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 June 30, 2006
Commission File No. 1-12504
(Exact name of registrant as specified in its charter)
MARYLAND |
|
95-4448705 |
(State or
other jurisdiction of incorporation |
|
(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
(Registrants telephone number, including area code)
(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 such shorter period that the Registrant was required to file such report) 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 is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
Accelerated filer o |
Non-accelerated filer 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 of the registrants common stock, as of August 4, 2006 Common Stock, par value $.01 per share: 71,808,418 shares
THE MACERICH COMPANY
FORM 10-Q
INDEX
2
THE MACERICH COMPANY
(Dollars in thousands, except share amounts)
|
|
June 30, |
|
December 31, |
|
||
|
|
2006 |
|
2005 |
|
||
|
|
(Unaudited) |
|
|
|
||
ASSETS: |
|
|
|
|
|
||
Property, net |
|
$ |
5,644,885 |
|
$ |
5,438,496 |
|
Cash and cash equivalents |
|
45,489 |
|
155,113 |
|
||
Restricted cash |
|
55,808 |
|
54,659 |
|
||
Tenant receivables, net |
|
97,589 |
|
89,165 |
|
||
Deferred charges and other assets, net |
|
337,850 |
|
360,217 |
|
||
Loans to unconsolidated joint ventures |
|
884 |
|
1,415 |
|
||
Due from affiliates |
|
7,367 |
|
4,258 |
|
||
Investments in unconsolidated joint ventures |
|
995,374 |
|
1,075,621 |
|
||
Total assets |
|
$ |
7,185,246 |
|
$ |
7,178,944 |
|
|
|
|
|
|
|
||
LIABILITIES, PREFERRED STOCK AND COMMON STOCKHOLDERS EQUITY: |
|
|
|
|
|
||
Mortgage notes payable: |
|
|
|
|
|
||
Related parties |
|
$ |
152,938 |
|
$ |
154,531 |
|
Others |
|
3,194,239 |
|
3,088,199 |
|
||
Total |
|
3,347,177 |
|
3,242,730 |
|
||
Bank notes payable |
|
1,417,000 |
|
2,182,000 |
|
||
Accounts payable and accrued expenses |
|
63,556 |
|
75,121 |
|
||
Other accrued liabilities |
|
200,116 |
|
226,985 |
|
||
Preferred stock dividend payable |
|
5,970 |
|
5,970 |
|
||
Total liabilities |
|
5,033,819 |
|
5,732,806 |
|
||
Minority interest |
|
372,847 |
|
284,809 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Class A participating convertible preferred units |
|
213,786 |
|
213,786 |
|
||
Class A non-participating convertible preferred units |
|
21,501 |
|
21,501 |
|
||
|
|
|
|
|
|
||
Series A cumulative convertible redeemable preferred stock, $.01 par value, 3,627,131 shares authorized, issued and outstanding at June 30, 2006 and December 31, 2005 |
|
98,934 |
|
98,934 |
|
||
Common stockholders equity: |
|
|
|
|
|
||
Common stock, $.01 par value, 145,000,000 shares authorized, 71,458,657 and 59,941,552 shares issued and outstanding at June 30, 2006 and December 31, 2005, respectively |
|
716 |
|
599 |
|
||
Additional paid-in capital |
|
1,704,734 |
|
1,050,891 |
|
||
Accumulated deficit |
|
(273,284 |
) |
(209,005 |
) |
||
Accumulated other comprehensive income |
|
12,193 |
|
87 |
|
||
Unamortized restricted stock |
|
|
|
(15,464 |
) |
||
Total common stockholders equity |
|
1,444,359 |
|
827,108 |
|
||
Total liabilities, preferred stock and common stockholders equity |
|
$ |
7,185,246 |
|
$ |
7,178,944 |
|
The accompanying notes are an integral part of these financial statements.
3
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
|
|
For the Three Months |
|
For the Six Months |
|
||||||||
|
|
Ended June 30, |
|
Ended June 30, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||
Minimum rents |
|
$ |
125,929 |
|
$ |
114,720 |
|
$ |
257,446 |
|
$ |
207,736 |
|
Percentage rents |
|
2,754 |
|
3,068 |
|
5,714 |
|
5,869 |
|
||||
Tenant recoveries |
|
65,532 |
|
56,595 |
|
132,489 |
|
102,416 |
|
||||
Management Companies |
|
7,369 |
|
6,164 |
|
14,626 |
|
11,441 |
|
||||
Other |
|
6,250 |
|
5,959 |
|
13,126 |
|
11,054 |
|
||||
Total revenues |
|
207,834 |
|
186,506 |
|
423,401 |
|
338,516 |
|
||||
Expenses: |
|
|
|
|
|
|
|
|
|
||||
Shopping center and operating expenses |
|
69,430 |
|
58,717 |
|
136,689 |
|
106,645 |
|
||||
Management Companies operating expenses |
|
12,125 |
|
13,329 |
|
26,839 |
|
24,377 |
|
||||
REIT general and administrative expenses |
|
3,292 |
|
3,865 |
|
6,990 |
|
6,517 |
|
||||
Interest expense |
|
70,522 |
|
60,788 |
|
141,672 |
|
102,745 |
|
||||
Depreciation and amortization |
|
59,411 |
|
53,365 |
|
122,085 |
|
90,203 |
|
||||
Total expenses |
|
214,780 |
|
190,064 |
|
434,275 |
|
330,487 |
|
||||
Minority interest in consolidated joint ventures |
|
(541 |
) |
(311 |
) |
(1,004 |
) |
(566 |
) |
||||
Equity in income of unconsolidated joint ventures |
|
17,861 |
|
16,338 |
|
38,877 |
|
27,584 |
|
||||
Income tax (expense) benefit |
|
(218 |
) |
529 |
|
315 |
|
1,039 |
|
||||
(Loss) gain on sale of assets |
|
|
|
(141 |
) |
(501 |
) |
1,167 |
|
||||
Loss on early extinguishment of debt |
|
|
|
|
|
(1,782 |
) |
|
|
||||
Income from continuing operations |
|
10,156 |
|
12,857 |
|
25,031 |
|
37,253 |
|
||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
||||
Gain on sale of assets |
|
25,952 |
|
|
|
25,952 |
|
297 |
|
||||
Income (loss) from discontinued operations |
|
304 |
|
(64 |
) |
311 |
|
(59 |
) |
||||
Total from discontinued operations |
|
26,256 |
|
(64 |
) |
26,263 |
|
238 |
|
||||
Income before minority interest |
|
36,412 |
|
12,793 |
|
51,294 |
|
37,491 |
|
||||
Less: minority interest in Operating Partnership |
|
4,770 |
|
1,480 |
|
6,230 |
|
5,679 |
|
||||
Net income |
|
31,642 |
|
11,313 |
|
45,064 |
|
31,812 |
|
||||
Less: preferred dividends |
|
5,970 |
|
4,566 |
|
11,939 |
|
6,923 |
|
||||
Net income available to common stockholders |
|
$ |
25,672 |
|
$ |
6,747 |
|
$ |
33,125 |
|
$ |
24,889 |
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share - basic: |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.05 |
|
$ |
0.11 |
|
$ |
0.16 |
|
$ |
0.42 |
|
Discontinued operations |
|
0.31 |
|
|
|
0.31 |
|
|
|
||||
Net income |
|
$ |
0.36 |
|
$ |
0.11 |
|
$ |
0.47 |
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per common share - diluted: |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.05 |
|
$ |
0.11 |
|
$ |
0.16 |
|
$ |
0.42 |
|
Discontinued operations |
|
0.31 |
|
|
|
0.31 |
|
|
|
||||
Net income |
|
$ |
0.36 |
|
$ |
0.11 |
|
$ |
0.47 |
|
$ |
0.42 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
71,458,000 |
|
59,099,000 |
|
70,152,000 |
|
58,984,000 |
|
||||
Diluted |
|
85,023,000 |
|
73,616,000 |
|
83,807,000 |
|
73,452,000 |
|
The accompanying notes are an integral part of these financial statements.
4
THE MACERICH COMPANY
CONSOLIDATED STATEMENT OF COMMON STOCKHOLDERS EQUITY
(Dollars in thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
Total |
|
||||||
|
|
Common Stock |
|
Additional |
|
|
|
Other |
|
Unamortized |
|
Common |
|
||||||||
|
|
|
|
Par |
|
Paid-in |
|
Accumulated |
|
Comprehensive |
|
Restricted |
|
Stockholders |
|
||||||
|
|
Shares |
|
Value |
|
Capital |
|
Deficit |
|
Income |
|
Stock |
|
Equity |
|
||||||
Balance December 31, 2005 |
|
59,941,552 |
|
$ |
599 |
|
$ |
1,050,891 |
|
$ |
(209,005 |
) |
$ |
87 |
|
$ |
(15,464 |
) |
$ |
827,108 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
|
|
|
45,064 |
|
|
|
|
|
45,064 |
|
||||||
Reclassification of deferred losses |
|
|
|
|
|
|
|
|
|
668 |
|
|
|
668 |
|
||||||
Interest rate swap/cap agreements |
|
|
|
|
|
|
|
|
|
11,438 |
|
|
|
11,438 |
|
||||||
Total comprehensive income |
|
|
|
|
|
|
|
45,064 |
|
12,106 |
|
|
|
57,170 |
|
||||||
Amortization of share-based plans |
|
375,658 |
|
4 |
|
6,250 |
|
|
|
|
|
|
|
6,254 |
|
||||||
Exercise of stock options |
|
10,347 |
|
|
|
163 |
|
|
|
|
|
|
|
163 |
|
||||||
Employee stock purchases |
|
|
|
|
|
203 |
|
|
|
|
|
|
|
203 |
|
||||||
Common stock offering, gross |
|
10,952,381 |
|
110 |
|
761,080 |
|
|
|
|
|
|
|
761,190 |
|
||||||
Underwriting and offering costs |
|
|
|
|
|
(14,691 |
) |
|
|
|
|
|
|
(14,691 |
) |
||||||
Distributions paid ($1.36) per share |
|
|
|
|
|
|
|
(97,404 |
) |
|
|
|
|
(97,404 |
) |
||||||
Preferred dividends |
|
|
|
|
|
|
|
(11,939 |
) |
|
|
|
|
(11,939 |
) |
||||||
Conversion of Operating Partnership Units |
|
178,719 |
|
3 |
|
7,051 |
|
|
|
|
|
|
|
7,054 |
|
||||||
Change in accounting principle due to adoption of SFAS No. 123(R) |
|
|
|
|
|
(15,464 |
) |
|
|
|
|
15,464 |
|
|
|
||||||
Reclassification upon adoption of SFAS No. 123(R) |
|
|
|
|
|
6,000 |
|
|
|
|
|
|
|
6,000 |
|
||||||
Adjustment to reflect minority interest on a pro rata basis per period end ownership percentage of Operating Partnership Units |
|
|
|
|
|
(96,749 |
) |
|
|
|
|
|
|
(96,749 |
) |
||||||
Balance June 30, 2006 |
|
71,458,657 |
|
$ |
716 |
|
$ |
1,704,734 |
|
$ |
(273,284 |
) |
$ |
12,193 |
|
$ |
|
|
$ |
1,444,359 |
|
The accompanying notes are an integral part of these financial statements.
