 |
| | 2022 |
|
Paradise Valley Mall(13) | | — |
| | — |
| | — |
| | 81,000 |
| | — |
| | — |
| | — |
|
Promenade at Casa Grande(14) | | — |
| | 64,226 |
| | — |
| | 73,700 |
| | 5.21 | % | | 245 |
| | 2013 |
|
Salisbury, Centre at | | — |
| | 115,000 |
| | — |
| | 115,000 |
| | 5.83 | % | | 555 |
| | 2016 |
|
Santa Monica Place | | — |
| | 236,701 |
| | — |
| | 240,000 |
| | 2.99 | % | | 1,004 |
| | 2018 |
|
SanTan Village Regional Center(15) | | — |
| | 137,321 |
| | — |
| | 138,087 |
| | 3.14 | % | | 589 |
| | 2019 |
|
South Plains Mall | | — |
| | 100,221 |
| | — |
| | 101,340 |
| | 6.58 | % | | 648 |
| | 2015 |
|
South Towne Center(16) | | — |
| | — |
| | — |
| | 85,247 |
| | — |
| | — |
| | — |
|
Towne Mall | | — |
| | 23,092 |
| | — |
| | 23,369 |
| | 4.48 | % | | 117 |
| | 2022 |
|
Tucson La Encantada | | 73,204 |
| | — |
| | 74,185 |
| | — |
| | 4.23 | % | | 368 |
| | 2022 |
|
Twenty Ninth Street(17) | | — |
| | 107,000 |
| | — |
| | 107,000 |
| | 3.02 | % | | 251 |
| | 2016 |
|
Valley Mall | | — |
| | 42,345 |
| | — |
| | 42,891 |
| | 5.85 | % | | 280 |
| | 2016 |
|
Valley River Center | | — |
| | 120,000 |
| | — |
| | 120,000 |
| | 5.59 | % | | 558 |
| | 2016 |
|
Victor Valley, Mall of(18) | | — |
| | 90,000 |
| | — |
| | 90,000 |
| | 2.74 | % | | 183 |
| | 2014 |
|
Vintage Faire Mall(16) | | — |
| | 99,431 |
| | — |
| | 135,000 |
| | 5.81 | % | | 586 |
| | 2015 |
|
Westside Pavilion | | — |
| | 152,797 |
| | — |
| | 154,608 |
| | 4.49 | % | | 783 |
| | 2022 |
|
Wilton Mall(19) | | — |
| | — |
| | — |
| | 40,000 |
| | — |
| | — |
| | — |
|
| | $ | 270,715 |
| | $ | 4,209,900 |
| | $ | 274,609 |
| | $ | 4,162,734 |
| | |
| | |
| | |
|
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
9. Mortgage Notes Payable: (Continued)
| |
(1) | The mortgage notes payable balances include the unamortized debt premiums (discounts). Debt premiums (discounts) represent the excess (deficiency) of the fair value of debt over (under) the principal value of debt assumed in various acquisitions and are amortized to interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. |
Debt premiums (discounts) consist of the following:
|
| | | | | | | |
Property Pledged as Collateral | September 30, 2013 | | December 31, 2012 |
Arrowhead Towne Center | $ | 15,411 |
| | $ | 17,716 |
|
Camelback Colonnade | 2,416 |
| | — |
|
Deptford Mall | (15 | ) | | (19 | ) |
Fashion Outlets of Niagara Falls USA | 6,574 |
| | 7,270 |
|
FlatIron Crossing | — |
| | 5,232 |
|
Great Northern Mall | (5 | ) | | (28 | ) |
Valley Mall | (241 | ) | | (307 | ) |
| $ | 24,140 |
| | $ | 29,864 |
|
| |
(2) | The interest rate disclosed represents the effective interest rate, including the debt premiums (discounts) and deferred finance costs. |
| |
(3) | The monthly debt service represents the payment of principal and interest. |
| |
(4) | The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met. |
| |
(5) | On September 17, 2013, the Company obtained control of the consolidated joint venture as a result of the Camelback Colonnade Restructuring (See Note 14—Acquisitions). The loan on the property bears interest at an effective rate of 2.16% and matures on October 12, 2015. |
| |
(6) | A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 11—Co-Venture Arrangement). |
| |
(7) | The construction loan on the property allows for borrowings up to $140,000, bears interest at LIBOR plus 2.50% and matures on March 5, 2017, including extension options. At September 30, 2013 and December 31, 2012, the total interest rate was 2.98% and 3.00%, respectively. |
| |
(8) | On September 30, 2013, the Company conveyed the property to the lender by a deed-in-lieu of foreclosure. As a result, the Company has been discharged from this non-recourse loan (See Note 15—Discontinued Operations). |
| |
(9) | On June 4, 2013, the loan was paid off in full, which resulted in a gain of $2,791 on the early extinguishment of debt. |
| |
(10) | On January 24, 2013, in connection with the Company's acquisition of Green Acres Mall (See Note 14—Acquisitions), the Company placed a new loan on the property that allowed for borrowings of up to $325,000, bears interest at an effective interest rate of 3.61% and matures on February 3, 2021. Concurrent with the acquisition, the Company borrowed $100,000 on the loan. On January 31, 2013, the Company exercised its option to borrow an additional $225,000 on the loan. |
| |
(11) | On January 3, 2013, the Company exercised its option to borrow an additional $146,000 on the loan. |
| |
(12) | The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At September 30, 2013 and December 31, 2012, the total interest rate was 3.06% and 3.09%, respectively. |
| |
(13) | On August 26, 2013, the loan was paid off in full. |
| |
(14) | The loan bears interest at LIBOR plus 4.0% with a LIBOR rate floor of 0.50% and matures on December 30, 2013. At September 30, 2013 and December 31, 2012, the total interest rate was 5.21%. |
| |
(15) | On May 30, 2013, the consolidated joint venture replaced the existing loan on the property with a new $138,000 loan that bears interest at 3.14% and matures on June 1, 2019. |
| |
(16) | On April 30, 2013, the existing loan on Vintage Faire Mall was paid off in full, resulting in a loss of $853 on the early extinguishment of debt. Concurrently, the loan on South Towne Center was assumed by Vintage Faire Mall. An additional $15,200 loan was added to the assumed loan that bears interest at 2.50% and matures on November 5, 2015. |
| |
(17) | The loan bears interest at LIBOR plus 2.63% and matures on January 18, 2016. At September 30, 2013 and December 31, 2012, the total interest rate was 3.02% and 3.04%, respectively. |
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
9. Mortgage Notes Payable: (Continued)
| |
(18) | The loan bears interest at LIBOR plus 2.25% and matures on November 6, 2014. At September 30, 2013 and December 31, 2012, the total interest rate was 2.74% and 2.12%, respectively. |
| |
(19) | On August 1, 2013, the loan was paid off in full. |
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
Most of the Company's mortgage notes payable are secured by the properties on which they are placed and are non-recourse to the Company. As of September 30, 2013 and December 31, 2012, a total of $205,555 and $213,466, respectively, of the mortgage notes payable could become recourse to the Company. The Company had indemnity agreements from consolidated joint venture partners for $21,263 and $28,208 of the guaranteed amounts at September 30, 2013 and December 31, 2012, respectively.
The Company expects that all loan maturities during the next twelve months will be refinanced, restructured, extended and/or paid-off from the Company's line of credit or with cash on hand.
Total interest expense capitalized was $2,887 and $2,984 during the three months ended September 30, 2013 and 2012, respectively, and $8,227 and $7,899 during the nine months ended September 30, 2013 and 2012, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 17—Related Party Transactions for interest expense associated with loans from NML.
The fair value of mortgage notes payable at September 30, 2013 and December 31, 2012 was $4,558,549 and $4,567,658, respectively, based on current interest rates for comparable loans. The method for computing fair value (Level 2 measurement) was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt.
| |
10. | Bank and Other Notes Payable: |
Bank and other notes payable consist of the following:
Senior Notes:
On March 16, 2007, the Company issued $950,000 in Senior Notes that matured on March 15, 2012. The Senior Notes bore interest at 3.25%, payable semiannually, were senior to unsecured debt of the Company and were guaranteed by the Operating Partnership. On March 15, 2012, the Company paid-off in full the $439,318 of Senior Notes then outstanding.
Line of Credit:
The Company has a $1,500,000 revolving line of credit that initially bore interest at LIBOR plus a spread of 1.75% to 3.0%, depending on the Company's overall leverage levels, and was to mature on May 2, 2015 with a one-year extension option. The line of credit had the ability to be expanded, depending on certain conditions, up to a total facility of $2,000,000 less the outstanding balance of the $125,000 unsecured term loan as described below.
On August 6, 2013, the Company's line of credit was amended and extended. The amended facility provides for an interest rate of LIBOR plus a spread of 1.375% to 2.0%, depending on the Company's overall leverage levels, and matures on August 6, 2018. Based on the Company's leverage level as of September 30, 2013, the borrowing rate on the facility was LIBOR plus 1.50%. In addition, the line of credit can be expanded, depending on certain conditions, up to a total facility of $2,000,000 (without giving effect to the $125,000 unsecured term loan described below).
As of September 30, 2013 and December 31, 2012, borrowings under the line of credit were $145,000 and $675,000, respectively, at an average interest rate of 1.86% and 2.76%, respectively. The fair value (Level 2 measurement) of the line of credit at September 30, 2013 and December 31, 2012 was $137,160 and $675,107, respectively, based on a present value model using a credit interest rate spread offered to the Company for comparable debt.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
10. Bank and Other Notes Payable: (Continued)
Term Loan:
On December 8, 2011, the Company obtained a $125,000 unsecured term loan under the line of credit that bears interest at LIBOR plus a spread of 1.95% to 3.20%, depending on the Company's overall leverage levels, and matures on December 8, 2018. Based on the Company's leverage level as of September 30, 2013, the borrowing rate was LIBOR plus 2.20%. As of September 30, 2013 and December 31, 2012, the total interest rate was 2.53% and 2.57%, respectively. The fair value (Level 2 measurement) of the term loan at September 30, 2013 and December 31, 2012 was $118,703 and $121,821, respectively, based on a present value model using a credit interest rate spread offered to the Company for comparable debt.
Greeley Note:
On July 27, 2006, concurrent with the sale of Greeley Mall, the Company provided marketable securities to replace Greeley Mall as collateral for the mortgage note payable on the property (See Note 6—Marketable Securities). As a result of this transaction, the mortgage note payable was reclassified to bank and other notes payable. On September 1, 2013, the loan was paid off in full. At December 31, 2012, the loan had a balance of $24,027.
Prasada Note:
On March 29, 2013, the Company issued a $13,330 note payable that bears interest at 5.25% and matures on March 29, 2016. The note payable is collateralized by a portion of a development reimbursement agreement with the City of Surprise, Arizona. At September 30, 2013, the note had a balance of $12,937. The fair value (Level 2 measurement) of the note at September 30, 2013 was $13,612 based on current interest rates for comparable notes. The method for computing fair value was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the collateral for the underlying debt.
As of September 30, 2013 and December 31, 2012, the Company was in compliance with all applicable financial loan covenants.
| |
11. | Co-Venture Arrangement: |
On September 30, 2009, the Company formed a joint venture, whereby a third party acquired a 49.9% interest in Freehold Raceway Mall and Chandler Fashion Center. As part of this transaction, the Company issued a warrant in favor of the third party to purchase 935,358 shares of common stock of the Company at an exercise price of $46.68 per share. See Note 13—Stockholders' Equity. The Company received approximately $174,650 in cash proceeds for the overall transaction, of which $6,496 was attributed to the warrant.