5
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
|
|
For the Six Months |
|
||||
|
|
Ended June 30, |
|
||||
|
|
2006 |
|
2005 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income available to common stockholders |
|
$ |
33,125 |
|
$ |
24,889 |
|
Preferred dividends |
|
11,939 |
|
6,923 |
|
||
Net income |
|
45,064 |
|
31,812 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Loss on early extinguishment of debt |
|
1,782 |
|
|
|
||
Loss (gain) on sale of assets |
|
501 |
|
(1,167 |
) |
||
Discontinued operations gain on sale of assets |
|
(25,952 |
) |
(297 |
) |
||
Depreciation and amortization |
|
122,951 |
|
91,823 |
|
||
Amortization of net premium on mortgage notes payable |
|
(5,949 |
) |
(3,369 |
) |
||
Amortization of share-based plans |
|
4,345 |
|
4,081 |
|
||
Minority interest in the Operating Partnership |
|
6,230 |
|
5,679 |
|
||
Minority interest in consolidated joint ventures |
|
1,397 |
|
566 |
|
||
Equity in income of unconsolidated joint ventures |
|
(38,877 |
) |
(27,584 |
) |
||
Distributions of income from unconsolidated joint ventures |
|
1,189 |
|
3,072 |
|
||
Changes in assets and liabilities, net of acquisitions: |
|
|
|
|
|
||
Tenant receivables, net |
|
(8,401 |
) |
7,036 |
|
||
Other assets |
|
14,943 |
|
(1,561 |
) |
||
Accounts payable and accrued expenses |
|
(17,453 |
) |
(9,736 |
) |
||
Due from affiliates |
|
(3,109 |
) |
(7,854 |
) |
||
Other accrued liabilities |
|
(14,410 |
) |
(662 |
) |
||
Net cash provided by operating activities |
|
84,251 |
|
91,839 |
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Acquisitions of property and property improvements |
|
(341,146 |
) |
(54,775 |
) |
||
Issuance of note receivable |
|
(10,000 |
) |
|
|
||
Deferred leasing charges |
|
(10,346 |
) |
(10,439 |
) |
||
Distributions from unconsolidated joint ventures |
|
127,016 |
|
102,176 |
|
||
Contributions to unconsolidated joint ventures |
|
(8,800 |
) |
(77,398 |
) |
||
Repayments of loans to unconsolidated joint ventures |
|
531 |
|
166 |
|
||
Proceeds from sale of assets |
|
116,800 |
|
7,158 |
|
||
Restricted cash |
|
(1,149 |
) |
(4,272 |
) |
||
Net cash used in investing activities |
|
(127,094 |
) |
(37,384 |
) |
||
Cash flows from financing activities: |
|
|
|
|
|
||
Proceeds from mortgages and bank notes payable |
|
521,270 |
|
168,801 |
|
||
Payments on mortgages and bank notes payable |
|
(1,175,205 |
) |
(119,592 |
) |
||
Deferred financing costs |
|
(1,148 |
) |
(1,331 |
) |
||
Proceeds from share-based plans |
|
366 |
|
808 |
|
||
Net proceeds from stock offering |
|
746,819 |
|
|
|
||
Dividends and distributions |
|
(146,944 |
) |
(96,762 |
) |
||
Dividends to preferred stockholders / preferred unitholders |
|
(11,939 |
) |
(4,715 |
) |
||
Net cash used in financing activities |
|
(66,781 |
) |
(52,791 |
) |
||
Net (decrease) increase in cash |
|
(109,624 |
) |
1,664 |
|
||
Cash and cash equivalents, beginning of period |
|
155,113 |
|
72,114 |
|
||
Cash and cash equivalents, end of period |
|
$ |
45,489 |
|
$ |
73,778 |
|
Supplemental cash flow information: |
|
|
|
|
|
||
Cash payments for interest, net of amounts capitalized |
|
$ |
155,536 |
|
$ |
98,731 |
|
Non-cash transactions: |
|
|
|
|
|
||
Reclassification from other accrued liabilities to additional paid-in capital upon adoption of SFAS No. 123(R) |
|
$ |
6,000 |
|
$ |
|
|
Acquisition of property by issuance of bank notes payable |
|
$ |
|
|
$ |
1,198,503 |
|
Acquisition of property by assumption of mortgage notes payable |
|
$ |
|
|
$ |
809,080 |
|
Acquisition of property by issuance of convertible preferred units and common units |
|
$ |
|
|
$ |
239,984 |
|
The accompanying notes are an integral part of these financial statements.
6
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)
1. Organization:
The Macerich Company (Company) is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company was organized as a Maryland corporation in September 1993.
The Company is the sole general partner of, and owns or has a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the Operating Partnership). As of June 30, 2006, the Operating Partnership owned or had an ownership interest in 76 regional shopping centers, 19 community shopping centers and two development properties aggregating approximately 80 million square feet of gross leasable area (GLA). These 97 regional, community and development shopping centers are referred to hereinafter as the Centers, unless the context otherwise requires.
The Company is a self-administered and self-managed real estate investment trust (REIT) and conducts all of its operations through the Operating Partnership and the Companys management companies, Macerich Property Management Company, L.L.C., a Delaware limited liability company, Macerich Management Company, a California corporation (MMC), Westcor Partners, L.L.C., a Arizona limited liability company, Macerich Westcor Management LLC, a Delaware limited liability company and Westcor Partners of Colorado, LLC, a Colorado limited liability company. As part of the Wilmorite closing (See Note 11- Acquisitions), the Company acquired MACW Mall Management, Inc., a New York corporation and MACW Property Management, LLC, a New York limited liability company. These two management companies are collectively referred to herein as the Wilmorite Management Companies. The three Westcor management companies are collectively referred to herein as the Westcor Management Companies. All seven of the management companies are collectively referred to herein as the Management Companies.
The Company was organized to qualify as a REIT under the Internal Revenue Code of 1986, as amended. As of June 30, 2006, the 16% limited partnership interest of the Operating Partnership not owned by the Company is reflected in these financial statements as minority interest.
2. Basis of Presentation:
The accompanying consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles (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. The interests in the Operating Partnership are known as OP units. OP units not held by the Company are redeemable, subject to certain restrictions, on a one-for-one basis for the Companys common stock or cash at the Companys option. Investments in entities that meet the definition of a variable interest entity in which an enterprise absorbs the majority of the entitys expected losses, receives a majority of the entitys expected residual returns, or both, as a result of ownership, contractual or other financial interests in the entity are consolidated; otherwise they are accounted for under the equity method and are reflected as Investments in Unconsolidated Joint Ventures.
7
The unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2005. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements for the interim periods have been made. The preparation of 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 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, 2005 has been derived from the audited financial statements, but does not include all disclosures required by GAAP.
All intercompany accounts and transactions have been eliminated in the consolidated financial statements.
Accounting for Disposal of Long-Lived Assets:
On January 5, 2005, the Company sold Arizona Lifestyle Galleries for $4,300. The sale of this property resulted in a gain on sale of $297 and the impact on the results for the three and six months ended June 30, 2005 were insignificant.
On June 9, 2006, the Company sold Scottsdale/101 for $117,600 resulting in a gain of $62,961. The Companys share of the gain was $25,952. Total revenues associated with Scottsdale/101 were $2,044 and $2,589 for the three months ended June 30, 2006 and 2005 and $4,641 and $4,796 for the six months ended June 30, 2006 and 2005, respectively.
During the three months ended June 30, 2006, the Company terminated its plan to sell Crossroads Mall, a 1,268,000 square foot regional shopping center located in Oklahoma City, Oklahoma. The Company had been actively marketing the Center since December 31, 2004. As a result of the change in the plan to sell the Center, the Company has reclassified the results of the Center to continuing operations for the three and six months ended June 30, 2006 and 2005.
Recent Accounting Pronouncements:
In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 123 (revised), Share-Based Payment SFAS No. 123(R) requires that all share-based payments to employees, including grants of employee stock awards and options, be recognized in the income statement based on their fair values. The Company adopted this statement at January 1, 2006. See Note 14 Share-Based Plans, for the impact of the adoption of SFAS No. 123 (R) on the results of operations.
In March 2005, FASB issued Interpretation No. 47 (FIN 47), Accounting for Conditional Asset Retirement Obligations - an interpretation of SFAS No. 143. FIN No. 47, requires that a liability be recognized for the fair value of a conditional asset retirement obligation if the fair value can be reasonably estimated. As a result of the Companys adoption of FIN No. 47, the Company recorded an additional liability of $615 in 2005. As of June 30, 2006 and December 31, 2005, the Companys liability for retirement obligations was $295 and $1,163, respectively.
In June 2005, a consensus was reached by FASB related to Issue No. 04-5, Determining Whether a General Partner, or the General Partners as a Group, controls a Limited Partnership or Similar Entity When the Limited Partners have Certain Rights. Effective for general partners of all new limited partnerships and for existing limited partnerships for which the partnership agreements are modified, the guidance in this Issue became effective after June 29, 2005. For general partners in all other limited partnerships, the guidance in this Issue became effective January 1, 2006, and provided that application of either one of two transition methods described in the Issue would be acceptable. The adoption of this Issue did not have a material effect on the Companys results of operations or financial condition.
In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments An Amendment of FASB Statements No. 133 and 140. This statement amended SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. SFAS No. 155 permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. This statement also established a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation. The Company is required to adopt SFAS No. 155 for fiscal year 2007 and does not expect its adoption to have a material effect on the Companys results of operations or financial condition.
8
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109 (FIN 48). This interpretation clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with SFAS No. 109, Accounting for Income taxes. This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition of previously recognized income tax benefits, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is currently evaluating the impact of FIN 48 on its consolidated results of operations and financial condition.
Fair Value of Financial Instruments
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. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required in interpreting market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Derivative Instruments and Hedging Activities
In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, the Company recognizes all derivatives in the consolidated financial statements and measures the derivatives at fair value. The Company uses derivative financial instruments in the normal course of business to manage or hedge interest rate risk. The Company requires that hedging derivative instruments are effective in reducing the risk exposure that they are designated to hedge. For derivative instruments associated with the hedge of an anticipated transaction, hedge effectiveness criteria also requires that it be probable that the underlying transaction occurs. Any instrument that meets these cash flow hedging criteria, and other criteria required by SFAS No. 133, is formally designated as a hedge at the inception of the derivative contract. The Company designs its hedges to be perfectly effective. When the terms of an underlying transaction are modified resulting in some ineffectiveness, the portion of the change in the derivative fair value related to the ineffectiveness from period to period will be included in net income. If any derivative instrument used for risk management does not meet the hedging criteria, it is marked-to-market each period in the consolidated statements of operations. As of June 30, 2006, all of the Companys derivative instruments were designated as cash flow hedges.