As a result of the Company having certain rights under the agreement to repurchase the assets after the seventh year of the venture formation, the transaction did not qualify for sale treatment. The Company, however, is not obligated to repurchase the assets. The transaction has been accounted for as a profit-sharing arrangement, and accordingly the assets, liabilities and operations of the properties remain on the books of the Company and a co-venture obligation was established for the amount of $168,154, representing the net cash proceeds received from the third party less costs allocated to the warrant. The co-venture obligation is increased for the allocation of income to the co-venture partner and decreased for distributions to the co-venture partner. The co-venture obligation was $83,951 and $92,215 at September 30, 2013 and December 31, 2012, respectively.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
12. Noncontrolling Interests:
The Company allocates net income of the Operating Partnership based on the weighted average ownership interest during the period. The net income of the Operating Partnership that is not attributable to the Company is reflected in the consolidated statements of operations as noncontrolling interests. The Company adjusts the noncontrolling interests in the Operating Partnership at the end of each period to reflect its ownership interest in the Company. The Company had a 94% and 93% ownership interest in the Operating Partnership as of September 30, 2013 and December 31, 2012, respectively. The remaining 6% and 7% limited partnership interest as of September 30, 2013 and December 31, 2012, respectively, was owned by certain of the Company's executive officers and directors, certain of their affiliates, and other third party investors in the form of OP Units. The OP Units may be redeemed for shares of stock or cash, at the Company's option. The redemption value for each OP Unit as of any balance sheet date is the amount equal to the average of the closing price per share of the Company's common stock, par value $0.01 per share, as reported on the New York Stock Exchange for the 10 trading days ending on the respective balance sheet date. Accordingly, as of September 30, 2013 and December 31, 2012, the aggregate redemption value of the then-outstanding OP Units not owned by the Company was $557,651 and $586,409, respectively.
The Company issued common and preferred units of MACWH, LP in April 2005 in connection with the acquisition of the Wilmorite portfolio. The common and preferred units of MACWH, LP are redeemable at the election of the holder, the Company may redeem them for cash or shares of the Company's stock at the Company's option and they are classified as permanent equity.
Included in permanent equity are outside ownership interests in various consolidated joint ventures. The joint ventures do not have rights that require the Company to redeem the ownership interests in either cash or stock.
Stock Warrants:
On September 30, 2009, the Company issued a warrant in connection with its formation of a co-venture to own and operate Freehold Raceway Mall and Chandler Fashion Center (See Note 11—Co-Venture Arrangement). The warrant provided for the purchase of 935,358 shares of the Company's common stock. The warrant was valued at $6,496 and recorded as a credit to additional paid-in capital. The warrant was immediately exercisable upon its issuance and was scheduled to expire on December 1, 2012. The warrant had an exercise price of $46.68 per share, with such price subject to anti-dilutive adjustments. The warrant allowed for either gross or net issue settlement at the option of the warrant holder. In the event that the warrant holder elected a net issue settlement, the Company could have elected to settle the warrant in cash or shares; provided, however, that in the event the Company elected to deliver cash, the holder could have elected to instead have the exercise of the warrant satisfied in shares. In addition, the Company had entered into a registration rights agreement with the warrant holders requiring the Company to provide certain registration rights regarding the resale of shares of common stock underlying the warrant. On December 30, 2011, the holders requested a net issue exercise of 311,786 shares of the warrant and the Company elected to deliver a cash payment of $1,278 in exchange for the portion of the warrant exercised. On April 10, 2012, the holders requested a net issue exercise of an additional 311,786 shares of the warrant and the Company elected to deliver a cash payment of $3,448 in exchange for the portion of the warrant exercised. On October 24, 2012, the holders requested a net issue exercise of the remaining 311,786 shares of the warrant and the Company elected to deliver a cash payment of $3,922 in exchange for the portion of the warrant exercised.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
13. Stockholders' Equity: (Continued)
At-The-Market Stock Offering Program ("ATM Program"):
On August 17, 2012, the Company entered into an equity distribution agreement ("Distribution Agreement") with a number of sales agents to issue and sell, from time to time, shares of common stock, par value $0.01 per share, having an aggregate offering price of up to $500,000 (the “Shares”). Sales of the Shares, if any, may be made in privately negotiated transactions and/or any other method permitted by law, including sales deemed to be an “at the market” offering, which includes sales made directly on the New York Stock Exchange or sales made to or through a market maker other than on an exchange. The Company will pay each sales agent a commission that will not exceed, but may be lower than, 2% of the gross proceeds of the Shares sold through such sales agent under the Distribution Agreement.
During the nine months ended September 30, 2012, the Company sold 2,961,903 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $177,896 and net proceeds of $175,649 after commissions and other transaction costs. During the nine months ended September 30, 2013, the Company sold 2,456,956 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $173,011 and net proceeds of $171,121 after commissions and other transaction costs. The proceeds from the sales were used to pay down the Company's line of credit.
As of September 30, 2013, $149,093 remained available to be sold under the ATM Program. Actual future sales will depend upon a variety of factors including but not limited to market conditions, the trading price of the Company's common stock and the Company's capital needs. The Company has no obligation to sell the remaining shares available for sale under the ATM Program.
Stock Issued to Acquire Property:
On November 28, 2012, the Company issued 535,265 restricted shares of common stock in connection with the acquisition of Kings Plaza Shopping Center (See Note 14—Acquisitions) for a value of $30,000, based on the average closing price of the Company's common stock for ten preceding trading days.
500 North Michigan Avenue:
On February 29, 2012, the Company acquired a 327,000 square foot mixed-use retail/office building in Chicago, Illinois ("500 North Michigan Avenue") for $70,925. The purchase price was funded from borrowings under the Company's line of credit. The acquisition was completed in order to gain control over the property adjacent to The Shops at North Bridge.
The following is a summary of the allocation of the fair value of 500 North Michigan Avenue:
|
| | | |
Property | $ | 66,033 |
|
Deferred charges | 7,450 |
|
Other assets | 2,143 |
|
Total assets acquired | 75,626 |
|
Other accrued liabilities | 4,701 |
|
Total liabilities assumed | 4,701 |
|
Fair value of acquired net assets | $ | 70,925 |
|
The Company determined that the purchase price represented the fair value of the assets acquired and liabilities assumed.
Since the date of acquisition, the Company has included 500 North Michigan Avenue in its consolidated financial statements.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Acquisitions: (Continued)
FlatIron Crossing:
On October 3, 2012, the Company acquired the remaining 75% ownership interest in FlatIron Crossing, a 1,435,000 square foot regional shopping center in Broomfield, Colorado, that it did not own for $310,397. The acquisition was completed in order to gain 100% ownership and control over this asset. The purchase price was funded by a cash payment of $195,900 and the assumption of the third party's share of the mortgage note payable on the property of $114,497. Prior to the acquisition, the Company had accounted for its investment in FlatIron Crossing under the equity method (See Note 4—Investments in Unconsolidated Joint Ventures). As a result of this transaction, the Company obtained 100% ownership of FlatIron Crossing.
The following is a summary of the allocation of the fair value of FlatIron Crossing:
|
| | | |
Property | $ | 443,391 |
|
Deferred charges | 25,251 |
|
Cash and cash equivalents | 3,856 |
|
Other assets | 2,101 |
|
Total assets acquired | 474,599 |
|
Mortgage note payable | 175,720 |
|
Accounts payable | 366 |
|
Other accrued liabilities | 11,071 |
|
Total liabilities assumed | 187,157 |
|
Fair value of acquired net assets (at 100% ownership) | $ | 287,442 |
|
The Company determined that the purchase price represented the fair value of the additional ownership interest in FlatIron Crossing that was acquired.
|
| | | |
Fair value of existing ownership interest (at 25% ownership) | $ | 91,542 |
|
Carrying value of investment | (33,382 | ) |
Prior gain deferral recognized | 26,067 |
|
Gain on remeasurement | $ | 84,227 |
|
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
|
| | | |
Purchase price | $ | 310,397 |
|
Less debt assumed | (114,497 | ) |
Carrying value of investment | 33,382 |
|
Remeasurement gain | 84,227 |
|
Less prior gain deferral | (26,067 | ) |
Fair value of acquired net assets (at 100% ownership) | $ | 287,442 |
|
The prior gain deferral relates to the prior sale of the 75% ownership interest in FlatIron Crossing. Due to certain contractual rights that were afforded to the buyer of the interest, a portion of that gain was deferred.
Since the date of acquisition, the Company has included FlatIron Crossing in its consolidated financial statements.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Acquisitions: (Continued)
Arrowhead Towne Center:
On October 26, 2012, the Company acquired the remaining 33.3% ownership interest in Arrowhead Towne Center, a 1,196,000 square foot regional shopping center in Glendale, Arizona, that it did not own for $144,400. The acquisition was completed in order to gain 100% ownership and control over this asset. The purchase price was funded by a cash payment of $69,025 and the assumption of the third party's pro rata share of the mortgage note payable on the property of $75,375. Prior to the acquisition, the Company had accounted for its investment in Arrowhead Towne Center under the equity method (See Note 4—Investments in Unconsolidated Joint Ventures). As a result of this transaction, the Company obtained 100% ownership of Arrowhead Towne Center.
The following is a summary of the allocation of the fair value of Arrowhead Towne Center:
|
| | | |
Property | $ | 423,349 |
|
Deferred charges | 31,500 |
|
Restricted cash | 4,009 |
|
Tenant receivables | 926 |
|
Other assets | 4,234 |
|
Total assets acquired | 464,018 |
|
Mortgage note payable | 244,403 |
|
Accounts payable | 815 |
|
Other accrued liabilities | 10,449 |
|
Total liabilities assumed | 255,667 |
|
Fair value of acquired net assets (at 100% ownership) | $ | 208,351 |
|
The Company determined that the purchase price represented the fair value of the additional ownership interest in Arrowhead Towne Center that was acquired.
|
| | | |
Fair value of existing ownership interest (at 66.7% ownership) | $ | 139,326 |
|
Carrying value of investment | (23,597 | ) |
Gain on remeasurement | $ | 115,729 |
|
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
|
| | | |
Purchase price | $ | 144,400 |
|
Less debt assumed | (75,375 | ) |
Carrying value of investment | 23,597 |
|
Remeasurement gain | 115,729 |
|
Fair value of acquired net assets (at 100% ownership) | $ | 208,351 |
|
Since the date of acquisition, the Company has included Arrowhead Towne Center in its consolidated financial statements.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Acquisitions: (Continued)
Kings Plaza Shopping Center:
On November 28, 2012, the Company acquired Kings Plaza Shopping Center, a 1,199,000 square foot regional shopping center in Brooklyn, New York, for a purchase price of $756,000. The purchase price was funded from a cash payment of $726,000 and the issuance of $30,000 in restricted common stock of the Company (See Note 13—Stockholders' Equity). The cash payment was provided by the placement of a mortgage note payable on the property that allowed for borrowings of up to $500,000 and from borrowings under the Company's line of credit. Concurrent with the acquisition, the Company borrowed $354,000 on the loan. On January 3, 2013, the Company exercised its option to borrow the remaining $146,000 on the loan. The acquisition was completed to acquire a prominent shopping center in Brooklyn, New York.
The following is a summary of the allocation of the fair value of Kings Plaza Shopping Center:
|
| | | |
Property | $ | 714,589 |
|
Deferred charges | 37,371 |
|
Other assets | 29,282 |
|
Total assets acquired | 781,242 |
|
Other accrued liabilities | 25,242 |
|
Total liabilities assumed | 25,242 |
|
Fair value of acquired net assets | $ | 756,000 |
|
The Company determined that the purchase price represented the fair value of the assets acquired and liabilities assumed.
Since the date of acquisition, the Company has included Kings Plaza Shopping Center in its consolidated financial statements.
Green Acres Mall:
On January 24, 2013, the Company acquired Green Acres Mall, a 1,792,000 square foot regional shopping center in Valley Stream, New York, for a purchase price of $500,000. A purchase deposit of $30,000 was funded during the year ended December 31, 2012, and the remaining $470,000 was funded upon closing of the acquisition. The cash payment made at the time of closing was provided by the placement of a mortgage note payable on the property that allowed for borrowings of up to $325,000 and from borrowings under the Company's line of credit. Concurrent with the acquisition, the Company borrowed $100,000 on the loan. On January 31, 2013, the Company exercised its option to borrow the remaining $225,000 on the loan. The acquisition was completed to acquire another prominent shopping center in the New York metropolitan area.
The following is a summary of the allocation of the fair value of Green Acres Mall:
|
| | | |
Property | $ | 477,673 |
|
Deferred charges | 45,130 |
|
Other assets | 19,125 |
|
Total assets acquired | 541,928 |
|
Other accrued liabilities | 41,928 |
|
Total liabilities assumed | 41,928 |
|
Fair value of acquired net assets | $ | 500,000 |
|
The Company determined that the purchase price represented the fair value of the assets acquired and liabilities assumed.
Since the date of acquisition, the Company has included Green Acres Mall in its consolidated financial statements. The property has generated incremental revenue of $47,564 and incremental loss of $563 during the nine months ended September 30, 2013.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Acquisitions: (Continued)
Green Acres Adjacent:
On April 25, 2013, the Company acquired a 19 acre parcel of land adjacent to Green Acres Mall for $22,577. The payment was provided by borrowings from the Company's line of credit. The acquisition was completed to allow for future expansion of Green Acres Mall.