On an ongoing quarterly basis, the Company adjusts its balance sheet to reflect the current fair value of its derivatives. Changes in the fair value of derivatives are recorded each period in income or comprehensive income, depending on whether the derivative is designated and effective as part of a hedged transaction. To the extent that the change in value of a derivative does not perfectly offset the change in value of the instrument being hedged, the ineffective portion of the hedge is immediately recognized in income. There were no ineffective portions during the three and six months ended June 30, 2006 and 2005. Over time, the unrealized gains and losses held in accumulated other comprehensive income will be reclassified to income. This reclassification occurs when the hedged items are also recognized in income. The Company has a policy of only entering into contracts with major financial institutions based upon their credit ratings and other factors.
To determine the fair value of derivative instruments, the Company uses standard market conventions and techniques such as discounted cash flow analysis, option pricing models, and termination cost at each balance sheet date. All methods of assessing fair value result in a general approximation of value, and such value may never actually be realized.
9
As of June 30, 2006 and December 31, 2005, the Company had $2,094 and $2,762, respectively, reflected in other comprehensive income related to treasury rate locks settled in prior years. The Company reclassified $336 and $330 for the three months ended June 30, 2006 and 2005 and $668 and $668 for the six months ended June 30, 2006 and 2005, respectively, related to treasury rate lock transactions settled in prior years from accumulated other comprehensive income to earnings. It is anticipated that an additional $661 will be reclassified during the remainder of 2006.
Interest rate swap and cap agreements are purchased by the Company from third parties to hedge the risk of interest rate increases on some of the Companys floating rate debt. Payments received as a result of these agreements are recorded as a reduction of interest expense. The fair value of these agreements are included in deferred charges and other assets. The fair value of these agreements will vary with fluctuations in interest rates and will either be recorded in income or other comprehensive income depending on its effectiveness. The Company will be exposed to credit loss in the event of nonperformance by the counter parties to the financial instruments; however, management does not anticipate nonperformance by the counter parties. Additionally, the Company recorded other comprehensive income (loss) of $11,438 and ($645) related to the marking-to-market of interest rate swap/cap agreements for the six months ended June 30, 2006 and 2005, respectively. The interest rate caps and interest rate swap transactions are described below.
The $450,000 term loan (See Note 7 Bank Notes Payable) has an interest rate swap agreement which effectively fixes the interest rate at 6.30% from December 1, 2005 to April 15, 2010. The fair value of the swap at June 30, 2006 and December 31, 2005 was $10,391 and ($927), respectively.
The Company has an interest rate cap from July 9, 2004 to August 9, 2007 with a notional amount of $30,000 on its loan at La Cumbre Plaza (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 7.12%. The fair value of this cap agreement at June 30, 2006 and December 31, 2005 was zero.
The Company has an interest rate cap agreement from September 9, 2005 to December 15, 2007 with a notional amount of $72,000 on its Greece Ridge loan (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 6.625% through September 15, 2006 and 7.95% through December 15, 2007. The fair value of the cap agreement at June 30, 2006 and December 31, 2005 was zero.
The Company has an interest rate cap agreement from February 2, 2006 to March 1, 2008 with a notional amount of $50,000 on its Panorama loan (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 6.65%. The fair value of the cap agreement at June 30, 2006 was $12.
The Company has an interest rate cap agreement from July 1, 2006 to July 1, 2007 with a notional amount of $92,000 on its loan at The Oaks (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 7.10%. The fair value of the cap agreement at June 30, 2006 was zero.
Earnings per Share (EPS):
The computation of basic earnings per share is based on net income and the weighted average number of common shares outstanding for the three and six months ended June 30, 2006 and 2005. The computation of diluted earnings per share includes the effect of dilutive securities calculated using the treasury stock method. The OP units not held by the Company have been included in the diluted EPS since they may be redeemable on a one-for-one basis for common stock, at the Companys option.
10
The following table computes the basic and diluted earnings per share calculation (dollars and shares in thousands):
|
|
For the Three Months Ended June 30, |
|
||||||||||||||
|
|
2006 |
|
2005 |
|
||||||||||||
|
|
Net |
|
Shares |
|
Per |
|
Net |
|
Shares |
|
Per |
|
||||
Net income |
|
$ |
31,642 |
|
|
|
|
|
$ |
11,313 |
|
|
|
|
|
||
Less: Preferred dividends (1) |
|
5,970 |
|
|
|
|
|
4,566 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available to common stockholders |
|
25,672 |
|
71,458 |
|
$ |
0.36 |
|
6,747 |
|
59,099 |
|
$ |
0.11 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Conversion of OP units |
|
4,770 |
|
13,280 |
|
|
|
1,480 |
|
14,136 |
|
|
|
||||
Employee stock options |
|
|
|
285 |
|
|
|
|
|
381 |
|
|
|
||||
Net income available to common stockholders |
|
$ |
30,442 |
|
85,023 |
|
$ |
0.36 |
|
$ |
8,227 |
|
73,616 |
|
$ |
0.11 |
|
|
|
For the Six Months Ended June 30, |
|
||||||||||||||
|
|
2006 |
|
2005 |
|
||||||||||||
|
|
Net |
|
Shares |
|
Per |
|
Net |
|
Shares |
|
Per |
|
||||
Net income |
|
$ |
45,064 |
|
|
|
|
|
$ |
31,812 |
|
|
|
|
|
||
Less: Preferred dividends (1) |
|
11,939 |
|
|
|
|
|
6,923 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income available to common stockholders |
|
33,125 |
|
70,152 |
|
$ |
0.47 |
|
24,889 |
|
58,984 |
|
$ |
0.42 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Conversion of OP units |
|
6,230 |
|
13,365 |
|
|
|
5,679 |
|
14,105 |
|
|
|
||||
Employee stock options |
|
|
|
290 |
|
|
|
|
|
363 |
|
|
|
||||
Net income available to common stockholders |
|
$ |
39,355 |
|
83,807 |
|
$ |
0.47 |
|
$ |
30,568 |
|
73,452 |
|
$ |
0.42 |
|
(1) Preferred dividends included convertible preferred units of $3,503 and $2,208 for the three months ended June 30, 2006 and 2005 and $7,007 and $2,208 for the six months ended June 30, 2006 and 2005, respectively (See Note 11 Acquisitions).
The minority interest in the Operating Partnership as reflected in the Companys consolidated statements of operations has been allocated for EPS calculations as follows:
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Income from continuing operations |
|
$ |
655 |
|
$ |
1,492 |
|
$ |
2,028 |
|
$ |
5,633 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
||||
Gain on sale of assets |
|
4,067 |
|
|
|
4,152 |
|
57 |
|
||||
Income (loss) from discontinued operations |
|
48 |
|
(12 |
) |
50 |
|
(11 |
) |
||||
Total |
|
$ |
4,770 |
|
$ |
1,480 |
|
$ |
6,230 |
|
$ |
5,679 |
|
11
3. Investments in Unconsolidated Joint Ventures:
The following are the Companys investments in unconsolidated joint ventures. The Operating Partnerships interest in each joint venture property as of June 30, 2006 is as follows:
|
|
Partnerships |
|
Joint Venture |
|
Ownership % |
|
SDG Macerich Properties, L.P. |
|
50.0 |
% |
|
|
|
|
Pacific Premier Retail Trust |
|
51.0 |
% |
|
|
|
|
Westcor Joint Ventures: |
|
|
|
Camelback Colonnade SPE LLC |
|
75.0 |
% |
Chandler Festival SPE, LLC |
|
50.0 |
% |
Chandler Gateway SPE LLC |
|
50.0 |
% |
Coolidge Holding LLC |
|
37.5 |
% |
Desert Sky MallTenants in Common |
|
50.0 |
% |
East Mesa Land, L.L.C. |
|
50.0 |
% |
East Mesa Mall, L.L.C.Superstition Springs Center |
|
33.3 |
% |
Jaren Associates #4 |
|
12.5 |
% |
New River AssociatesArrowhead Towne Center |
|
33.3 |
% |
Propcor II Associates, LLCBoulevard Shops |
|
50.0 |
% |
Russ Lyon Realty/Westcor Venture I |
|
50.0 |
% |
SanTan Village Phase 2 LLC |
|
34.9 |
% |
Scottsdale Fashion Square Partnership |
|
50.0 |
% |
Westcor/Gilbert, L.L.C. |
|
50.0 |
% |
Westcor/Goodyear, L.L.C. |
|
50.0 |
% |
Westcor/Queen Creek LLC |
|
37.5 |
% |
Westcor/Queen Creek Residential LLC |
|
37.5 |
% |
Westcor/Surprise LLC |
|
33.3 |
% |
Westlinc AssociatesHilton Village |
|
50.0 |
% |
Westpen Associates |
|
50.0 |
% |
|
|
|
|
Other Joint Ventures: |
|
|
|
Biltmore Shopping Center Partners LLC |
|
50.0 |
% |
Chandler Village Center, LLC |
|
50.0 |
% |
Corte Madera Village, LLC |
|
50.1 |
% |
Kierland Tower Lofts, LLC |
|
15.0 |
% |
Macerich Northwestern Associates |
|
50.0 |
% |
MetroRising AMS Holding LLC |
|
15.0 |
% |
NorthPark Land Partners, LP |
|
50.0 |
% |
NorthPark Partners, LP |
|
50.0 |
% |
PHXAZ/Kierland Commons, L.L.C. |
|
24.5 |
% |
Propcor Associates |
|
25.0 |
% |
Tysons Corner Holdings LLC |
|
50.0 |
% |
Tysons Corner Property Holdings LLC |
|
50.0 |
% |
Tysons Corner LLC |
|
50.0 |
% |
Tysons Corner Property Holdings II LLC |
|
50.0 |
% |
Tysons Corner Property LLC |
|
50.0 |
% |
Westcor/Queen Creek Commercial LLC |
|
37.6 |
% |
Westcor/Queen Creek Medical LLC |
|
37.6 |
% |
Westcor/Surprise Auto Park LLC |
|
33.3 |
% |
West Acres Development, LLP |
|
19.0 |
% |
W.M. Inland, L.L.C. |
|
50.0 |
% |
WM Ridgmar, L.P. |
|
50.0 |
% |
12
The Company accounts for unconsolidated joint ventures using the equity method of accounting. Although the Company has a greater than 50% interest in Pacific Premier Retail Trust, Camelback Colonnade SPE LLC and Corte Madera Village, LLC, the Company shares management control with these joint venture partners and accounts for these joint ventures using the equity method of accounting.
On January 11, 2005, the Company became a 15% owner in a joint venture that acquired Metrocenter, a 1.3 million square foot super-regional mall in Phoenix, Arizona. The total purchase price was $160,000 and concurrently with the acquisition, the joint venture placed a $112,000 floating rate loan on the property. The Companys share of the purchase price, net of the debt, was $7,200 which was funded by cash and borrowings under the Companys line of credit. The results of Metrocenter are included below for the period subsequent to its date of acquisition.
On January 21, 2005, the Company formed a 50/50 joint venture with a private investment company. The joint venture acquired a 49% interest in Kierland Commons, a 437,000 square foot mixed use center in Phoenix, Arizona. The joint ventures purchase price for the interest in the center was $49,000. The Company assumed its share of the underlying property debt and funded the remainder of its share of the purchase price with cash and borrowings under the Companys line of credit. The results of Kierland Commons are included below for the period subsequent to its date of acquisition.
On April 8, 2005, the Company formed a 50/50 joint venture with an affiliate of Walton Street Capital, LLC, and acquired Ridgmar Mall, a 1.3 million square foot super-regional mall in Fort Worth, Texas. The total purchase price was $71,075 and concurrently with the transaction, the joint venture placed a $57,400 fixed rate loan on the property with an annual interest rate of 6.0725%. The balance of the Companys pro rata share, $6,838, of the purchase price was funded by borrowings under the Companys line of credit. The results of Ridgmar Mall are included below for the period subsequent to its date of acquisition.
On April 25, 2005, as part of the Wilmorite acquisition (See Note 11 Acquisitions), the Company became a 50% joint venture partner in Tysons Corner, a 2.2 million super-regional mall in McLean, Virginia. The results of Tysons Corner below are included for the period subsequent to its date of acquisition.
Combined and condensed balance sheets and statements of operations are presented below for all unconsolidated joint ventures.
Combined and Condensed Balance Sheets of Unconsolidated Joint Ventures
|
|
June 30, |
|
December 31, |
|
||
|
|
2006 |
|
2005 |
|
||
Assets: |
|
|
|
|
|
||
Properties, net |
|
$ |
4,097,482 |
|
$ |
4,127,540 |
|
Other assets |
|
457,969 |
|
333,022 |
|
||
Total assets |
|
$ |
4,555,451 |
|
$ |
4,460,562 |
|
|
|
|
|
|
|
||
Liabilities and partners capital: |
|
|
|
|
|
||
Mortgage notes payable(1) |
|
$ |
3,329,998 |
|
$ |
3,077,018 |
|
Other liabilities |
|
166,825 |
|
169,253 |
|
||
The Companys capital(2) |
|
541,649 |
|
618,803 |
|
||
Outside partners capital |
|
516,979 |
|
595,488 |
|
||
Total liabilities and partners capital |
|
$ |
4,555,451 |
|
$ |
4,460,562 |
|
(1) Certain joint ventures have debt that could become recourse debt to the Company should the joint venture be unable to discharge the obligations of the related debt. As of June 30, 2006 and December 31, 2005, the total amount of debt that could become recourse to the Company was $10,204 and $21,630, respectively.
(2) The Companys investment in unconsolidated joint ventures was $453,725 and $456,818 more than the underlying equity as reflected in the joint ventures financial statements as of June 30, 2006 and December 31, 2005, respectively. This represents the difference between the cost of the investment and the book value of the underlying equity of the joint venture. The Company is amortizing this difference into income on a straight-line basis, consistent with the depreciable lives on property. The depreciation and amortization was $3,432 and $2,406 for the three months ended June 30, 2006 and 2005, and $7,015 and $5,842 for the six months ended June 30, 2006 and 2005, respectively.
13
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures
|
|
SDG |
|
Pacific |
|
Westcor |
|
Other |
|
|
|
|||||
|
|
Macerich |
|
Premier |
|
Joint |
|
Joint |
|
|
|
|||||
|
|
Properties |
|
Retail Trust |
|
Ventures |
|
Ventures |
|
Total |
|
|||||
Three Months Ended June 30, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rents |
|
$ |
23,209 |
|
$ |
30,517 |
|
$ |
23,897 |
|
$ |
42,298 |
|
$ |
119,921 |
|
Percentage rents |
|
500 |
|
1,019 |
|
1,068 |
|
1,370 |
|
3,957 |
|
|||||
Tenant recoveries |
|
11,019 |
|
12,557 |
|
10,448 |
|
21,339 |
|
55,363 |
|
|||||
Other |
|
815 |
|
1,006 |
|
1,443 |
|
3,496 |
|
6,760 |
|
|||||
Total revenues |
|
35,543 |
|
45,099 |
|
36,856 |
|
68,503 |
|
186,001 |
|
|||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Shopping center and operating expenses |
|
14,414 |
|
12,179 |
|
12,441 |
|
25,494 |
|
64,528 |
|
|||||
Interest expense |
|
11,273 |
|
12,860 |
|
10,390 |
|
15,286 |
|
49,809 |
|
|||||
Depreciation and amortization |
|
7,157 |
|
7,334 |
|
7,878 |
|
13,938 |
|
36,307 |
|
|||||
Total operating expenses |
|
32,844 |
|
32,373 |
|
30,709 |
|
54,718 |
|
150,644 |
|
|||||
Gain on sale or write-down of assets |
|
|
|
|
|
580 |
|
325 |
|
905 |
|
|||||
Net income |
|
$ |
2,699 |
|
$ |
12,726 |
|
$ |
6,727 |
|
$ |
14,110 |
|
$ |
36,262 |
|
Companys equity in net income |
|
$ |
1,349 |
|
$ |
6,479 |
|
$ |
2,272 |
|
$ |
7,761 |
|
$ |
17,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Three Months Ended June 30, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rents |
|
$ |
22,864 |
|
$ |
28,295 |
|
$ |
22,312 |
|
$ |
31,166 |
|
$ |
104,637 |
|
Percentage rents |
|
655 |
|
1,027 |
|
461 |
|
1,105 |
|
3,248 |
|
|||||
Tenant recoveries |
|
11,222 |
|
9,852 |
|
9,614 |
|
16,406 |
|
47,094 |
|
|||||
Other |
|
1,084 |
|
978 |
|
1,170 |
|
2,997 |
|
6,229 |
|
|||||
Total revenues |
|
35,825 |
|
40,152 |
|
33,557 |
|
51,674 |
|
161,208 |
|
|||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Shopping center and operating expenses |
|
13,632 |
|
11,535 |
|
11,489 |
|
19,452 |
|
56,108 |
|
|||||
Interest expense |
|
8,219 |
|
12,832 |
|
8,329 |
|
13,304 |
|
42,684 |
|
|||||
Depreciation and amortization |
|
7,198 |
|
7,080 |
|
6,913 |
|
10,164 |
|
31,355 |
|
|||||
Total operating expenses |
|
29,049 |
|
31,447 |
|
26,731 |
|
42,920 |
|
130,147 |
|
|||||
Gain on sale of assets |
|
|
|
|
|
579 |
|
|
|
579 |
|
|||||
Net income |
|
$ |
6,776 |
|
$ |
8,705 |
|
$ |
7,405 |
|
$ |
8,754 |
|
$ |
31,640 |
|
Companys equity in net income |
|
$ |
3,388 |
|
$ |
4,425 |
|
$ |
4,570 |
|
$ |
3,955 |
|
$ |
16,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six Months Ended June 30, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rents |
|
$ |
47,233 |
|
$ |
61,894 |
|
$ |
48,719 |
|
$ |
81,861 |
|
$ |
239,707 |
|
Percentage rents |
|
1,609 |
|
2,656 |
|
1,990 |
|
3,098 |
|
9,353 |
|
|||||
Tenant recoveries |
|
22,639 |
|
24,066 |
|
20,958 |
|
45,247 |
|
112,910 |
|
|||||
Other |
|
1,612 |
|
1,868 |
|
3,004 |
|
7,724 |
|
14,208 |
|
|||||
Total revenues |
|
73,093 |
|
90,484 |
|
74,671 |
|
137,930 |
|
376,178 |
|
|||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Shopping center and operating expenses |
|
29,030 |
|
24,250 |
|
23,593 |
|
49,811 |
|
126,684 |
|
|||||
Interest expense |
|
20,443 |
|
25,684 |
|
19,054 |
|
27,455 |
|
92,636 |
|
|||||
Depreciation and amortization |
|
14,524 |
|
14,491 |
|
15,119 |
|
28,495 |
|
72,629 |
|
|||||
Total operating expenses |
|
63,997 |
|
64,425 |
|
57,766 |
|
105,761 |
|
291,949 |
|
|||||
Gain on sale or write-down of assets |
|
|
|
|
|
580 |
|
325 |
|
905 |
|
|||||
Net income |
|
$ |
9,096 |
|
$ |
26,059 |
|
$ |
17,485 |
|
$ |
32,494 |
|
$ |
85,134 |
|
Companys equity in net income |
|
$ |
4,547 |
|
$ |
13,192 |
|
$ |
6,268 |
|
$ |
14,870 |
|
$ |
38,877 |
|
14
|
|
SDG |
|
Pacific |
|
Westcor |
|
Other |
|
|
|
|||||
|
|
Macerich |
|
Premier |
|
Joint |
|
Joint |
|
|
|
|||||
|
|
Properties |
|
Retail Trust |
|
Ventures |
|
Ventures |
|
Total |
|
|||||
Six Months Ended June 30, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rents |
|
$ |
45,820 |
|
$ |
56,865 |
|
$ |
43,928 |
|
$ |
51,217 |
|
$ |
197,830 |
|
Percentage rents |
|
1,860 |
|
2,306 |
|
1,014 |
|
1,989 |
|
7,169 |
|
|||||
Tenant recoveries |
|
22,313 |
|
20,271 |
|
18,917 |
|
25,910 |
|
87,411 |
|
|||||
Other |
|
2,504 |
|
1,903 |
|
2,204 |
|
5,500 |
|
12,111 |
|
|||||
Total revenues |
|
72,497 |
|
81,345 |
|
66,063 |
|
84,616 |
|
304,521 |
|
|||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Shopping center and operating expenses |
|
28,267 |
|
23,271 |
|
21,969 |
|
32,890 |
|
106,397 |
|
|||||
Interest expense |
|
16,823 |
|
24,128 |
|
16,721 |
|
21,560 |
|
79,232 |
|
|||||
Depreciation and amortization |
|
14,387 |
|
13,894 |
|
16,519 |
|
16,279 |
|
61,079 |
|
|||||
Total operating expenses |
|
59,477 |
|
61,293 |
|
55,209 |
|
70,729 |
|
246,708 |
|
|||||
Gain on sale of assets |
|
|
|
|
|
1,459 |
|
|
|
1,459 |
|
|||||
Net income |
|
$ |
13,020 |
|
$ |
20,052 |
|
$ |
12,313 |
|
$ |
13,887 |
|
$ |
59,272 |
|
Companys equity in net income |
|
$ |
6,510 |
|
$ |
10,211 |
|
$ |
4,679 |
|
$ |
6,184 |
|
$ |
27,584 |
|
Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company. Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life (NML) of $135,099 and $137,954 as of June 30, 2006 and December 31, 2005, respectively. NML is considered a related party because they are a joint venture partner with the Company in Macerich Northwestern Associates. Interest expense incurred on these borrowings amounted to $2,269 and $2,377 for the three months ended June 30, 2006 and 2005 and $4,545 and $4,725 for the six months ended June 30, 2006 and 2005, respectively.
4. Property:
Property consists of the following:
|
|
June 30, |
|
December 31, |
|
||
|
|
2006 |
|
2005 |
|
||
Land |
|
$ |
1,185,336 |
|
$ |
1,095,180 |
|
Building improvements |
|
4,742,796 |
|
4,604,803 |
|
||
Tenant improvements |
|
224,889 |
|
222,619 |
|
||
Equipment and furnishings |
|
80,638 |
|
75,836 |
|
||
Construction in progress |
|
206,930 |
|
162,157 |
|
||
|
|
6,440,589 |
|
6,160,595 |
|
||
Less accumulated depreciation |
|
(795,704 |
) |
(722,099 |
) |
||
|
|
$ |
5,644,885 |
|
$ |
5,438,496 |
|
The Company had a loss of $622 from the sale of assets and a $121 gain from the sale of land, during the six months ended June 30, 2006 and a loss of $141 from the sale of assets and a gain on sale of land of $1,308 for the six months ended June 30, 2005.