Camelback Colonnade Restructuring:
On September 17, 2013, the Company’s joint venture in Camelback Colonnade, a 619,000 square foot community center in Phoenix, Arizona, was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture (See Note 4—Investments in Unconsolidated Joint Ventures).
The following is a summary of the allocation of the fair value of Camelback Colonnade:
|
| | | |
Property | $ | 98,160 |
|
Deferred charges | 8,284 |
|
Cash and cash equivalents | 1,280 |
|
Restricted cash | 1,139 |
|
Tenant receivables | 615 |
|
Other assets | 380 |
|
Total assets acquired | 109,858 |
|
Mortgage note payable | 49,465 |
|
Accounts payable | 54 |
|
Other accrued liabilities | 4,752 |
|
Total liabilities assumed | 54,271 |
|
Fair value of acquired net assets (at 100% ownership) | $ | 55,587 |
|
The Company recognized the following remeasurement gain on the Camelback Colonnade Restructuring:
|
| | | |
Fair value of existing ownership interest (at 73.2% ownership) | $ | 41,690 |
|
Carrying value of investment | (5,349 | ) |
Gain on remeasurement | $ | 36,341 |
|
Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements. The property has generated incremental revenue of $521 and incremental earnings of $51.
Pro Forma Results of Operations:
The following unaudited pro forma financial information for the three and nine months ended September 30, 2013 and 2012 assumes all of the above transactions took place on January 1, 2012:
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Acquisitions: (Continued)
|
| | | | | | | |
| Total revenues (1) | | Income from continuing operations (1) |
Supplemental pro forma information for the three months ended September 30, 2013 | $ | 269,098 |
| | $ | 43,063 |
|
Supplemental pro forma information for the three months ended September 30, 2012 | $ | 258,906 |
| | $ | 43,223 |
|
Supplemental pro forma information for the nine months ended September 30, 2013 | $ | 767,733 |
| | $ | 153,151 |
|
Supplemental pro forma information for the nine months ended September 30, 2012 | $ | 758,130 |
| | $ | 96,703 |
|
| |
(1) | This unaudited pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had these transactions occurred on January 1, 2012, and may not be indicative of future operating results. The Company has excluded remeasurement gains and acquisition costs from these pro forma results as they are considered significant non-recurring adjustments directly attributable to these transactions. |
| |
15. | Discontinued Operations: |
During the three months ended March 31, 2012, the Company recorded an impairment charge of $54,306 related to Valley View Center. As a result of the sale of the property on April 23, 2012, the Company wrote down the carrying value of the long-lived assets to their estimated fair value of $33,450 (Level 1 measurement), which was equal to the sales price of the property. On April 23, 2012, the property was sold by a court appointed receiver, which resulted in a gain on the extinguishment of debt of $104,023.
On April 30, 2012, the Company sold The Borgata, a 94,000 square foot community center in Scottsdale, Arizona, for $9,150, resulting in a loss on the sale of assets of $1,275. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On May 11, 2012, the Company sold a former Mervyn's store in Montebello, California for $20,750, resulting in a loss on the sale of assets of $407. The Company used the proceeds from the sale for general corporate purposes.
On May 17, 2012, the Company sold Hilton Village, a 80,000 square foot community center in Scottsdale, Arizona, for $24,820, resulting in a gain on the sale of assets of $3,127. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On May 31, 2012, the Company conveyed Prescott Gateway, a 584,000 square foot regional shopping center in Prescott, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $16,296.
On June 28, 2012, the Company sold Carmel Plaza, a 112,000 square foot community center in Carmel, California, for $52,000, resulting in a gain on the sale of assets of $7,844. The Company used the proceeds from the sale to pay down its line of credit.
On May 31, 2013, the Company sold Green Tree Mall, a 793,000 square foot regional shopping center in Clarksville, Indiana, for $79,000, resulting in a gain on the sale of assets of $59,768. The Company used the proceeds from the sale to pay down its line of credit.
On June 4, 2013, the Company sold Northridge Mall, a 890,000 square foot regional shopping center in Salinas, California, and Rimrock Mall, a 603,000 square foot regional shopping center in Billings, Montana. The properties were sold in a combined transaction for $230,000, resulting in a gain on the sale of assets of $82,079. The Company used the proceeds from the sale to pay down its line of credit.
On September 11, 2013, the Company sold a former Mervyn's store in Milpitas, California for $12,000, resulting in a loss on the sale of assets of $2,617. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
15. Discontinued Operations: (Continued)
On September 30, 2013, the Company conveyed Fiesta Mall, a 933,000 square foot regional shopping center in Mesa, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $1,401, which is included in (loss) gain on the disposition of assets, net.
The Company has classified the results of operations and the gain or loss on all of the above dispositions as discontinued operations for the three and nine months ended September 30, 2013 and 2012.
Revenues from discontinued operations consisted of $2,524 and $11,580 for the three months ended September 30, 2013 and 2012, respectively, and $21,855 and $47,861 for the nine months ended September 30, 2013 and 2012, respectively. Total (loss) income from discontinued operations was $(1,962) and $2,350 for the three months ended September 30, 2013 and 2012, respectively, and $144,047 and $80,928 for the nine months ended September 30, 2013 and 2012, respectively.
| |
16. | Commitments and Contingencies: |
The Company has certain properties that are subject to non-cancelable operating ground leases. The leases expire at various times through 2098, subject in some cases to options to extend the terms of the leases. Certain leases provide for contingent rent payments based on a percentage of base rental income, as defined in the lease. Ground rent expense was $2,580 and $2,244 for the three months ended September 30, 2013 and 2012, respectively, and $7,881 and $6,329 for the nine months ended September 30, 2013 and 2012, respectively. No contingent rent was incurred during the three and nine months ended September 30, 2013 or 2012.
As of September 30, 2013 and December 31, 2012, the Company was contingently liable for $3,657 and $3,757, respectively, in letters of credit guaranteeing performance by the Company of certain obligations relating to the Centers. The Company does not believe that these letters of credit will result in a liability to the Company.
The Company has entered into a number of construction agreements related to its redevelopment and development activities. Obligations under these agreements are contingent upon the completion of the services within the guidelines specified in the agreements. At September 30, 2013, the Company had $12,359 in outstanding obligations which it believes will be settled in the next twelve months.
| |
17. | Related Party Transactions: |
Certain unconsolidated joint ventures and third-parties have engaged the Management Companies to manage the operations of the Centers. Under these arrangements, the Management Companies are reimbursed for compensation paid to on-site employees, leasing agents and project managers at the Centers, as well as insurance costs and other administrative expenses. The following are fees charged to unconsolidated joint ventures:
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Management Fees | $ | 5,286 |
| | $ | 5,861 |
| | $ | 16,286 |
| | $ | 17,862 |
|
Development and Leasing Fees | 3,810 |
| | 3,677 |
| | 8,284 |
| | 9,764 |
|
| $ | 9,096 |
| | $ | 9,538 |
| | $ | 24,570 |
| | $ | 27,626 |
|
Certain mortgage notes on the properties are held by NML (See Note 9—Mortgage Notes Payable). Interest expense in connection with these notes was $3,745 and $3,815 for the three months ended September 30, 2013 and 2012, respectively, and $11,289 and $11,588 for the nine months ended September 30, 2013 and 2012, respectively. Included in accounts payable and accrued expenses is interest payable on these notes of $1,246 and $1,264 at September 30, 2013 and December 31, 2012, respectively.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
17. Related Party Transactions: (Continued)
As of September 30, 2013 and December 31, 2012, the Company had loans to unconsolidated joint ventures of $2,736 and $3,345, respectively. Interest income associated with these notes was $58 and $63 for the three months ended September 30, 2013 and 2012, respectively, and $178 and $191 for the nine months ended September 30, 2013 and 2012, respectively. These loans represent initial funds advanced to development stage projects prior to construction loan funding. Accordingly, loan payables in the same amount have been accrued as an obligation by the various joint ventures.
Due from affiliates includes $5,740 and $4,568 of unreimbursed costs and fees due from unconsolidated joint ventures under management agreements at September 30, 2013 and December 31, 2012, respectively. Due from affiliates at September 30, 2013 and December 31, 2012 also includes two notes receivable from principals of AWE/Talisman that bear interest at 5.0% and mature based on the refinancing or sale of Fashion Outlets of Chicago, or certain other specified events. The notes are collateralized by the principals' interests in Fashion Outlets of Chicago. AWE/Talisman is considered a related party because it has an ownership interest in Fashion Outlets of Chicago. The balance on these notes was $13,446 and $12,500 at September 30, 2013 and December 31, 2012, respectively. Interest income earned on these notes was $157 and $158 for the three months ended September 30, 2013 and 2012, respectively, and $467 and $321 for the nine months ended September 30, 2013 and 2012, respectively. In addition, due from affiliates at September 30, 2013 includes a note receivable of $13,113 from RED/303 LLC ("RED") that bears interest at 5.25% and matures on March 29, 2016. Interest income earned on this note was $176 and $356 for the three and nine months ended September 30, 2013, respectively. RED is considered a related party because it is a partner in a joint venture development project. The note is collateralized by RED's membership interest in a development agreement.
| |
18. | Share and Unit-Based Plans: |
On February 15, 2013, the Company granted 332,189 limited partnership units of the Operating Partnership ("LTIP Units") under the Long-Term Incentive Plan to seven executive officers at a weighted average grant date fair value of $49.67 per LTIP Unit. The new grants vest over a service period ending December 31, 2013 based on the percentile ranking of the Company in terms of total return to stockholders (the "Total Return") per share of common stock relative to the Total Return of a group of peer REITs, as measured at the end of the measurement period. Upon the occurrence of specified events and subject to the satisfaction of applicable vesting conditions, LTIP Units (after conversion into OP Units) are ultimately redeemable for common stock of the Company on a one-unit for one-share basis.
The fair value of the Company's LTIP Units granted in 2013 was estimated on the date of grant using a Monte Carlo Simulation model. The stock price of the Company, along with the stock prices of the group of peer REITs, was assumed to follow the Multivariate Geometric Brownian Motion Process. Multivariate Geometric Brownian Motion Process modeling is commonly used in financial markets, as it allows the modeled quantity (in this case, the stock price) to vary randomly from its current value based on the stock price's expected volatility and current market interest rates. The volatilities of the returns on the stock price of the Company and the peer group REITs were estimated based on a one-year look-back period. The expected growth rate of the stock prices over the derived service period was determined with consideration of the risk free rate as of the grant date.
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
18. Share and Unit-Based Plans: (Continued)
The following summarizes the compensation cost under the share and unit-based plans:
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
LTIP Units | $ | 4,743 |
| | $ | 2,778 |
| | $ | 12,393 |
| | $ | 6,646 |
|
Stock awards | 121 |
| | 125 |
| | 353 |
| | 345 |
|
Stock units | 674 |
| | 383 |
| | 3,165 |
| | 2,991 |
|
Stock options | 4 |
| | 18 |
| | 12 |
| | 18 |
|
Stock appreciation rights ("SARs") | — |
| | 210 |
| | — |
| | 291 |
|
Phantom stock units | 248 |
| | 211 |
| | 735 |
| | 721 |
|
| $ | 5,790 |
| | $ | 3,725 |
| | $ | 16,658 |
| | $ | 11,012 |
|
The Company capitalized share and unit-based compensation costs of $657 and $436 for the three months ended September 30, 2013 and 2012, respectively, and $2,745 and $2,209 for the nine months ended September 30, 2013 and 2012, respectively. Unrecognized compensation costs of share and unit-based plans at September 30, 2013 consisted of $4,744 from LTIP Units, $779 from stock awards, $3,650 from stock units, $64 from stock options and $1,155 from phantom stock units.
The following table summarizes the activity of the non-vested LTIP Units, stock awards, phantom stock units and stock units:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| LTIP Units | | Stock Awards | | Phantom Stock Units | | Stock Units |
| Units | | Value(1) | | Shares | | Value(1) | | Units | | Value(1) | | Units | | Value(1) |
Balance at January 1, 2013 | 200,000 |
| | $ | 38.63 |
| | 20,924 |
| | $ | 49.36 |
| | — |
| | $ | — |
| | 114,677 |
| | $ | 52.19 |
|
Granted | 332,189 |
| | 49.67 |
| | 8,963 |
| | 61.84 |
| | 32,063 |
| | 58.94 |
| | 67,920 |
| | 62.01 |
|
Vested | (200,000 | ) | | 38.63 |
| | (10,886 | ) | | 46.70 |
| | (12,377 | ) | | 59.38 |
| | (45,279 | ) | | 51.29 |
|
Forfeited | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Balance at September 30, 2013 | 332,189 |
| | $ | 49.67 |
| | 19,001 |
| | $ | 56.77 |
| | 19,686 |
| | $ | 58.66 |
| | 137,318 |
| | $ | 57.24 |
|
| |
(1) | Value represents the weighted-average grant date fair value. |
The following table summarizes the activity of the SARs and stock options outstanding:
|
| | | | | | | | | | | | | |
| SARs | | Stock Options |
| Shares | | Value(1) | | Shares | | Value(1) |
Balance at January 1, 2013 | 1,164,185 |
| | $ | 56.66 |
| | 12,768 |
| | $ | 54.69 |
|
Granted | — |
| | — |
| | — |
| | — |
|
Exercised | (93,194 | ) | | 56.63 |
| | (2,700 | ) | | 36.51 |
|
Forfeited | — |
| | — |
| | — |
| | — |
|
Balance at September 30, 2013 | 1,070,991 |
| | $ | 56.66 |
| | 10,068 |
| | $ | 59.57 |
|
| | | | | | | |
| | | | | | | |
| |
(1) | Value represents the weighted-average exercise price. |
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
19. Income Taxes:
The Company has made taxable REIT subsidiary elections for all of its corporate subsidiaries other than its qualified REIT subsidiaries. The elections, effective for the year beginning January 1, 2001 and future years, were made pursuant to Section 856(l) of the Code. The Company's Taxable REIT Subsidiaries ("TRSs") are subject to corporate level income taxes which are provided for in the Company's consolidated financial statements. The Company's primary TRSs include Macerich Management Company and Macerich Arizona Partners LLC.
The income tax benefit of the TRSs is as follows:
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| 2013 | | 2012 | | 2013 | | 2012 |
Current | $ | (79 | ) | | $ | — |
| | $ | (235 | ) | | $ | — |
|
Deferred | 622 |
| | 934 |
| | 2,498 |
| | 2,159 |
|
Income tax benefit | $ | 543 |
| | $ | 934 |
| | $ | 2,263 |
| | $ | 2,159 |
|
The net operating loss carryforwards are currently scheduled to expire through 2032, beginning in 2021. Net deferred tax assets of $32,020 and $33,414 were included in deferred charges and other assets, net at September 30, 2013 and December 31, 2012, respectively.
The tax returns for the years 2010-2012 remain open to examination by the taxing jurisdictions to which the Company is subject. The Company does not expect that the total amount of unrecognized tax benefits will materially change within the next twelve months.
On October 8, 2013, the Company's joint venture in Ridgmar Mall, a 1,273,000 square foot regional shopping center in Forth Worth, Texas, sold the property for $60,900. The cash proceeds from the sale were used to pay off the $51,657 mortgage loan on the property and the remaining $9,243 net of closing costs was distributed to the partners. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On October 15, 2013, the Company sold a former Mervyn's store in Midland, Texas for $5,700. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 21, 2013, the Company received a commitment for a mortgage note payable on FlatIron Crossing. The new $268,000 mortgage note payable is expected to bear interest at a fixed rate of 3.85% and have a seven year term. The Company plans to use the proceeds for the repayment of debt and for general corporate purposes.
On October 23, 2013, the Company sold a former Mervyn's store in Grand Junction, Colorado for $5,430. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 24, 2013, the Company acquired the remaining 33.3% ownership interest in Superstition Springs Center, a 999,000 square foot regional shopping center in Mesa, Arizona, that it did not own for $44,242. The purchase price was funded by a cash payment of $21,742 and the assumption of the third party's pro rata share of the mortgage note payable on the property of $22,500.
On October 24, 2013, the Company announced a dividend/distribution of $0.62 per share for common stockholders and OP Unit holders of record on November 12, 2013. All dividends/distributions will be paid 100% in cash on December 6, 2013.
| |
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
IMPORTANT INFORMATION RELATED TO FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q of The Macerich Company (the "Company") contains or incorporates statements that constitute forward-looking statements within the meaning of the federal securities laws. Any statements that do not relate to historical or current facts or matters are forward-looking statements. You can identify some of the forward-looking statements by the use of forward-looking words, such as "may," "will," "could," "should," "expects," "anticipates," "intends," "projects," "predicts," "plans," "believes," "seeks," "estimates," "scheduled" and variations of these words and similar expressions. Statements concerning current conditions may also be forward-looking if they imply a continuation of current conditions. Forward-looking statements appear in a number of places in this Form 10-Q and include statements regarding, among other matters:
| |
• | expectations regarding the Company's growth; |
| |
• | the Company's beliefs regarding its acquisition, redevelopment, development, leasing and operational activities and opportunities, including the performance of its retailers; |
| |
• | the Company's acquisition, disposition and other strategies; |
| |
• | regulatory matters pertaining to compliance with governmental regulations; |
| |
• | the Company's capital expenditure plans and expectations for obtaining capital for expenditures; |
| |
• | the Company's expectations regarding income tax benefits; |
| |
• | the Company's expectations regarding its financial condition or results of operations; and |
| |
• | the Company's expectations for refinancing its indebtedness, entering into and servicing debt obligations and entering into joint venture arrangements. |
Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company or the industry to differ materially from the Company's future results, performance or achievements, or those of the industry, expressed or implied in such forward-looking statements. You are urged to carefully review the disclosures we make concerning risks and other factors that may affect our business and operating results, including those made in "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2012, as well as our other reports filed with the Securities and Exchange Commission (the "SEC"), which disclosures are incorporated herein by reference. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events, unless required by law to do so.
Management's Overview and Summary
The Company is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community/power shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P. (the "Operating Partnership"). As of September 30, 2013, the Operating Partnership owned or had an ownership interest in 58 regional shopping centers and nine community/power shopping centers aggregating approximately 61 million square feet of gross leasable area. These 67 regional and community/power shopping centers are referred to hereinafter as the "Centers," unless the context otherwise requires. The Company is a self-administered and self-managed REIT and conducts all of its operations through the Operating Partnership and the Management Companies.
The following discussion is based primarily on the consolidated financial statements of the Company for the three and nine months ended September 30, 2013 and 2012. It compares the results of operations for the three months ended September 30, 2013 to the results of operations for the three months ended September 30, 2012. It also compares the results of operations and cash flows for the nine months ended September 30, 2013 to the results of operations and cash flows for the nine months ended September 30, 2012. This information should be read in conjunction with the accompanying consolidated financial statements and notes thereto.
Acquisitions and Dispositions:
On February 29, 2012, the Company acquired a 327,000 square foot mixed-use retail/office building ("500 North Michigan Avenue") in Chicago, Illinois for $70.9 million. The building is adjacent to The Shops at North Bridge. The purchase price was paid from borrowings under the Company's line of credit.
On March 30, 2012, the Company sold its 50% ownership interest in Chandler Village Center, a 273,000 square foot community center in Chandler, Arizona, for a total sales price of $14.8 million, resulting in a gain on the sale of assets of $8.2 million. The sales price was funded by a cash payment of $6.0 million and the assumption of the Company's share of the mortgage note payable on the property of $8.8 million. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On March 30, 2012, the Company sold its 50% ownership interest in Chandler Festival, a 500,000 square foot community center in Chandler, Arizona, for a total sales price of $31.0 million, resulting in a gain on the sale of assets of $12.3 million. The sales price was funded by a cash payment of $16.2 million and the assumption of the Company's share of the mortgage note payable on the property of $14.8 million. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On March 30, 2012, the Company's joint venture in SanTan Village Power Center, a 491,000 square foot community center in Gilbert, Arizona, sold the property for $54.8 million, resulting in a gain on the sale of assets of $23.3 million for the joint venture. The Company's pro rata share of the gain recognized was $7.9 million. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On April 30, 2012, the Company sold The Borgata, a 94,000 square foot community center in Scottsdale, Arizona, for $9.2 million, resulting in a loss on the sale of assets of $1.3 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On May 11, 2012, the Company sold a former Mervyn's store in Montebello, California for $20.8 million, resulting in a loss on the sale of assets of $0.4 million. The proceeds from the sale were used for general corporate purposes.
On May 17, 2012, the Company sold Hilton Village, a 80,000 square foot community center in Scottsdale, Arizona, for $24.8 million, resulting in a gain on the sale of assets of $3.1 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On May 31, 2012, the Company sold its 50% ownership interest in Chandler Gateway, a 260,000 square foot community center in Chandler, Arizona, for a total sales price of $14.3 million, resulting in a gain on the sale of assets of $3.4 million. The sales price was funded by a cash payment of $4.9 million and the assumption of the Company's share of the mortgage note payable on the property of $9.4 million. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 28, 2012, the Company sold Carmel Plaza, a 112,000 square foot community center in Carmel, California, for $52.0 million, resulting in a gain on the sale of assets of $7.8 million. The Company used the proceeds from the sale to pay down its line of credit.
On August 10, 2012, the Company was bought out of its ownership interest in NorthPark Center, a 1,946,000 square foot regional shopping center in Dallas, Texas, for $118.8 million, resulting in a gain of $24.6 million. The Company used the cash proceeds to pay down its line of credit.
On October 3, 2012, the Company acquired the remaining 75% ownership interest in FlatIron Crossing, a 1,435,000 square foot regional shopping center in Broomfield, Colorado, that it did not own for a cash payment of $195.9 million and the assumption of the third party's share of the mortgage note payable on the property of $114.5 million.
On October 26, 2012, the Company acquired the remaining 33.3% ownership interest in Arrowhead Towne Center, a 1,196,000 square foot regional shopping center in Glendale, Arizona, that it did not own for $144.4 million. The Company funded the purchase price by a cash payment of $69.0 million and the assumption of the third party's pro rata share of the mortgage note payable on the property of $75.4 million.
On November 28, 2012, the Company acquired Kings Plaza Shopping Center, a 1,199,000 square foot regional shopping center in Brooklyn, New York, for a purchase price of $756.0 million. The purchase price was funded from a cash payment of $726.0 million and the issuance of $30.0 million in restricted common stock of the Company. The cash payment was provided by the placement of a mortgage note payable on the property that allowed for borrowings up to $500.0 million and from borrowings under the Company's line of credit. Concurrent with the acquisition, the Company borrowed $354.0 million on the loan. On January 3, 2013, the Company exercised its option to borrow the remaining $146.0 million of the loan.
On January 24, 2013, the Company acquired Green Acres Mall, a 1,792,000 square foot regional shopping center in Valley Stream, New York, for a purchase price of $500.0 million. The purchase price was funded from the placement of a $325.0 million mortgage note on the property and $175.0 million from borrowings under the Company's line of credit. Concurrent with the acquisition, the Company borrowed $100.0 million on the loan. On January 31, 2013, the Company exercised its option to borrow the remaining $225.0 million of the loan.
On April 25, 2013, the Company acquired a 19 acre parcel of land adjacent to Green Acres Mall for $22.6 million. The payment was provided by borrowings from the Company's line of credit. The acquisition was completed to allow for future expansion of Green Acres Mall.
On May 29, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center Office, a 582,000 square foot office building in Redmond, Washington, for $185.0 million, resulting in a gain on the sale of assets of $89.2 million to the joint venture. The Company's share of the gain recognized was $44.4 million. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On May 31, 2013, the Company sold Green Tree Mall, a 793,000 square foot regional shopping center in Clarksville, Indiana, for $79.0 million, resulting in a gain on the sale of assets of $59.8 million. The Company used the proceeds from the sale to pay down its line of credit.
On June 4, 2013, the Company sold Northridge Mall, a 890,000 square foot regional shopping center in Salinas, California, and Rimrock Mall, a 603,000 square foot regional shopping center in Billings, Montana. The properties were sold in a combined transaction for $230.0 million, resulting in a gain on the sale of assets of $82.1 million. The Company used the proceeds from the sale to pay down its line of credit.
On June 12, 2013, the Company's joint venture in Pacific Premier Retail LP sold Kitsap Mall, a 846,000 square foot regional shopping center in Silverdale, Washington, for $127.0 million, resulting in a gain on the sale of assets of $55.2 million to the joint venture. The Company's share of the gain recognized was $28.1 million. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On August 1, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center, a 695,000 square foot community center in Redmond, Washington, for $127.0 million, resulting in a gain on the sale of assets of approximately $38.5 million. The Company's share of the gain recognized was $18.3 million. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 11, 2013, the Company sold a former Mervyn's store in Milpitas, California for $12.0 million, resulting in a loss on the sale of assets of $2.6 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 17, 2013, the Company’s joint venture in Camelback Colonnade, a 619,000 square foot community center in Phoenix, Arizona, was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture. Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements.