15
5. Deferred Charges And Other Assets:
Deferred charges and other assets are summarized as follows:
|
|
June 30, |
|
December 31, |
|
||
|
|
2006 |
|
2005 |
|
||
Leasing |
|
$ |
120,666 |
|
$ |
117,060 |
|
Financing |
|
36,035 |
|
39,323 |
|
||
Intangible assets resulting from SFAS No. 141 allocations: |
|
|
|
|
|
||
In-place lease values |
|
207,844 |
|
218,488 |
|
||
Leasing commissions and legal costs |
|
36,435 |
|
36,732 |
|
||
|
|
400,980 |
|
411,603 |
|
||
Less accumulated amortization |
|
(157,871 |
) |
(142,747 |
) |
||
|
|
243,109 |
|
268,856 |
|
||
Other assets |
|
94,741 |
|
91,361 |
|
||
|
|
$ |
337,850 |
|
$ |
360,217 |
|
Additionally, as it relates to SFAS No. 141, a deferred credit representing the allocated value to below market leases of $82,529 and $84,241 is recorded in Other accrued liabilities of the Company, as of June 30, 2006 and December 31, 2005, respectively. Included in Other assets of the Company is an allocated value of above market leases of $34,327 and $28,660, as of June 30, 2006 and December 31, 2005, respectively. The allocated values of below and above market leases will be amortized into minimum rents on a straight-line basis over the individual remaining lease terms.
16
6. Mortgage Notes Payable:
Mortgage notes payable consist of the following:
|
|
Carrying Amount of Mortgage Notes (a) |
|
|
|
Monthly |
|
|
|
|||||||||||
|
|
June 30, 2006 |
|
December 31, 2005 |
|
Interest |
|
Payment |
|
Maturity |
|
|||||||||
Property Pledged as Collateral |
|
Other |
|
Related Party |
|
Other |
|
Related Party |
|
Rate |
|
Term (b) |
|
Date |
|
|||||
Borgata |
|
$ |
15,155 |
|
$ |
|
|
$ |
15,422 |
|
$ |
|
|
5.39 |
% |
$ |
115 |
|
2007 |
|
Capitola Mall |
|
|
|
41,796 |
|
|
|
42,573 |
|
7.13 |
% |
380 |
|
2011 |
|
|||||
Carmel Plaza |
|
26,870 |
|
|
|
27,064 |
|
|
|
8.18 |
% |
202 |
|
2009 |
|
|||||
Chandler Fashion Center |
|
174,398 |
|
|
|
175,853 |
|
|
|
5.48 |
% |
1,043 |
|
2012 |
|
|||||
Chesterfield Towne Center (c) |
|
57,834 |
|
|
|
58,483 |
|
|
|
9.07 |
% |
548 |
|
2024 |
|
|||||
Citadel, The |
|
63,097 |
|
|
|
64,069 |
|
|
|
7.20 |
% |
544 |
|
2008 |
|
|||||
Danbury Fair Mall |
|
186,026 |
|
|
|
189,137 |
|
|
|
4.64 |
% |
1,225 |
|
2011 |
|
|||||
Eastview Commons |
|
9,263 |
|
|
|
9,411 |
|
|
|
5.46 |
% |
66 |
|
2010 |
|
|||||
Eastview Mall |
|
103,766 |
|
|
|
104,654 |
|
|
|
5.10 |
% |
592 |
|
2014 |
|
|||||
Fiesta Mall |
|
84,000 |
|
|
|
84,000 |
|
|
|
4.88 |
% |
346 |
|
2015 |
|
|||||
Flagstaff Mall |
|
37,000 |
|
|
|
37,000 |
|
|
|
4.97 |
% |
155 |
|
2015 |
|
|||||
FlatIron Crossing |
|
192,637 |
|
|
|
194,188 |
|
|
|
5.23 |
% |
1,102 |
|
2013 |
|
|||||
Freehold Raceway Mall |
|
186,336 |
|
|
|
189,161 |
|
|
|
4.68 |
% |
1,184 |
|
2011 |
|
|||||
Fresno Fashion Fair |
|
65,067 |
|
|
|
65,535 |
|
|
|
6.52 |
% |
437 |
|
2008 |
|
|||||
Great Northern Mall |
|
41,262 |
|
|
|
41,575 |
|
|
|
5.19 |
% |
224 |
|
2013 |
|
|||||
Greece Ridge Center (d) |
|
72,000 |
|
|
|
72,012 |
|
|
|
5.55 |
% |
305 |
|
2007 |
|
|||||
Greeley Mall (e) |
|
28,567 |
|
|
|
28,849 |
|
|
|
6.18 |
% |
197 |
|
2013 |
|
|||||
La Cumbre Plaza (f) |
|
30,000 |
|
|
|
30,000 |
|
|
|
5.78 |
% |
133 |
|
2007 |
|
|||||
La Encantada (g) |
|
51,000 |
|
|
|
45,905 |
|
|
|
6.91 |
% |
248 |
|
2008 |
|
|||||
Marketplace Mall |
|
41,015 |
|
|
|
41,545 |
|
|
|
5.30 |
% |
267 |
|
2017 |
|
|||||
Northridge Mall (h) |
|
83,185 |
|
|
|
83,840 |
|
|
|
4.84 |
% |
453 |
|
2009 |
|
|||||
Northwest Arkansas Mall |
|
53,656 |
|
|
|
54,442 |
|
|
|
7.33 |
% |
434 |
|
2009 |
|
|||||
Oaks, The (i) |
|
92,000 |
|
|
|
108,000 |
|
|
|
5.40 |
% |
487 |
|
2007 |
|
|||||
Pacific View |
|
90,883 |
|
|
|
91,512 |
|
|
|
7.16 |
% |
648 |
|
2011 |
|
|||||
Panorama Mall (j) |
|
50,000 |
|
|
|
32,250 |
|
|
|
5.48 |
% |
228 |
|
2010 |
|
|||||
Paradise Valley Mall |
|
75,969 |
|
|
|
76,930 |
|
|
|
5.39 |
% |
506 |
|
2007 |
|
|||||
Paradise Valley Mall |
|
22,598 |
|
|
|
23,033 |
|
|
|
5.89 |
% |
183 |
|
2009 |
|
|||||
Pittsford Plaza |
|
25,608 |
|
|
|
25,930 |
|
|
|
5.02 |
% |
160 |
|
2013 |
|
|||||
Prescott Gateway (k) |
|
35,280 |
|
|
|
35,280 |
|
|
|
6.90 |
% |
177 |
|
2007 |
|
|||||
Paradise Village Ground Leases |
|
|
|
|
|
7,190 |
|
|
|
5.39 |
% |
|
|
|
(l) |
|||||
Queens Center |
|
92,753 |
|
|
|
93,461 |
|
|
|
6.88 |
% |
633 |
|
2009 |
|
|||||
Queens Center |
|
111,143 |
|
111,142 |
|
111,958 |
|
111,958 |
|
7.00 |
% |
1,501 |
|
2013 |
|
|||||
Rimrock Mall |
|
43,748 |
|
|
|
44,032 |
|
|
|
7.45 |
% |
320 |
|
2011 |
|
|||||
Rotterdam Square (m) |
|
9,651 |
|
|
|
9,786 |
|
|
|
6.90 |
% |
63 |
|
2006 |
|
|||||
Salisbury, Centre at (n) |
|
115,000 |
|
|
|
79,875 |
|
|
|
5.79 |
% |
316 |
|
2016 |
|
|||||
Santa Monica Place |
|
80,563 |
|
|
|
81,052 |
|
|
|
7.70 |
% |
606 |
|
2010 |
|
|||||
Scottsdale/101 |
|
|
|
|
|
56,000 |
|
|
|
6.05 |
% |
|
|
|
(o) |
|||||
Shoppingtown Mall |
|
46,989 |
|
|
|
47,752 |
|
|
|
5.01 |
% |
319 |
|
2011 |
|
|||||
South Plains Mall |
|
60,123 |
|
|
|
60,561 |
|
|
|
8.22 |
% |
454 |
|
2009 |
|
|||||
South Towne Center |
|
64,000 |
|
|
|
64,000 |
|
|
|
6.61 |
% |
357 |
|
2008 |
|
|||||
Towne Mall |
|
15,509 |
|
|
|
15,724 |
|
|
|
4.99 |
% |
101 |
|
2012 |
|
|||||
Twenty-Ninth Street (p) |
|
58,425 |
|
|
|
|
|
|
|
6.36 |
% |
297 |
|
2007 |
|
|||||
Valley River Center (q) |
|
100,000 |
|
|
|
|
|
|
|
5.58 |
% |
465 |
|
2016 |
|
|||||
Valley View Center |
|
125,000 |
|
|
|
125,000 |
|
|
|
5.72 |
% |
604 |
|
2011 |
|
|||||
Victor Valley, Mall of |
|
53,017 |
|
|
|
53,601 |
|
|
|
4.60 |
% |
304 |
|
2008 |
|
|||||
Village Center |
|
|
|
|
|
6,877 |
|
|
|
5.39 |
% |
|
|
|
(l) |
|||||
Village Fair North |
|
11,368 |
|
|
|
11,524 |
|
|
|
5.89 |
% |
82 |
|
2008 |
|
|||||
Village Plaza |
|
4,874 |
|
|
|
5,024 |
|
|
|
5.39 |
% |
47 |
|
|
(r) |
|||||
Vintage Faire Mall |
|
65,824 |
|
|
|
66,266 |
|
|
|
7.89 |
% |
508 |
|
2010 |
|
|||||
Westside Pavilion |
|
94,207 |
|
|
|
94,895 |
|
|
|
6.67 |
% |
628 |
|
2008 |
|
|||||
Wilton Mall |
|
47,573 |
|
|
|
48,541 |
|
|
|
4.79 |
% |
349 |
|
2009 |
|
|||||
|
|
$ |
3,194,239 |
|
$ |
152,938 |
|
$ |
3,088,199 |
|
$ |
154,531 |
|
|
|
|
|
|
|
|
17
(a) The mortgage notes payable balances include the unamortized debt premiums (discount). Debt premiums (discount) represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method.