On October 8, 2013, the Company's joint venture in Ridgmar Mall, a 1,273,000 square foot regional shopping center in Forth Worth, Texas, sold the property for $60.9 million. The cash proceeds from the sale were used to pay off the $51.7 million mortgage loan on the property and the remaining $9.2 million net of closing costs was distributed to the partners. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On October 15, 2013, the Company sold a former Mervyn's store in Midland, Texas for $5.7 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 23, 2013, the Company sold a former Mervyn's store in Grand Junction, Colorado for $5.4 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 24, 2013, the Company acquired the remaining 33.3% ownership interest in Superstition Springs Center, a 999,000 square foot regional shopping center in Mesa, Arizona, that it did not own for $44.2 million. The purchase price was funded by a cash payment of $21.7 million and the assumption of the third party's pro rata share of the mortgage note payable on the property of $22.5 million.
Other Transactions and Events:
In March 2012, the Company recorded an impairment charge of $54.3 million to write down the carrying value of the long-lived assets of Valley View Center to their estimated fair value. On April 23, 2012, the property was sold by a court appointed receiver for $33.5 million, which resulted in a gain on the extinguishment of debt of $104.0 million.
On May 31, 2012, the Company conveyed Prescott Gateway, a 584,000 square foot regional shopping center in Prescott, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. The mortgage loan was non-recourse. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $16.3 million.
On September 30, 2013, the Company conveyed Fiesta Mall, a 933,000 square foot regional shopping center in Mesa, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. The mortgage loan was non-recourse. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $1.4 million.
Redevelopment and Development Activities:
In August 2011, the Company entered into a joint venture agreement with a subsidiary of AWE/Talisman for the development of Fashion Outlets of Chicago in the Village of Rosemont, Illinois. The Company owns 60% of the joint venture and AWE/Talisman owns 40%. The Company accounts for Fashion Outlets of Chicago as a consolidated joint venture. The Center is a fully enclosed two level, 526,000 square foot outlet center. The site is located within a mile of O'Hare International Airport. The project broke ground in November 2011 and opened on August 1, 2013. The total estimated project cost is approximately $211.0 million. As of September 30, 2013, the joint venture had incurred $179.8 million of development costs. On March 2, 2012, the joint venture obtained a construction loan on the property that allows for borrowings of up to $140.0 million, bears interest at LIBOR plus 2.50% and matures on March 5, 2017. As of September 30, 2013, the joint venture had borrowed $81.5 million under the loan.
The Company's joint venture in Tysons Corner, a 2,133,000 square foot regional shopping center in McLean, Virginia, is currently expanding the property to include a 19-story office tower; a 500,000 square foot, 30-story, 430 unit residential tower; and a 17-story, 300 room Hyatt Regency hotel. The joint venture started the expansion project in October 2011 and expects it to be completed in 2014. The total cost of the project is estimated at $523.1 million, of which $261.6 million is estimated to be the Company's pro rata share. The Company has funded $99.4 million of the total of $198.8 million incurred by the joint venture as of September 30, 2013.
Inflation:
In the last three years, inflation has not had a significant impact on the Company because of a relatively low inflation rate. Most of the leases at the Centers have rent adjustments periodically throughout the lease term. These rent increases are either in fixed increments or based on an annual multiple of increases in the Consumer Price Index ("CPI"). In addition, about 5% to 13% of the leases expire each year, which enables the Company to replace existing leases with new leases at higher base rents if the rents of the existing leases are below the then existing market rate. The Company has generally entered into leases that require tenants to pay a stated amount for operating expenses, generally excluding property taxes, regardless of the expenses actually incurred at any Center, which places the burden of cost control on the Company. Additionally, certain leases require the tenants to pay their pro rata share of operating expenses.
Seasonality:
The shopping center industry is seasonal in nature, particularly in the fourth quarter during the holiday season when retailer occupancy and retail sales are typically at their highest levels. In addition, shopping malls achieve a substantial portion of their specialty (temporary retailer) rents during the holiday season and the majority of percentage rent is recognized in the fourth quarter. As a result of the above, earnings are generally higher in the fourth quarter.
Critical Accounting Policies
The preparation of financial statements in conformity with generally accepted accounting principles ("GAAP") in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Some of these estimates and assumptions include judgments on revenue recognition, estimates for common area maintenance and real estate tax accruals, provisions for uncollectible accounts, impairment of long-lived assets, the allocation of purchase price between tangible and intangible assets, and estimates for environmental matters. The Company's significant accounting policies are described in more detail in Note 2—Summary of Significant Accounting Policies in the Company's Notes to the Consolidated Financial Statements in the Company's Annual Report on Form 10-K. However, the following policies are deemed to be critical. There have been no significant changes to the Company's critical accounting policies during the nine months ended September 30, 2013.
Revenue Recognition:
Minimum rental revenues are recognized on a straight-line basis over the term of the related lease. The difference between the amount of rent due in a year and the amount recorded as rental income is referred to as the "straight-line rent adjustment." Currently, 64% of the mall store and freestanding store leases contain provisions for CPI rent increases periodically throughout the term of the lease. The Company believes that using an annual multiple of CPI increases, rather than fixed contractual rent increases, results in revenue recognition that more closely matches the cash revenue from each lease and will provide more consistent rent growth throughout the term of the leases. Percentage rents are recognized when the tenants' specified sales targets have been met. Estimated recoveries from certain tenants for their pro rata share of real estate taxes, insurance and other shopping center operating expenses are recognized as revenues in the period the applicable expenses are incurred. Other tenants pay a fixed rate and these tenant recoveries' revenues are recognized on a straight-line basis over the term of the related leases.
Property:
Maintenance and repair expenses are charged to operations as incurred. Costs for major replacements and betterments, which includes HVAC equipment, roofs, parking lots, etc., are capitalized and depreciated over their estimated useful lives. Gains and losses are recognized upon disposal or retirement of the related assets and are reflected in earnings.
Property is recorded at cost and is depreciated using a straight-line method over the estimated useful lives of the assets as follows:
|
| | |
Buildings and improvements | | 5 - 40 years |
Tenant improvements | | 5 - 7 years |
Equipment and furnishings | | 5 - 7 years |
Capitalization of Costs:
The Company capitalizes costs incurred in redevelopment, development, renovation and improvement of properties. The capitalized costs include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs and other costs incurred during the period of development. These capitalized costs include direct and certain indirect costs clearly associated with the project. Indirect costs include real estate taxes, insurance and certain shared administrative costs. In assessing the amounts of direct and indirect costs to be capitalized, allocations are made to projects based on estimates of the actual amount of time spent on each activity. Indirect costs not clearly associated with specific projects are expensed as period costs. Capitalized indirect costs are allocated to development and redevelopment activities based on the square footage of the portion of the building not held available for immediate occupancy. If costs and activities incurred to ready the vacant space cease, then cost capitalization is also discontinued until such activities are resumed. Once work has been completed on a vacant space, project costs are no longer capitalized. For projects with extended lease-up periods, the Company ends the capitalization when significant activities have ceased, which does not exceed the shorter of a one-year period after the completion of the building shell or when the construction is substantially complete.
Acquisitions:
The Company allocates the estimated fair values of acquisitions to land, building, tenant improvements and identified intangible assets and liabilities, based on their estimated fair values. In addition, any assumed mortgage notes payable are recorded at their estimated fair values. The estimated fair value of the land and buildings is determined utilizing an “as if vacant” methodology. Tenant improvements represent the tangible assets associated with the existing leases valued on a fair value basis at the acquisition date prorated over the remaining lease terms. The tenant improvements are classified as an asset under property and are depreciated over the remaining lease terms. Identifiable intangible assets and liabilities relate to the value of in-place operating leases which come in three forms: (i) leasing commissions and legal costs, which represent the value associated with “cost avoidance” of acquiring in-place leases, such as lease commissions paid under terms generally experienced in the Company's markets; (ii) value of in-place leases, which represents the estimated loss of revenue and of costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased; and (iii) above or below market value of in-place leases, which represents the difference between the contractual rents and market rents at the time of the acquisition, discounted for tenant credit risks. Leasing commissions and legal costs are recorded in deferred charges and other assets and are amortized over the remaining lease terms. The value of in-place leases are recorded in deferred charges and other assets and amortized over the remaining lease terms plus an estimate of renewal of the acquired leases. Above or below market leases are classified in deferred charges and other assets or in other accrued liabilities, depending on whether the contractual terms are above or below market, and the asset or liability is amortized to minimum rents over the remaining terms
of the leases. The remaining lease terms of below-market leases may include certain below-market fixed-rate renewal periods. In considering whether or not a lessee will execute a below-market fixed-rate lease renewal option, the Company evaluates economic factors and certain qualitative factors at the time of acquisition such as tenant mix in the Center, the Company's relationship with the tenant and the availability of competing tenant space.
The Company immediately expenses costs associated with business combinations as period costs.
Asset Impairment:
The Company assesses whether an indicator of impairment in the value of its properties exists by considering expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. Such factors include projected rental revenue, operating costs and capital expenditures as well as estimated holding periods and capitalization rates. If an impairment indicator exists, the determination of recoverability is made based upon the estimated undiscounted future net cash flows, excluding interest expense. The amount of impairment loss, if any, is determined by comparing the fair value, as determined by a discounted cash flows analysis, with the carrying value of the related assets. The Company generally holds and operates its properties long-term, which decreases the likelihood of their carrying values not being recoverable. Properties classified as held for sale are measured at the lower of the carrying amount or fair value less cost to sell.
The Company reviews its investments in unconsolidated joint ventures for a series of operating losses and other factors that may indicate that a decrease in the value of its investments has occurred which is other-than-temporary. The investment in each unconsolidated joint venture is evaluated periodically, and as deemed necessary, for recoverability and valuation declines that are other-than-temporary.
Fair Value of Financial Instruments:
The fair value hierarchy distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity and the reporting entity's own assumptions about market participant assumptions.
Level 1 inputs utilize quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity's own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The Company calculates the fair value of financial instruments and includes this additional information in the notes to consolidated financial statements when the fair value is different than the carrying value of those financial instruments. When the fair value reasonably approximates the carrying value, no additional disclosure is made.
Deferred Charges:
Costs relating to obtaining tenant leases are deferred and amortized over the initial term of the agreement using the straight-line method. As these deferred leasing costs represent productive assets incurred in connection with the Company's provision of leasing arrangements at the Centers, the related cash flows are classified as investing activities within the Company's consolidated statements of cash flows. Costs relating to financing of shopping center properties are deferred and amortized over the term of the related loan using the straight-line method, which approximates the effective interest method. The ranges of the terms of the agreements are as follows:
|
| | |
Deferred lease costs | | 1 - 15 years |
Deferred financing costs | | 1 - 15 years |
Results of Operations
Many of the variations in the results of operations, discussed below, occurred because of the transactions affecting the Company's properties described above, including the Acquisition Properties and the Redevelopment Properties (as defined below).
For purposes of the discussion below, the Company defines "Same Centers" as those Centers that are substantially complete and in operation for the entirety of both periods of the comparison. Non-Same Centers for comparison purposes include recently acquired properties (“Acquisition Properties”) and those Centers or properties that are going through a substantial development or redevelopment often resulting in the closing of a portion of the Center (“Redevelopment Properties”). The Company moves a Center in and out of Same Centers based on whether the Center is substantially complete and in operation for the entirety of both periods of the comparison. Accordingly, the Same Centers consists of all consolidated Centers, excluding the Acquisition Properties and the Redevelopment Properties for the periods of comparison.
For comparison of the three months ended September 30, 2013 to the three months ended September 30, 2012, the Acquisition Properties include FlatIron Crossing, Arrowhead Towne Center, Kings Plaza Shopping Center, Green Acres Mall, Green Acres Adjacent and the impact of the Camelback Colonnade restructuring. For comparison of the nine months ended September 30, 2013 to the nine months ended September 30, 2012, the Acquisition Properties include 500 North Michigan Avenue, FlatIron Crossing, Arrowhead Towne Center, Kings Plaza Shopping Center, Green Acres Mall, Green Acres Adjacent and the impact of the Camelback Colonnade restructuring.
For comparison of the three months ended September 30, 2013 to the three months ended September 30, 2012 and for comparison of the nine months ended September 30, 2013 to the nine months ended September 30, 2012, the Redevelopment Properties include Fashion Outlets of Chicago and Paradise Valley Mall. The increase in revenues and expenses at the Redevelopment Properties for the comparison of the three months ended September 30, 2013 to the three months ended September 30, 2012 and for the comparison of the nine months ended September 30, 2013 to the nine months ended September 30, 2012 is primarily due to the opening of Fashion Outlets of Chicago on August 1, 2013.
Unconsolidated joint ventures are reflected using the equity method of accounting. The Company's pro rata share of the results from these Centers is reflected in the Consolidated Statements of Operations as equity in income of unconsolidated joint ventures.
The Company considers tenant annual sales per square foot (for tenants in place for a minimum of 12 months or longer and 10,000 square feet and under) for regional shopping centers, occupancy rates (excluding large retail stores or "Anchors") for the Centers and releasing spreads (i.e. a comparison of average base rent per square foot on leases executed during the trailing twelve months to average base rent per square foot on leases expiring during the year based on spaces 10,000 square feet and under) to be key performance indicators of the Company's internal growth.
Tenant sales per square foot increased from $511 for the twelve months ended September 30, 2012 to $549 for the twelve months ended September 30, 2013. Occupancy rate increased from 92.8% at September 30, 2012 to 93.7% at September 30, 2013. Releasing spreads also increased 14.2% for the twelve months ended September 30, 2013. These calculations exclude the Redevelopment Properties, Fiesta Mall (See “Other Transactions and Events” in Management’s Overview and Summary), and the 2013 property dispositions (See “Acquisitions and Dispositions” in Management’s Overview and Summary).
Releasing spreads remained positive as the Company was able to lease available space at higher rents than the expiring rental rates on the same space, resulting in a releasing spread of $5.93 per square foot ($47.53 on new and renewal leases executed compared to $41.60 on leases expiring), representing a 14.2% increase for the trailing twelve months ended September 30, 2013. The Company expects that releasing spreads will continue to be positive during the remainder of 2013 as it renews or relets leases that are scheduled to expire. These leases that are scheduled to expire represent 250,000 square feet of the Centers, accounting for 2.7% of mall store and freestanding store gross leaseable area as of September 30, 2013.
During the trailing twelve months ended September 30, 2013, the Company signed 321 new leases and 411 renewal leases comprising approximately 1.3 million square feet, of which 1.0 million square feet related to the consolidated Centers. The annual initial average base rent for new and renewal leases was $47.53 per square foot for the trailing twelve months ended September 30, 2013 with an average tenant allowance of $12.45 per square foot.
The Company's recent trend of retail sales growth continued during the twelve months ended September 30, 2013 with tenant sales per square foot and releasing spreads increasing compared to the twelve months ended September 30, 2012. The Company's occupancy rate as of September 30, 2013 also increased compared to September 30, 2012. Although certain aspects of the U.S. economy, the retail industry as well as the Company's operating results have continued to improve, economic and political uncertainty remains in various parts of the world and certain areas of the U.S. economy are still experiencing weakness. Any further continuation or worsening of these adverse conditions, or a decline in the current rate of U.S. economic growth, could harm the Company's business, results of operations and financial condition.
Comparison of Three Months Ended September 30, 2013 and 2012
Revenues:
Minimum and percentage rents (collectively referred to as "rental revenue") increased by $37.7 million, or 32.2%, from 2012 to 2013. The increase in rental revenue is attributed to an increase of $31.6 million from the Acquisition Properties, $3.1 million from the Redevelopment Properties and $3.0 million from the Same Centers. Rental revenue includes the amortization of above and below-market leases, the amortization of straight-line rents and lease termination income. The amortization of above and below-market leases increased from $1.8 million in 2012 to $2.3 million in 2013. The amortization of straight-line rents increased from $0.4 million in 2012 to $1.7 million in 2013. Lease termination income increased from $1.3 million in 2012 to $1.5 million in 2013.
Tenant recoveries increased $25.3 million, or 39.1%, from 2012 to 2013. This increase in tenant recoveries is attributed to an increase of $23.1 million from the Acquisition Properties and $2.5 million from the Redevelopment Properties offset in part by a decrease of $0.3 million from the Same Centers.
Management Companies revenue increased from $9.9 million in 2012 to $10.7 million in 2013 due primarily to an increase in development fees offset in part by a reduction in management fees because of the conversion of Arrowhead Towne Center and FlatIron Crossing from joint ventures to consolidated Centers in 2012 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Shopping Center and Operating Expenses:
Shopping center and operating expenses increased $22.9 million, or 36.3%, from 2012 to 2013. This increase in shopping center and operating expenses is attributed to an increase of $21.2 million from the Acquisition Properties and $2.5 million from the Redevelopment Properties offset in part by a decrease of $0.8 million from the Same Centers.
Management Companies' Operating Expenses:
Management Companies' operating expenses increased $2.3 million from 2012 to 2013 primarily due to an increase in share and unit-based compensation costs and severance costs.
REIT General and Administrative Expenses:
REIT general and administrative expenses increased by $0.9 million from 2012 to 2013.
Depreciation and Amortization:
Depreciation and amortization increased $22.6 million from 2012 to 2013. The increase in depreciation and amortization is primarily attributed to an increase of $21.3 million from the Acquisition Properties and $1.5 million from the Redevelopment Properties offset in part by a decrease of $0.2 million from the Same Centers.
Interest Expense:
Interest expense increased $11.1 million from 2012 to 2013. The increase in interest expense was primarily attributed to increases of $8.9 million from the Acquisition Properties, $3.5 million from the Same Centers and $0.2 million from the Redevelopment Properties offset in part by a decrease of $1.5 million from the borrowings under the Company's line of credit.
The above interest expense items are net of capitalized interest, which decreased from $3.0 million in 2012 to $2.9 million in 2013, primarily due to a decrease in development activity.
Equity in Income of Unconsolidated Joint Ventures:
Equity in income of unconsolidated joint ventures increased $15.8 million from 2012 to 2013. The increase is primarily attributed to the Company's share of the gain on the sale of Redmond Town Center of $18.3 million in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Gain on Remeasurement, Sale or Write Down of Assets, net:
Gain on remeasurement, sale or write down of assets, net decreased $20.2 million from 2012 to 2013. The decrease is primarily attributed to the $24.6 million gain on the buyout of the Company's ownership interest in NorthPark Center in 2012.
Income From Discontinued Operations:
Income from discontinued operations decreased $4.3 million from 2012 to 2013. The decrease in income from discontinued operations is primarily due to the loss on the sale of a former Mervyn's store of $2.6 million in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Net Income:
Net income decreased $6.5 million from 2012 to 2013. The decrease is primarily attributed to the decrease in income from discontinued operations of $4.3 million and the results of operations as discussed above.
Funds From Operations ("FFO"):
Primarily as a result of the factors mentioned above, FFO—diluted increased 14.8% from $112.9 million in 2012 to $129.6 million in 2013. For a reconciliation of FFO and FFO—diluted to net income attributable to the Company, the most directly comparable GAAP financial measure, see "Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO")" below.
Comparison of Nine Months Ended September 30, 2013 and 2012
Revenues:
Rental revenue increased by $103.1 million, or 29.7%, from 2012 to 2013. The increase in rental revenue is attributed to an increase of $92.0 million from the Acquisition Properties, $8.6 million from the Same Centers and $2.5 million from the Redevelopment Properties. The amortization of above and below-market leases increased from $4.8 million in 2012 to $6.1 million in 2013. The amortization of straight-line rents increased from $3.7 million in 2012 to $4.7 million in 2013. Lease termination income decreased from $3.6 million in 2012 to $2.8 million in 2013.
Tenant recoveries increased $69.7 million, or 37.3%, from 2012 to 2013. This increase in tenant recoveries is attributed to an increase of $64.1 million from the Acquisition Properties, $3.3 million from the Same Centers and $2.3 million from the Redevelopment Properties.
Management Companies' revenue increased from $30.7 million in 2012 to $31.2 million in 2013 due primarily to an increase in development fees in 2013 offset in part by a reduction in management fees because of the conversion of Arrowhead Towne Center and FlatIron Crossing from joint ventures to consolidated Centers in 2012 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Shopping Center and Operating Expenses:
Shopping center and operating expenses increased $63.6 million, or 34.3%, from 2012 to 2013. The increase in shopping center and operating expenses is attributed to an increase of $62.0 million from the Acquisition Properties and $2.2 million from the Redevelopment Properties offset in part by a decrease of $0.6 million from the Same Centers.
Management Companies' Operating Expenses:
Management Companies' operating expenses increased $2.1 million from 2012 to 2013, primarily due to an increase in share and unit-based compensation costs and severance costs.
REIT General and Administrative Expenses:
REIT general and administrative expenses increased by $3.4 million from 2012 to 2013, primarily due to an increase in share and unit-based compensation costs.
Depreciation and Amortization:
Depreciation and amortization increased $65.5 million from 2012 to 2013. The increase in depreciation and amortization is primarily attributed to an increase of $67.1 million from the Acquisition Properties and $0.1 million from the Redevelopment Properties offset in part by a decrease of $1.7 million from the Same Centers.
Interest Expense:
Interest expense increased $33.4 million from 2012 to 2013. The increase in interest expense was primarily attributed to increases of $27.0 million from the Acquisition Properties, $9.6 million from the Same Centers and $2.2 million from the borrowings under the Company's line of credit. These increases were offset in part by decreases of $4.7 million from the Senior Notes, which were paid off in full in March 2012 (See Liquidity and Capital Resources), and $0.7 million from the Redevelopment Properties.
The above interest expense items are net of capitalized interest, which increased from $7.9 million in 2012 to $8.2 million in 2013, primarily due to an increase in development activity.
Gain on Early Extinguishment of Debt, net:
The gain on early extinguishment of debt, net of $1.9 million in 2013 is attributed to the gain on the payoff of the mortgage note payable on FlatIron Crossing of $2.8 million offset in part by the loss on the payoff of the mortgage note payable on Vintage Faire Mall of $0.9 million.
Equity in Income of Unconsolidated Joint Ventures:
Equity in income of unconsolidated joint ventures increased $76.9 million from 2012 to 2013. The increase is primarily attributed to the Company's share of the gains on the sales in 2013 of Redmond Town Center Office of $44.4 million, Kitsap Mall of $28.1 million and Redmond Town Center of $18.3 million offset in part by the Company's share of the gain on the sale of SanTan Village Power Center of $11.5 million in 2012 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Gain on Remeasurement, Sale or Write Down of Assets, net:
Gain on remeasurement, sale or write down of assets, net decreased $34.1 million from 2012 to 2013. The decrease is primarily attributed to the sales in 2012 of the Company's ownership interests in Chandler Festival of $12.3 million, Chandler Village Center of $8.2 million, Chandler Gateway of $3.4 million and NorthPark Center of $24.6 million (See "Acquisitions and Dispositions" in Management's Overview and Summary) offset in part by the gain on the sale of land in 2013 of $5.4 million and a decrease in the write off of development costs in 2013.
Income From Discontinued Operations:
Income from discontinued operations increased $63.1 million from 2012 to 2013. The increase in income from discontinued operations is primarily due to the gains on the sales in 2013 of Green Tree Mall of $59.8 million and Northridge Mall and Rimrock Mall of $82.1 million offset in part by the gains on the sales and dispositions in 2012 of Valley View Center of $49.7 million, Prescott Gateway of $16.3 million, Carmel Plaza of $7.8 million and Hilton Village of $3.1 million (See "Acquisitions and Dispositions" and "Other Transactions and Events" in Management's Overview and Summary).
Net Income:
Net income increased $118.1 million from 2012 to 2013. The increase is primarily attributed to the increases in equity in income from unconsolidated joint ventures of $76.9 million and the income from discontinued operations of $63.1 million offset in part by a decrease in the gain on remeasurement, sale or write down of assets, net of $34.1 million.
Funds From Operations ("FFO"):
Primarily as a result of the factors mentioned above, FFO—diluted decreased 13.1% from $445.3 million in 2012 to $387.0 million in 2013. For a reconciliation of FFO and FFO—diluted to net income attributable to the Company, the most directly comparable GAAP financial measure, see "Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO")" below.
Operating Activities:
Cash provided by operating activities increased from $256.2 million in 2012 to $328.9 million in 2013. The increase was primarily due to changes in assets and liabilities and the results at the Acquisition Properties as discussed above.