The debt premiums (discount) as of June 30, 2006 and December 31, 2005 consist of the following:
Property Pledged as Collateral |
|
2006 |
|
2005 |
|
||
Borgata |
|
$ |
394 |
|
$ |
538 |
|
Danbury Fair Mall |
|
19,765 |
|
21,862 |
|
||
Eastview Commons |
|
877 |
|
979 |
|
||
Eastview Mall |
|
2,159 |
|
2,300 |
|
||
Freehold Raceway Mall |
|
17,522 |
|
19,239 |
|
||
Great Northern Mall |
|
(205 |
) |
(218 |
) |
||
Marketplace Mall |
|
1,894 |
|
1,976 |
|
||
Paradise Valley Mall |
|
395 |
|
789 |
|
||
Paradise Valley Mall |
|
831 |
|
978 |
|
||
Pittsford Plaza |
|
1,109 |
|
1,192 |
|
||
Paradise Village Ground Leases |
|
|
|
30 |
|
||
Rotterdam Square |
|
56 |
|
110 |
|
||
Shoppingtown Mall |
|
5,359 |
|
5,896 |
|
||
Towne Mall |
|
605 |
|
652 |
|
||
Victor Valley, Mall of |
|
538 |
|
699 |
|
||
Village Center |
|
|
|
35 |
|
||
Village Fair North |
|
194 |
|
243 |
|
||
Village Plaza |
|
53 |
|
130 |
|
||
Wilton Mall |
|
4,928 |
|
5,661 |
|
||
|
|
$ |
56,474 |
|
$ |
63,091 |
|
(b) This represents the monthly payment of principal and interest.
(c) In addition to monthly principal and interest payments, contingent interest, as defined in the loan agreement, may be due to the extent that 35% of the amount by which the propertys gross receipts exceeds a base amount. Contingent interest expense recognized by the Company was $142 and $131 and $212 and $330 for the three and six months ended June 30, 2006 and 2005, respectively.
(d) The floating rate loan bears interest at LIBOR plus 0.65%. The Company has stepped interest rate cap agreements over the term of the loan that effectively prevents LIBOR from exceeding 7.95%.
(e) The loan was defeased in July 2006 concurrent with the sale of the property.
(f) The floating rate loan bears interest at LIBOR plus 0.88% that matures in August 9, 2007 with two one-year extensions through August 9, 2009. The Company has an interest rate cap agreement over the loan term which effectively prevents LIBOR from exceeding 7.12%. At June 30, 2006 and December 31, 2005, the total interest rate was 5.78% and 5.25%, respectively.
(g) This represents a construction loan that bore interest at LIBOR plus 2.0%. On January 6, 2006, the Company modified the loan to reduce the interest rate to LIBOR plus 1.75% with the opportunity for further reduction upon satisfaction of certain conditions to LIBOR plus 1.50%. The maturity was extended to August 1, 2008 with two extension options of eighteen and twelve months, respectively.
(h) The loan bore interest at LIBOR plus 2.0% for six months and then converted at January 1, 2005 to a fixed rate loan at 4.94%. The effective interest rate over the entire term is 4.84%.
(i) Concurrent with the acquisition of the mall, the Company placed a $108,000 loan bearing interest at LIBOR plus 1.15% and maturing July 1, 2004 with three consecutive one-year options. $92,000 of the loan is at LIBOR plus 0.7% and $16,000 was at LIBOR plus 3.75%. The Company extended the loan maturity to July 2007. In May 2006, the Company paid off $16,000 of the loan. The Company has an interest rate cap agreement over the loan term which effectively prevents LIBOR from exceeding 7.10%. At June 30, 2006 and December 31, 2005, the total interest rate was 5.40% and 5.25%, respectively.
18
(j) On February 15, 2006, the Company paid off the existing $32,250 floating rate loan that bore interest at LIBOR plus 1.65% and replaced it with a $50.0 million floating rate loan that bears interest at LIBOR plus 0.85% and matures in February 2010. There is an interest rate cap agreement on the new loan which effectively prevents LIBOR from exceeding 6.65%. At June 30, 2006 and December 31, 2005, the total interest rate was 5.48% and 4.90%, respectively.
(k) The floating rate loan bears interest at LIBOR plus 1.65%. At June 30, 2006 and December 31, 2005, the total interest rate was 6.90% and 6.03%, respectively.
(l) These loans were paid off in full on January 3, 2006.
(m) The floating rate loan bears interest at LIBOR plus 1.75%. At June 30, 2006 and December 31, 2005, the total interest rate was 6.90% and 6.00%, respectively.
(n) This floating rate loan bore interest at LIBOR plus 1.375% and was to mature on February 20, 2006. On April 19, 2006, the Company refinanced the loan on the property. The existing loan was replaced with an $115,000 loan bearing interest at 5.79% and maturing on May 1, 2016.
(o) The loan was paid off in June 2006 concurrent with the sale of the property.
(p) On June 7, 2006, the Company placed a construction note payable on the property for up to $115,000, which bears interest at LIBOR plus a spread of 1.1% to 1.25% depending on the occupancy rate. The loan matures in June 2007, with two one-year extension options. At June 30, 2006, the total interest rate was 6.36%
(q) Concurrent with the acquisition of this property, the Company placed a $100,000 loan that bears interest at 5.58% and matures on February 16, 2016.
(r) This loan was paid off in full on August 1, 2006.
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
Total interest expense capitalized was $3,103 and $2,152 for the three months ended June 30, 2006 and 2005, respectively, and $6,140 and $4,417 and for the six months ended, June 30, 2006 and 2005, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML.
The fair value of mortgage notes payable is estimated to be approximately $3,792,670 and $3,341,000, at June 30, 2006 and December 31, 2005, respectively, based on current interest rates for comparable loans.
7. Bank Notes Payable:
At June 30, 2006, the Company had a $1,000,000 revolving line of credit that was set to mature on July 30, 2007 plus a one-year extension. On July 20, 2006, the Company amended and expanded the revolving line of credit to $1,500,000 and extended the maturity to April 25, 2010 with a one-year extension option. The interest rate, after amendment, will fluctuate from LIBOR plus 1.0% to LIBOR plus 1.35% depending on the Companys overall leverage. As of June 30, 2006 and December 31, 2005, borrowings outstanding were $717,000 and $863,000 at an average interest rate of 6.75% and 5.93%, respectively.
On May 13, 2003, the Company issued $250,000 in unsecured notes maturing in May 2007 with a one-year extension option bearing interest at LIBOR plus 2.50%. The proceeds were used to pay down the Companys line of credit. At June 30, 2006 and December 31, 2005, $250,000 was outstanding at an interest rate of 6.43% and 6.0%, respectively. The Company had an interest rate swap agreement from November 2003 to October 13, 2005, which effectively fixed the LIBOR rate at 4.45%. On April 25, 2005, the Company modified the notes and reduced the interest rate from LIBOR plus 2.5% to LIBOR plus 1.5%.
19
On April 25, 2005, concurrent with the Wilmorite acquisition (See Note 11 Acquisitions), the Company obtained a five-year, $450,000 term loan bearing interest at LIBOR plus 1.50% and a $650,000 acquisition loan which had a term of up to two years and bore interest initially at LIBOR plus 1.60%. In November 2005, the Company entered into an interest rate swap agreement that effectively fixed the interest rate of the $450,000 term loan at 6.30% from December 1, 2005 to April 15, 2010. At December 31, 2005, the entire term loan and $619,000 of the acquisition loan were outstanding with interest rates of 6.30% and 6.04%, respectively. On January 19, 2006, concurrent with a stock offering (See Note 12 Stock Offering), the acquisition loan was paid off in full, resulting in a loss on early extinguishment of debt of $1,782. As of June 30, 2006, the entire term loan was outstanding with an interest rate of 6.30%.
As of June 30, 2006 and December 31, 2005, the Company was in compliance with all applicable loan covenants.
8. Related-Party Transactions:
Certain unconsolidated joint ventures 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 |
|
For the Six Months Ended |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Management Fees |
|
|
|
|
|
|
|
|
|
||||
MMC |
|
$ |
2,781 |
|
$ |
2,333 |
|
$ |
5,792 |
|
$ |
4,685 |
|
Westcor Management Companies |
|
1,675 |
|
1,489 |
|
3,339 |
|
2,887 |
|
||||
Wilmorite Management Companies |
|
369 |
|
135 |
|
712 |
|
135 |
|
||||
|
|
$ |
4,825 |
|
$ |
3,957 |
|
$ |
9,843 |
|
$ |
7,707 |
|
|
|
|
|
|
|
|
|
|
|
||||
Development and Leasing Fees |
|
|
|
|
|
|
|
|
|
||||
MMC |
|
$ |
231 |
|
$ |
421 |
|
$ |
489 |
|
$ |
665 |
|
Westcor Management Companies |
|
927 |
|
469 |
|
1,683 |
|
862 |
|
||||
Wilmorite Management Companies |
|
25 |
|
223 |
|
72 |
|
223 |
|
||||
|
|
$ |
1,183 |
|
$ |
1,113 |
|
$ |
2,244 |
|
$ |
1,750 |
|
Certain mortgage notes on the properties are held by NML (See Note 6 Mortgage Notes Payable). Interest expense in connection with these notes was $2,715 and $2,360 for the three months ended June 30, 2006 and 2005, and $5,412 and $4,392 for the six months ended June 30, 2006 and 2005, respectively. Included in accounts payable and accrued expenses is interest payable to these partners of $771 and $782 at June 30, 2006 and December 31, 2005, respectively.
As of June 30, 2006 and December 31, 2005, the Company had loans to unconsolidated joint ventures of $884 and $1,415, respectively. Interest income associated with these notes was $21 and $93 for the three months ended June 30, 2006 and 2005 and $45 and $181 for the six months ended June 30, 2006 and 2005, respectively. These loans represent initial funds advanced to development stage projects prior to construction loan funding. Correspondingly, loan payables have in the same amount have been accrued as an obligation by the various joint ventures.
Due from affiliates of $7,367 and $4,258 at June 30, 2006 and December 31, 2005, respectively, represents unreimbursed costs and fees due from unconsolidated joint ventures under management agreements.
Certain Company officers and affiliates have guaranteed mortgages of $21,750 at one of the Companys joint venture properties.
20
9. Commitments and Contingencies:
The Company has certain properties that are subject to non-cancelable operating ground leases. The leases expire at various times through 2078, subject in some cases to options to extend the terms of the lease. Certain leases provide for contingent rent payments based on a percentage of base rental income, as defined. Ground rent expenses were $835 and $1,015 for the three months ended June 30, 2006 and 2005 and $2,114 and $1,878 for the six months ended June 30, 2006 and 2005, respectively. No contingent rent was incurred in either period.
As of June 30, 2006 and December 31, 2005, the Company was contingently liable for $6,012 and $5,616, 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. In addition, the Company has a $24,000 letter of credit that serves as collateral to a liability assumed in the acquisition of Wilmorite (See Note 11 - Acquisitions).
10. Cumulative Convertible Redeemable Preferred Stock:
On February 25, 1998, the Company issued 3,627,131 shares of Series A cumulative convertible redeemable preferred stock (Series A Preferred Stock) for proceeds totaling $100,000 in a private placement. The preferred stock can be converted on a one for one basis into common stock and will pay a quarterly dividend equal to the greater of $0.46 per share, or the dividend then payable on a share of common stock.
No dividends will be declared or paid on any class of common or other junior stock to the extent that dividends on Series A Preferred Stock have not been declared and/or paid.
The holders of Series A Preferred Stock have redemption rights if a change in control of the Company occurs, as defined under the Articles Supplementary. Under such circumstances, the holders of the Series A Preferred Stock are entitled to require the Company to redeem their shares, to the extent the Company has funds legally available therefor, at a price equal to 105% of its liquidation preference plus accrued and unpaid dividends. The Series A Preferred Stock holder also has the right to require the Company to repurchase its shares if the Company fails to be taxed as a REIT for federal tax purposes at a price equal to 115% of its liquidation preference plus accrued and unpaid dividends, to the extent funds are legally available therefor.