Investing Activities:
Cash provided by investing activities increased from $91.5 million in 2012 to $234.5 million in 2013. The increase in cash provided by investing activities was primarily due to increases in distributions from unconsolidated joint ventures of $448.0 million and proceeds from the sale of assets of $196.4 million. The increase in distributions from unconsolidated joint ventures is primarily attributed to the distribution of the Company's share of net proceeds from the refinancing of the mortgage note payable on Tysons Corner Center in 2013 (See Liquidity and Capital Resources) and the Company's share of cash proceeds from the sales of Kitsap Mall, Redmond Retail and Redmond Retail Office in 2013.
These increases were offset in part by the acquisitions in 2013 of Green Acres Mall for $470.0 million and Green Acres Adjacent for $22.6 million (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Financing Activities:
Cash used in financing activities increased from $338.4 million in 2012 to $567.0 million in 2013. The increase in cash used in financing activities was primarily due to an increase in payments on mortgages, bank and other notes payable of $881.7 million offset in part by an increase in proceeds from mortgages, bank and other notes payable of $659.0 million.
Liquidity and Capital Resources
The Company anticipates meeting its liquidity needs for its operating expenses, debt service and dividend requirements for the next twelve months through cash generated from operations, working capital reserves and/or borrowings under its unsecured line of credit.
The following tables summarize capital expenditures incurred at the Centers:
|
| | | | | | | |
| For the Nine Months Ended September 30, |
(Dollars in thousands) | 2013 | | 2012 |
Consolidated Centers: | | | |
Acquisitions of property and equipment | $ | 545,149 |
| | $ | 86,424 |
|
Development, redevelopment, expansion and renovation of Centers | 140,289 |
| | 101,584 |
|
Tenant allowances | 17,880 |
| | 12,577 |
|
Deferred leasing charges | 18,812 |
| | 17,644 |
|
| $ | 722,130 |
| | $ | 218,229 |
|
Joint Venture Centers (at Company's pro rata share): | | | |
Acquisitions of property and equipment | $ | 3,457 |
| | $ | 3,064 |
|
Development, redevelopment, expansion and renovation of Centers | 75,198 |
| | 54,330 |
|
Tenant allowances | 7,003 |
| | 4,841 |
|
Deferred leasing charges | 2,897 |
| | 3,407 |
|
| $ | 88,555 |
| | $ | 65,642 |
|
The Company expects amounts to be incurred during the next twelve months for tenant allowances and deferred leasing charges to be comparable or less than 2012 and that capital for those expenditures will be available from working capital, cash flow from operations, borrowings on property specific debt or unsecured corporate borrowings. The Company expects to incur between $250 million and $350 million during the next twelve months for development, redevelopment, expansion and renovations. Capital for these major expenditures, developments and/or redevelopments has been, and is expected to continue to be, obtained from a combination of debt or equity financings, which are expected to include borrowings under the Company's line of credit and construction loans. The Company has also generated liquidity in the past through equity offerings, property refinancings, joint venture transactions and the sale of non-core assets. For example, during the three months ended September 30, 2013, the Company refinanced the mortgage note payable at Tysons Corner Center. The Company's pro rata share of the net proceeds was $275.0 million, which was used to pay down its line of credit. The Company has also recently sold certain non-core assets and, depending on market conditions, may continue to do so in the future. Furthermore, the
Company has filed a shelf registration statement which registered an unspecified amount of common stock, preferred stock, depositary shares, debt securities, warrants, rights and units.
The capital and credit markets can fluctuate and, at times, limit access to debt and equity financing for companies. As demonstrated by the Company's activity in 2013, including its $500 million ATM Program as discussed below and its $1.5 billion line of credit, the Company has been able to access capital; however, there is no assurance the Company will be able to do so in future periods or on similar terms and conditions. Many factors impact the Company's ability to access capital, such as its overall debt level, interest rates, interest coverage ratios and prevailing market conditions. In the event that the Company has significant tenant defaults as a result of the overall economy and general market conditions, the Company could have a decrease in cash flow from operations, which could result in increased borrowings under its line of credit. These events could result in an increase in the Company's proportion of floating rate debt, which would cause it to be subject to interest rate fluctuations in the future.
The Company has an equity distribution agreement ("Distribution Agreement") with a number of sales agents to issue and sell, from time to time, shares of common stock, having an aggregate offering price of up to $500 million (the “Shares”). Sales of the Shares, if any, may be made in privately negotiated transactions and/or any other method permitted by law, including sales deemed to be an “at the market” offering, which includes sales made directly on the New York Stock Exchange or sales made to or through a market maker other than on an exchange. This offering is referred to herein as the "ATM Program". During the three months ended September 30, 2013, the Company did not sell any shares of common stock under the ATM Program. During the nine months ended September 30, 2013, the Company sold 2,456,956 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $173.0 million and net proceeds of $171.2 million after commissions and other transaction costs. As of September 30, 2013, $149.1 million remained available to be sold under the ATM Program. Actual future sales will depend upon a variety of factors including but not limited to market conditions, the trading price of the Company's common stock and our capital needs. The Company has no obligation to sell the remaining shares available for sale under the ATM Program.
The Company's total outstanding loan indebtedness at September 30, 2013 was $6.3 billion (consisting of $4.8 billion of consolidated debt, less $0.3 billion of noncontrolling interest, plus $1.8 billion of its pro rata share of unconsolidated joint venture debt). The majority of the Company's debt consists of fixed-rate conventional mortgage notes collateralized by individual properties. The Company expects that all of the maturities during the next twelve months will be refinanced, restructured, extended and/or paid off from the Company's line of credit or cash on hand.
The Company has a $1.5 billion revolving line of credit that initially bore interest at LIBOR plus a spread of 1.75% to 3.0%, depending on the Company's overall leverage levels, and was to mature on May 2, 2015 with a one-year extension option. The line of credit had the ability to be expanded, depending on certain conditions, up to a total facility of $2.0 billion less the outstanding balance of the $125.0 million unsecured term loan, as discussed below.
On August 6, 2013, the Company's line of credit was amended and extended. The amended facility provides for an interest rate of LIBOR plus a spread of 1.375% to 2.0%, depending on the Company's overall leverage levels, and matures on August 6, 2018. Based on the Company's leverage level as of September 30, 2013, the borrowing rate on the facility was LIBOR plus 1.50%. In addition, the line of credit can now be expanded, depending on certain conditions, up to a total facility of $2.0 billion (without giving effect to the $125.0 million unsecured term loan described below). All obligations under the amended facility are unconditionally guaranteed only by the Company. At September 30, 2013, total borrowings under the line of credit were $145.0 million with an average effective interest rate of 1.86%.
The Company has a $125.0 million unsecured term loan under the Company's line of credit that bears interest at LIBOR plus a spread of 1.95% to 3.20%, depending on the Company's overall leverage levels, and matures on December 8, 2018. Based on the Company's leverage level at September 30, 2013, the borrowing rate was LIBOR plus 2.20%. As of September 30, 2013, the total interest rate was 2.53%.
At September 30, 2013, the Company was in compliance with all applicable loan covenants under its agreements.
At September 30, 2013, the Company had cash and cash equivalents of $62.1 million.
Off-Balance Sheet Arrangements:
The Company accounts for its investments in joint ventures that it does not have a controlling interest in, or is not the primary beneficiary of, using the equity method of accounting and those investments are reflected on the Consolidated Balance Sheets of the Company as "Investments in unconsolidated joint ventures" and "Distributions in excess of investments in unconsolidated joint ventures".
In addition, certain joint ventures also have secured debt that could become recourse debt to the Company or its subsidiaries, in excess of the Company's pro rata share, should the joint ventures be unable to discharge the obligations of the related debt. At September 30, 2013, the balance of the debt that could be recourse to the Company was $47.0 million offset in part by indemnity agreements from joint venture partners for $21.3 million. The maturities of the recourse debt, net of indemnification, are $16.8 million in 2015 and $8.9 million in 2016.
Additionally, as of September 30, 2013, the Company was contingently liable for $3.7 million in letters of credit guaranteeing performance by the Company of certain obligations relating to the Centers. The Company does not believe that these letters of credit will result in a liability to the Company.
Long-term Contractual Obligations:
The following is a schedule of long-term contractual obligations as of September 30, 2013 for the consolidated Centers over the periods in which they are expected to be paid (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| Payment Due by Period |
Contractual Obligations | Total | | Less than 1 year | | 1 - 3 years | | 3 - 5 years | | More than five years |
Long-term debt obligations (includes expected interest payments) | $ | 4,522,456 |
| | $ | 176,806 |
| | $ | 856,437 |
| | $ | 876,378 |
| | $ | 2,612,835 |
|
Operating lease obligations(1) | 356,273 |
| | 14,798 |
| | 26,813 |
| | 23,559 |
| | 291,103 |
|
Purchase obligations(1) | 12,359 |
| | 12,359 |
| | — |
| | — |
| | — |
|
Other long-term liabilities | 333,258 |
| | 291,330 |
| | 2,982 |
| | 3,299 |
| | 35,647 |
|
| $ | 5,224,346 |
| | $ | 495,293 |
| | $ | 886,232 |
| | $ | 903,236 |
| | $ | 2,939,585 |
|
_______________________________________________________________________________
| |
(1) | See Note 16—Commitments and Contingencies in the Company's Notes to Consolidated Financial Statements. |
Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO")
The Company uses FFO in addition to net income to report its operating and financial results and considers FFO and FFO—diluted as supplemental measures for the real estate industry and a supplement to generally accepted accounting principles ("GAAP") measures. The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from extraordinary items and sales of depreciated operating properties, plus real estate related depreciation and amortization, impairment write-downs of real estate and write-downs of investments in an affiliate where the write-downs have been driven by a decrease in the value of real estate held by the affiliate and after adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis.
Adjusted FFO ("AFFO") excludes the FFO impact of Shoppingtown Mall and Valley View Center for the nine months ended September 30, 2012. In December 2011, the Company conveyed Shoppingtown Mall to the lender by a deed-in-lieu of foreclosure. In July 2010, a court-appointed receiver assumed operational control of Valley View Center and responsibility for managing all aspects of the property. Valley View Center was sold by the receiver on April 23, 2012, and the related non-recourse mortgage loan obligation was fully extinguished on that date. On May 31, 2012, the Company conveyed Prescott Gateway to the lender by a deed-in-lieu of foreclosure and the debt was forgiven, resulting in a gain on the extinguishment of debt of $16.3 million. AFFO also excludes the gain on extinguishment of debt of Prescott Gateway for the three and nine months ended September 30, 2012.
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 AFFO and AFFO on a diluted basis 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 allow investors to more easily compare the Company's results without taking into account non-cash credits and charges on properties controlled by either a receiver or loan servicer. FFO and AFFO on a diluted basis are measures investors find most useful in measuring the dilutive impact of outstanding convertible securities.
Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO") (Continued)
FFO and AFFO do 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 are not indicative of cash available to fund all cash flow needs. The Company also cautions that FFO and AFFO, as presented, may not be comparable to similarly titled measures reported by other real estate investment trusts.
Management compensates for the limitations of FFO and AFFO by providing investors with financial statements prepared according to GAAP, along with this detailed discussion of FFO and AFFO and a reconciliation of FFO and AFFO and FFO and AFFO-diluted to net income attributable to the Company. Management believes that to further understand the Company's performance, FFO and AFFO should be compared with the Company's reported net income and considered in addition to cash flows in accordance with GAAP, as presented in the Company's Consolidated Financial Statements.
The following reconciles net income attributable to the Company to FFO and FFO-diluted for the three and nine months ended September 30, 2013 and 2012 and FFO and FFO—diluted to AFFO and AFFO—diluted for the same periods (dollars and shares in thousands):
|
| | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, |
| | 2013 | | 2012 | | 2013 | | 2012 |
Net income attributable to the Company | | $ | 38,123 |
| | $ | 43,893 |
| | $ | 275,212 |
| | $ | 163,179 |
|
Adjustments to reconcile net income attributable to the Company to FFO—basic and diluted: | | | | | | | | |
Noncontrolling interests in the Operating Partnership | | 2,362 |
| | 3,469 |
| | 19,605 |
| | 13,575 |
|
Loss (gain) on remeasurement, sale or write down of consolidated assets, net | | 919 |
| | (21,765 | ) | | (145,023 | ) | | 4,449 |
|
Add: gain on sale of undepreciated consolidated assets | | — |
| | — |
| | 2,238 |
| | — |
|
Add: noncontrolling interests share of (loss) gain on remeasurement, sale or write down of consolidated joint ventures, net | | — |
| | (3 | ) | | 3,163 |
| | 3,535 |
|
Gain on remeasurement, sale or write down of assets from unconsolidated joint ventures, net(1) | | (18,062 | ) | | (135 | ) | | (91,077 | ) | | (11,292 | ) |
Add: (loss) gain on sale of undepreciated assets from unconsolidated joint ventures(1) | | (51 | ) | | — |
| | 433 |
| | — |
|
Depreciation and amortization on consolidated assets | | 92,221 |
| | 72,220 |
| | 279,364 |
| | 222,188 |
|
Less: depreciation and amortization attributable to noncontrolling interests on consolidated joint ventures | | (5,276 | ) | | (4,523 | ) | | (14,414 | ) | | (13,952 | ) |
Depreciation and amortization on unconsolidated joint ventures(1) | | 22,323 |
| | 22,927 |
| | 66,470 |
| | 73,237 |
|
Less: depreciation on personal property | | (2,986 | ) | | (3,185 | ) | | (9,020 | ) | | (9,636 | ) |
FFO—basic and diluted | | 129,573 |
| | 112,898 |
| | 386,951 |
| | 445,283 |
|
Shoppingtown Mall | | — |
| | — |
| | — |
| | 396 |
|
Valley View Center | | — |
| | — |
| | — |
| | (101,116 | ) |
Prescott Gateway | | — |
| | 54 |
| | — |
| | (16,296 | ) |
AFFO and AFFO—diluted | | $ | 129,573 |
| | $ | 112,952 |
| | $ | 386,951 |
| | $ | 328,267 |
|
Weighted average number of FFO shares outstanding for: | | | | | | | | |
FFO—basic (2) | | 150,334 |
| | 144,990 |
| | 149,140 |
| | 144,160 |
|
Adjustments for impact of dilutive securities in computing FFO-diluted: | | | | | | | | |
Stock warrants | | — |
| | 64 |
| | — |
| | 78 |
|
Share and unit based compensation plans | | 61 |
| | 46 |
| | 101 |
| | 18 |
|
FFO—diluted (3) | | 150,395 |
| | 145,100 |
| | 149,241 |
| | 144,256 |
|
| |
(1) | Unconsolidated joint ventures are presented at the Company's pro rata share. |
Funds From Operations ("FFO") and Adjusted Funds From Operations ("AFFO") (Continued)
| |
(2) | Includes 9.6 million and 10.8 million OP Units for the three months ended September 30, 2013 and 2012, respectively, and 9.9 million and 11.1 million OP units for the nine months ended September 30, 2013 and 2012, respectively. |
| |
(3) | The computation of FFO and AFFO—diluted shares outstanding includes the effect of share and unit-based compensation plans and the Senior Notes using the treasury stock method. It also assumes the conversion of MACWH, LP common and preferred units to the extent that they are dilutive to the FFO and AFFO—diluted computation. |
| |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
The Company's primary market risk exposure is interest rate risk. The Company has managed and will continue to manage interest rate risk by (1) maintaining a ratio of fixed rate, long-term debt to total debt such that floating rate exposure is kept at an acceptable level, (2) reducing interest rate exposure on certain long-term floating rate debt through the use of interest rate caps and/or swaps with appropriately matching maturities, (3) using treasury rate locks where appropriate to fix rates on anticipated debt transactions, and (4) taking advantage of favorable market conditions for long-term debt and/or equity.
The following table sets forth information as of September 30, 2013 concerning the Company's long-term debt obligations, including principal cash flows by scheduled maturity, weighted average interest rates and estimated fair value ("FV") (dollars in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the years ended September 30, | | | | | | |
| 2014 | | 2015 | | 2016 | | 2017 | | 2018 | | Thereafter | | Total | | FV |
CONSOLIDATED CENTERS (1): | | | | | | | | | | | | | | | |
Long-term debt: | | | | | | | | | | | | | | | |
Fixed rate | $ | 103,305 |
| | $ | 322,945 |
| | $ | 712,044 |
| | $ | 64,454 |
| | $ | 494,118 |
| | $ | 2,389,988 |
| | $ | 4,086,854 |
| | $ | 4,161,287 |
|
Average interest rate | 4.34 | % | | 6.07 | % | | 5.31 | % | | 3.68 | % | | 3.62 | % | | 3.96 | % | | 4.33 | % | | |
|
Floating rate | 65,634 |
| | 92,112 |
| | 103,480 |
| | 290,472 |
| | — |
| | 125,000 |
| | 676,698 |
| | 666,737 |
|
Average interest rate | 5.16 | % | | 2.75 | % | | 3.02 | % | | 2.44 | % | | — | % | | 2.53 | % | | 2.85 | % | | |
|
Total debt—Consolidated Centers | $ | 168,939 |
| | $ | 415,057 |
| | $ | 815,524 |
| | $ | 354,926 |
| | $ | 494,118 |
| | $ | 2,514,988 |
| | $ | 4,763,552 |
| | $ | 4,828,024 |
|
UNCONSOLIDATED JOINT VENTURE CENTERS (1): | | | | | | | | | | | | | | | |
Long-term debt (at Company's pro rata share): | | | | | | | | | | | | | | | |
Fixed rate | $ | 21,855 |
| | $ | 246,061 |
| | $ | 228,654 |
| | $ | 65,123 |
| | $ | 153,863 |
| | $ | 923,816 |
| | $ | 1,639,372 |
| | $ | 1,676,933 |
|
Average interest rate | 4.58 | % | | 5.87 | % | | 6.49 | % | | 6.19 | % | | 4.48 | % | | 3.70 | % | | 4.60 | % | | |
|
Floating rate | 699 |
| | 14,619 |
| | 26,361 |
| | 71,093 |
| | 64,951 |
| | 9,114 |
| | 186,837 |
| | 184,592 |
|
Average interest rate | 2.43 | % | | 3.07 | % | | 3.37 | % | | 2.83 | % | | 2.27 | % | | 2.07 | % | | 2.69 | % | | |
|
Total debt—Unconsolidated Joint Venture Centers | $ | 22,554 |
| | $ | 260,680 |
| | $ | 255,015 |
| | $ | 136,216 |
| | $ | 218,814 |
| | $ | 932,930 |
| | $ | 1,826,209 |
| | $ | 1,861,525 |
|
| |
(1) | The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met. |
The consolidated Centers' total fixed rate debt at September 30, 2013 and December 31, 2012 was $4.1 billion and $3.7 billion, respectively. The average interest rate on fixed rate debt at September 30, 2013 and December 31, 2012 was 4.33% and 4.40%, respectively. The consolidated Centers' total floating rate debt at September 30, 2013 and December 31, 2012 was $0.7 billion and $1.5 billion, respectively. The average interest rate on floating rate debt at September 30, 2013 and December 31, 2012 was 2.85% and 3.05%, respectively.
The Company's pro rata share of the Unconsolidated Joint Venture Centers' fixed rate debt at September 30, 2013 and December 31, 2012 was $1.6 billion and $1.5 billion, respectively. The average interest rate on fixed rate debt at September 30, 2013 and December 31, 2012 was 4.60% and 5.27%, respectively. The Company's pro rata share of the Unconsolidated Joint Venture Centers' floating rate debt at September 30, 2013 and December 31, 2012 was $186.8 million and $178.3 million, respectively. The average interest rate on the floating rate debt at September 30, 2013 and December 31, 2012 was 2.69% and 3.69%, respectively.
In addition, the Company has assessed the market risk for its floating rate debt and believes that a 1% increase in interest rates would decrease future earnings and cash flows by approximately $8.6 million per year based on $0.9 billion of floating rate debt outstanding at September 30, 2013.
The fair value of the Company's long-term debt is estimated based on a present value model utilizing interest rates that reflect the risks associated with long-term debt of similar risk and duration. In addition, the method of computing fair value for mortgage notes payable included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt (See Note 9—Mortgage Notes Payable and Note 10—Bank and Other Notes Payable in the Company's Notes to the Consolidated Financial Statements).
| |
Item 4. | Controls and Procedures |
As required by Rule 13a-15(b) under the Securities Exchange Act of 1934, management carried out an evaluation, under the supervision and with the participation of the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company's disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on their evaluation as of September 30, 2013, the Company's Chief Executive Officer and Chief Financial Officer have concluded that the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) were effective to ensure that the information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is (a) recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms and (b) accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
In addition, there has been no change in the Company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934) that occurred during the Company's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
None of the Company, the Operating Partnership, the Management Companies or their respective affiliates are currently involved in any material legal proceedings.
Item 1A. Risk Factors
There have been no material changes to the risk factors relating to the Company set forth under the caption "Item 1A. Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2012.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not Applicable
Item 3. Defaults Upon Senior Securities
Not Applicable
Item 4. Mine Safety Disclosures
Not Applicable
Item 5. Other Information
Not Applicable
Item 6. Exhibits
|
| | |
Exhibit Number | | Description |
2.1 | | Contribution Agreement and Joint Escrow Instructions, dated October 21, 2012, by and among Alexander's Kings Plaza, LLC, Alexander's of Kings, LLC, Kings Parking, LLC and Brooklyn Kings Plaza LLC (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date November 28, 2012). |
2.2 | | Agreement of Sale and Purchase, dated October 21, 2012, by and among Green Acres Mall, L.L.C. and Valley Stream Green Acres LLC (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date January 24, 2013). |
3.1 | | Articles of Amendment and Restatement of the Company (incorporated by reference as an exhibit to the Company's Registration Statement on Form S-11, as amended (No. 33-68964)). |
3.1.1 | | Articles Supplementary of the Company (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date May 30, 1995). |
3.1.2 | | Articles Supplementary of the Company (with respect to the first paragraph) (incorporated by reference as an exhibit to the Company's 1998 Form 10-K). |
3.1.3 | | Articles Supplementary of the Company (Series D Preferred Stock) (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date July 26, 2002). |
3.1.4 | | Articles Supplementary of the Company (incorporated by reference as an exhibit to the Company's Registration Statement on Form S-3, as amended (No. 333-88718)). |
3.1.5 | | Articles of Amendment (declassification of Board) (incorporated by reference as an exhibit to the Company's 2008 Form 10-K). |
3.1.6 | | Articles Supplementary (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date February 5, 2009). |
3.1.7 | | Articles of Amendment (increased authorized shares) (incorporated by reference as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009). |
3.2 | | Amended and Restated Bylaws of the Company (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date January 26, 2012). |
10.1 | | $1,500,000,000 Revolving Loan Facility and $125,000,000 Term Loan Facility Amended and Restated Credit Agreement, dated as of August 6, 2013, by and among the Company, The Macerich Partnership, L.P., Deutsche Bank Trust Company Americas, as administrative agent; Deutsche Bank Securities Inc., J.P. Morgan Securities LLC and Wells Fargo Securities, LLC as joint lead arrangers and joint bookrunning managers, JPMorgan Chase Bank, N.A. and Wells Fargo Bank, N.A. as co-syndication agents, and various lenders party thereto (incorporated by reference as an exhibit to the Company’s Current Report on Form 8‑K, event date, August 6, 2013). |
10.2 | | Amended and Restated Unconditional Guaranty, dated as of August 6, 2013, by the Company in favor of Deutsche Bank Trust Company Americas, as administrative agent (incorporated by reference as an exhibit to the Company’s Current Report on Form 8‑K, event date, August 6, 2013). |
10.3* | | Notices dated August 28, 2013 from the Company to Edward Coppola and Thomas O’Hern regarding their respective management continuity agreements. |
10.4* | | Description of Director Compensation. |
31.1 | | Section 302 Certification of Arthur Coppola, Chief Executive Officer |
31.2 | | Section 302 Certification of Thomas O'Hern, Chief Financial Officer |
32.1 | | Section 906 Certifications of Arthur Coppola and Thomas O'Hern |
101.INS | | XBRL Instance Document |
101.SCH | | XBRL Taxonomy Extension Schema Document |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
* Represents a management contract, or compensatory plan, contract or arrangement required to be filed pursuant to Regulation S-K.
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | | | |
| | | THE MACERICH COMPANY |
| | | By: | /s/ THOMAS E. O'HERN |
| | | | Thomas E. O'Hern |
| | | | Senior Executive Vice President and Chief Financial Officer |
Date: November 4, 2013 | | | | (Principal Financial Officer) |