11. Acquisitions:
Wilmorite
On April 25, 2005, the Company and the Operating Partnership acquired Wilmorite Properties, Inc., a Delaware corporation (Wilmorite) and Wilmorite Holdings, L.P., a Delaware limited partnership (Wilmorite Holdings). The results of Wilmorite and Wilmorite Holdings operations have been included in the Companys consolidated financial statements since that date. Wilmorites portfolio included interests in 11 regional malls and two open-air community shopping centers with 13.4 million square feet of space located in Connecticut, New York, New Jersey, Kentucky and Virginia.
The total purchase price was approximately $2,333,333, plus adjustments for working capital, including the assumption of approximately $877,174 of existing debt with an average interest rate of 6.43% and the issuance of $234,169 of convertible preferred units (CPUs) and $5,815 of common units in Wilmorite Holdings. The balance of the consideration to the equity holders of Wilmorite and Wilmorite Holdings was paid in cash, which was provided primarily by a five-year, $450,000 term loan bearing interest at LIBOR plus 1.50% and a $650,000 acquisition loan which had a term of up to two years and bore interest initially at LIBOR plus 1.60%. In January 2006, the acquisition loan was paid off in full (See Note 7 Bank Notes Payable). An affiliate of the Operating Partnership is the general partner, and together with other affiliates, own approximately 83% of Wilmorite Holdings, with the remaining 17% held by those limited partners of Wilmorite Holdings who elected to receive CPUs or common units in Wilmorite Holdings rather than cash. Approximately $212,668 of the CPUs can be redeemed, subject to certain conditions, for the portion of the Wilmorite portfolio that consists of Eastview Mall, Eastview Commons, Greece Ridge Center,
21
Marketplace Mall and Pittsford Plaza. That right is exercisable during a period of three months beginning on August 31, 2007.
On an unaudited pro forma basis, reflecting the acquisition of Wilmorite as if it had occurred on January 1, 2005, the Company would have reflected net income available to common stockholders of $20,302 for the six months ended June 30, 2005. Net income available to common stockholders on a diluted per share basis would have been $0.34 for the six months ended June 30, 2005. Total consolidated revenues of the Company would have been $404,360 for the six months ended June 30, 2005.
The following table summarizes the fair values of the assets acquired and the liabilities assumed at the date of acquisition:
Assets: |
|
|
|
|
Property |
|
$ |
1,798,487 |
|
Investments in unconsolidated joint ventures |
|
443,681 |
|
|
Other assets |
|
225,275 |
|
|
Total assets |
|
2,467,443 |
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
Mortgage notes payable |
|
809,542 |
|
|
Other liabilities |
|
130,191 |
|
|
Minority interest |
|
96,196 |
|
|
Total liabilities |
|
1,035,929 |
|
|
|
|
|
|
|
Net assets acquired |
|
$ |
1,431,514 |
|
Valley River
On February 1, 2006, the Company acquired Valley River Center, a 916,000 square foot super-regional mall in Eugene, Oregon. The total purchase price was $187,500 and concurrent with the acquisition, the Company placed a $100,000 loan on the property. The balance of the purchase price was funded by cash and borrowings under the Companys line of credit. The results of Valley River Centers operations have been included in the Companys consolidated financial statements since the acquisition date.
12. Stock Offering:
On January 19, 2006, the Company issued 10,952,381 common shares for net proceeds of $746,499. The proceeds from issuance of the shares were used to pay off the $619,000 acquisition loan (See Note 7 - Bank Notes Payable) and to pay down a portion of the Companys line of credit pending use to pay part of the purchase price for Valley River Center (See Note 11 Acquisitions).
13. Income Taxes:
The Company elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, commencing with its taxable year ended December 31, 1994. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement that it distribute at least 90% of its taxable income to its stockholders. It is managements current intention to adhere to these requirements and maintain the Companys REIT status. As a REIT, the Company generally will not be subject to corporate level federal income tax on net income it distributes currently to its stockholders. If the Company fails to qualify as a REIT in any taxable year, then it will be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income and property and to federal income and excise taxes on its undistributed taxable income, if any.
Each partner is taxed individually on its share of partnership income or loss, and accordingly, no provision for federal and state income tax is provided for the Operating Partnership in the consolidated financial statements.
22
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 Internal Revenue Code. The Companys Taxable REIT Subsidiaries (TRSs) are subject to corporate level income taxes which are provided for in the Companys consolidated financial statements. The Companys primary TRSs include Macerich Management Company and Westcor Partners, LLC.
The income tax expense (benefit) of the TRSs is as follows:
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Current |
|
$ |
9 |
|
$ |
(100 |
) |
$ |
20 |
|
$ |
(140 |
) |
Deferred |
|
209 |
|
(429 |
) |
(335 |
) |
(899 |
) |
||||
Total income tax expense (benefit) |
|
$ |
218 |
|
$ |
(529 |
) |
$ |
(315 |
) |
$ |
(1,039 |
) |
SFAS No. 109 requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The deferred tax assets and liabilities of the TRSs relate primarily to differences in the book and tax bases of property and to operating loss carryforwards for federal income tax purposes. A valuation allowance for deferred tax assets is provided if the Company believes it is more likely than not that all or some portion of the deferred tax assets will not be realized. Realization of deferred tax assets is dependent on the Company generating sufficient taxable income in future periods. The net operating loss carryforwards are currently scheduled to expire through 2025, beginning in 2011. Net deferred tax assets were $10,791 and $10,256 at June 30, 2006 and December 31, 2005, respectively.
14. Share-Based Plans:
The Company has established share-based compensation plans for the purpose of attracting and retaining executive officers, directors and key employees. In addition, the Company has established an Employee Stock Purchase Plan (ESPP) to allow employees to purchase the Companys common stock at a discount.
On January 1, 2006, the Company adopted SFAS No. 123(R), Share-Based Payment, to account for its share-based compensation plans using the modified-prospective method. Accordingly, prior period amounts have not been restated. Under SFAS No. 123(R), an equity instrument is not recorded to common stockholders equity until the related compensation expense is recorded over the requisite service period of the award. The Company records compensation expense on a straight-line basis for all awards. Prior to the adoption of SFAS No. 123(R), and in accordance with the previous accounting guidance, the Company recognized compensation expense and an increase to additional paid in capital for the fair value of vested stock awards and stock options. In addition, the Company recognized compensation expense and a corresponding liability for the fair value of vested stock units issued under the Eligible Directors Deferred Compensation/Phantom Stock Plan (Directors Phantom Stock Plan).
In connection with the adoption of SFAS No. 123(R), the Company determined that $6,000 included in other accrued liabilities at December 31, 2005, in connection with the Directors Phantom Stock Plan should be included in additional paid-in capital. Additionally, the Company reclassified $15,464 from the Unamortized Restricted Stock line item within equity to additional paid-in capital. The Company made these reclassifications during the three months ended March 31, 2006.
23
2003 Equity Incentive Plan
The 2003 Equity Incentive Plan (2003 Plan) authorizes the grant of stock awards, stock options, stock appreciation rights, stock units, stock bonuses, performance based awards, dividend equivalent rights and operating partnership units or other convertible or exchangeable units. As of June 30, 2006, only stock awards and stock options have been granted under the 2003 Plan. All awards granted under the 2003 Plan have a term of 10 years or less. These awards were generally granted based on certain performance criteria for the Company and the employees. The aggregate number of shares of common stock that may be issued under the 2003 Plan is 6,000,000 shares. As of June 30, 2006, there were 5,353,799 shares available for issuance under the 2003 Plan.
The following stock awards and stock options have been granted under the 2003 Plan:
Stock Awards
The outstanding stock awards vest over three years and the compensation expense related to the grants are determined by the market value at the grant date and are amortized over the vesting period on a straight-line basis. Stock awards are subject to restrictions determined by the Companys compensation committee. Stock awards have the same dividend and voting rights as common stock. Compensation expense for stock awards was $2,985 and $3,495, for the three months ended June 30, 2006 and 2005, and $5,987 and $5,761 for the six months ended June 30, 2006 and 2005, respectively. As of June 30, 2006, there was $22,979 of total unrecognized compensation cost related to non-vested stock awards. This cost is expected to be recognized over a weighted average period of three years.
The following table summarizes the non-vested stock awards activity during the three months ended June 30, 2006:
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
Number of |
|
Grant Date |
|
|
|
|
Shares |
|
Fair Vaue |
|
|
Balance at December 31, 2005 |
|
523,654 |
|
$ |
42.12 |
|
Granted |
|
182,550 |
|
$ |
73.95 |
|
Vested |
|
(279,904 |
) |
$ |
42.73 |
|
Forfeitures |
|
(1,530 |
) |
$ |
58.77 |
|
Balance at June 30, 2006 |
|
424,770 |
|
$ |
48.30 |
|
Stock Options
The outstanding stock options vest six months after the grant date and were issued at the fair value of the common stock at the grant date. The term of these stock options is ten years from the grant date. The Company has not issued stock options since 2003. All outstanding stock options were fully vested as of December 31, 2005, and therefore, were not impacted by the adoption of SFAS No. 123(R).
The following table summarizes the activity of stock options outstanding during the three months ended June 30, 2006:
|
|
|
|
Weighted |
|
||
|
|
Number of |
|
Average |
|
||
|
|
Options |
|
Exercise Price |
|
||
Balance at December 31, 2005 |
|
2,500 |
|
$ |
39.43 |
|
|
Granted |
|
|
|
$ |
|
|
|
Exercised |
|
|
|
$ |
|
|
|
Forfeitures |
|
|
|
$ |
|
|
|
Balance at June 30, 2006 |
|
2,500 |
|
$ |
39.43 |
|
|
24
Directors Phantom Stock Plan
The Directors Phantom Stock Plan offers non-employee members of the board of directors (Directors) the opportunity to defer their cash compensation and to receive that compensation in common stock rather than in cash after termination of service or a predetermined period. Compensation generally includes the annual retainer and regular meeting fees payable by the Company to the Directors. Every Director has elected to receive their compensation in common stock. Deferred amounts are credited as units of phantom stock at the beginning of each three-year deferral period by dividing the present value of the deferred compensation by the average fair market value of the Companys common stock at the date of grant. Compensation expense related to the phantom stock award was determined by the amortization of the value of the stock units on a straight-line basis over the applicable three-year service period. The stock units vest as the Directors services (to which the fees relate) are rendered. Vested phantom stock units are ultimately paid out in common stock on a one-unit for one-share basis. Stock units receive dividend equivalents in the form of additional stock units based on the dividend amount paid on the common stock. Compensation expense for stock awards was $105 and $267 for the three and six months ended June 30, 2006, respectively. The aggregate number of phantom stock units that may be granted under the Directors Phantom Stock Plan is 250,000. As of June 30, 2006, there were 132,775 units available for grant under the Directors Phantom Stock Plan. As of June 30, 2006, there was $128 of total unrecognized cost related to non-vested phantom stock units. This cost is expected to be recognized over a weighted average period of one year.
The following table summarizes the activity of the non-vested phantom stock units during the three months ended June 30, 2006:
|
|
|
|
Weighted |
|
|
|
|
Number of |
|
Average |
|
|
|
|
Units |
|
Grant Date FV |
|
|
Balance at December 31, 2005 |
|
5,858 |
|
$ |
43.70 |
|
Granted |
|
1,675 |
|
$ |
71.22 |
|
Vested |
|
(4,603 |
) |
$ |
53.71 |
|
Forfeited |
|
|
|
$ |
|
|
Balance at June 30, 2006 |
|
2,930 |
|
$ |
43.70 |
|
Employee Stock Purchase Plan
The ESPP authorizes eligible employees to purchase the Companys common stock through voluntary payroll deduction made during periodic offering periods. Under the plan, common stock is purchased at a 10% discount from the lesser of the fair value of common stock at the beginning and ending of the offering period. A maximum of 750,000 shares of common stock is available for purchase under the ESPP. The number of shares available for future purchase under the plan at June 30, 2006 was 736,186.
Other Share-Based Plans
Prior to the adoption of the 2003 Plan, the Company had several other share-based plans. Under these plans, 431,576 and 443,976 stock options were outstanding as of June 30, 2006 and December 31, 2005, respectively. No additional shares may be issued under these plans. All stock options outstanding under these plans were fully vested as of December 31, 2005 and were, therefore, not impacted by the adoption of SFAS No. 123(R). As of June 30, 2006, all of the outstanding shares are exercisable at a weighted average price of $24.08. The weighted average remaining contractual life for options outstanding and exercisable was three years.
25
15. Subsequent Events:
On July 13, 2006, the Company sold Park Lane Mall for $20,000 and on July 27, 2006, the Company sold the centers at Holiday Village and Greeley Mall for an aggregate of $86,800. The proceeds from the sales were used primarily to pay down the Companys line of credit and for general corporate purposes.
On July 20, 2006, the Company amended and expanded the revolving line of credit to $1,500,000 and extended the maturity to April 25, 2010 with a one-year extension option. The interest rate, after extension, will fluctuate from LIBOR plus 1.0% to LIBOR plus 1.35% depending on the Companys overall leverage.
On July 26, 2006, the Company purchased 11 department stores located in 10 of its Centers from Federated Department Stores, Inc. for approximately $93,000.
On July 28, 2006, a dividend/distribution of $0.68 per share was declared for common stockholders and OP unit holders of record on August 18, 2006. In addition, the Company declared a dividend of $0.68 on the Companys Series A Preferred Stock. All dividends/distributions will be paid on September 8, 2006.
26
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
This quarterly report on the Form 10-Q of The Macerich Company (Company) contains or incorporates statements that constitute forward-looking statements. Those statements appear in a number of places in this Form 10-Q and include statements regarding, among other matters, the Companys growth, acquisition, redevelopment and development opportunities, the Companys acquisition and other strategies, regulatory matters pertaining to compliance with governmental regulations and other factors affecting the Companys financial condition or results of operations. Words such as expects, anticipates, intends, projects, predicts, plans, believes, seeks, estimates, and should and variations of these words and similar expressions, are used in many cases to identify these forward-looking statements. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company or industry to vary materially from the Companys future results, performance or achievements, or those of the industry, expressed or implied in such forward-looking statements. Such factors include the matters described herein and in the matters described under the caption Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005, which matters are incorporated herein by reference. The Company will not update any forward-looking information to reflect actual results or changes in the factors affecting the forward-looking information.
Managements Overview and Summary
The Company is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the Operating Partnership). As of June 30, 2006, the Operating Partnership owned or had an ownership interest in 76 regional shopping centers, 19 community shopping centers and two development properties aggregating approximately 80 million square feet of gross leasable area (GLA). These 97 regional, community and development shopping centers are referred to hereinafter as the Centers, unless the context otherwise requires. The Company is a self-administered and self-managed real estate investment trust (REIT) and conducts all of its operations through the Operating Partnership and the Companys management companies.
The following discussion is based primarily on the consolidated financial statements of the Company for the six months ended June 30, 2006 and 2005. This information should be read in conjunction with the accompanying consolidated financial statements and notes thereto.
Acquisitions and dispositions
The Companys consolidated financial statements reflect the following acquisitions and dispositions subsequent to the occurrence of each transaction.
On January 5, 2005, the Company sold Arizona Lifestyle Galleries for $4.3 million. The sale resulted in a gain on sale on asset of $0.3 million.
On January 11, 2005, the Company became a 15% owner in a joint venture that acquired Metrocenter, a 1.3 million square foot super-regional mall in Phoenix, Arizona. The total purchase price was $160 million and concurrently with the acquisition, the joint venture placed a $112 million loan on the property. The Companys share of the purchase price, net of the debt, was $7.2 million which was funded by cash and borrowings under the Companys line of credit.
On January 21, 2005, the Company formed a 50/50 joint venture with a private investment company. The joint venture acquired a 49% interest in Kierland Commons, a 320,000 square foot mixed use center in Phoenix, Arizona. The joint ventures purchase price for the interest in the center was $49.0 million. The Company assumed its share of the underlying property debt and funded the remainder of its share of the purchase price by cash and borrowings under the Companys line of credit.
27
On April 8, 2005, the Company acquired Ridgmar Mall, a 1.3 million square foot super-regional mall in Fort Worth, Texas. The acquisition was completed in a 50/50 joint venture with an affiliate of Walton Street Capital, LLC. The purchase price was $71.1 million. Concurrent with the closing, a $57.4 million loan bearing interest at a fixed rate of 6.0725% was placed on the property. The balance of the purchase price was funded by borrowings under the Companys line of credit.
On April 25, 2005, the Company and the Operating Partnership acquired Wilmorite Properties, Inc., a Delaware corporation (Wilmorite) and Wilmorite Holdings, L.P., a Delaware limited partnership (Wilmorite Holdings). Wilmorites portfolio included interests in 11 regional malls and two open-air community shopping centers with 13.4 million square feet of space located in Connecticut, New York, New Jersey, Kentucky and Virginia. The total purchase price was approximately $2.333 billion, plus adjustments for working capital, including the assumption of approximately $877.2 million of existing debt with an average interest rate of 6.43% and the issuance of $234 million of convertible preferred units (CPUs) and $5.8 million of common units in Wilmorite Holdings. The balance of the consideration to the equity holders of Wilmorite and Wilmorite Holdings was paid in cash, which was provided primarily by a five-year, $450 million term loan bearing interest at LIBOR plus 1.50% and a $650 million acquisition loan which had a term of up to two years and bore interest initially at LIBOR plus 1.60%. In January 2006, the acquisition loan was paid-off in full. An affiliate of the Operating Partnership is the general partner and, together with other affiliates, own approximately 83% of Wilmorite Holdings, with the remaining 17% held by those limited partners of Wilmorite Holdings who elected to receive CPUs or common units in Wilmorite Holdings rather than cash. Approximately $213 million of the CPUs can be redeemed, subject to certain conditions, for the portion of the Wilmorite portfolio generally located in the area of Rochester, New York. The Wilmorite portfolio, exclusive of Tysons Corner Center and Tysons Corner Office (collectively referred herein as Tysons Center), are referred to herein as the 2005 Acquisition Centers.
On February 1, 2006, the Company acquired Valley River Center, a 916,000 square foot super-regional mall in Eugene, Oregon. The total purchase price was $187.5 million and concurrent with the acquisition, the Company placed a $100.0 million loan on the property. The balance of the purchase price was funded by cash and borrowings under the Companys line of credit. Valley River Center is referred herein as the 2006 Acquisition Center.
On June 9, 2006, the Company sold Scottsdale/101, a 564,000 square foot center in Phoenix, Arizona. The sale price was $117.6 million from which $56.0 million was used to payoff the mortgage on the property. The Companys share of the realized gain was $26.0 million.
Redevelopment
Construction continues on the Twenty Ninth Street project, a signature, outdoor retail development on 62 acres in the heart of Boulder, Colorado. Retail tenants include Ann Taylor Loft, Apple, Bath & Body Works, Borders, California Pizza Kitchen, Coldwater Creek, Muttropolis, Purple Martini, Puma, J. Jill, and Victorias Secret joining anchors Macys department store, Wild Oats, Home Depot, and Century Theatres and an array of additional specialty stores and restaurants. Twenty Ninth Street is scheduled to open in phases starting in Fall 2006.
Construction began in the first quarter of 2006 on the SanTan Village regional shopping center in Gilbert, Arizona. The center is an outdoor open air streetscape project planned to contain in excess of 1.2 million square feet on 120 acres. The center will be anchored by Dillards and Harkins Theatres and will contain a lifestyle shopping district featuring retail, office, and restaurants. The project is scheduled to open in phases starting in Fall 2007 with the retail phases expected to be completed by late 2008.
Construction at the Westside Pavilion continues on the western part of the Center. The redevelopment will include a 104,000 square foot Landmark Theatre, a Barnes & Noble, and restaurants. The estimated completion of the redevelopment is Fall 2007.
28
Inflation
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 through the lease term. These rent increases are either in fixed increments or based on using an annual multiple of increases in the 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. Additionally, historically, the majority of the leases require the tenants to pay their pro rata share of operating expenses. Recently, the Company began entering 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. This change shifts the burden of cost control to the Company.
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, earnings are generally higher in the fourth quarter of each year.
Critical Accounting Policies
The preparation of financial statements in conformity with generally accepted accounting principles 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 Companys significant accounting policies are described in more detail in Note 2 of the audited consolidated financial statements in the Companys Annual Report on Form 10-K for the year ended December 31, 2005. However, the following policies are deemed to be critical.
Revenue Recognition
Minimum rental revenues are recognized on a straight-line basis over the terms 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 lining of rent adjustment. Currently, 37% of the mall and freestanding 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 tenants for real estate taxes, insurance and other shopping center operating expenses are recognized as revenues in the period the applicable expenses are incurred.
Property
Costs related to the development, redevelopment, construction and improvement of properties are capitalized. Interest incurred or imputed on development, redevelopment and construction projects is capitalized until construction is substantially complete.
Maintenance and repairs 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.
29
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 |
|
initial term of related lease |
|
Equipment and furnishings |
|
5-7 years |
|
Accounting for Acquisitions
The Company accounts for all acquisitions in accordance with Statement of Financial Accounting Standards (SFAS) No. 141, Business Combinations. The Company will first determine the value of the land and buildings utilizing an as if vacant methodology. The Company will then assign a fair value to any debt assumed at acquisition. The balance of the purchase price will be allocated to tenant improvements and identifiable intangible assets or liabilities. Tenant improvements represent the tangible assets associated with the existing leases valued on a fair market value basis at the acquisition date prorated over the remaining lease terms. The tenant improvements are classified as an asset under real estate investments 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) origination value, which represents the value associated with cost avoidance of acquiring in-place leases, such as lease commissions paid under terms generally experienced in our 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. Origination value is recorded as an other asset and is amortized over the remaining lease terms. Value of in-place leases are recorded in deferred charges and other assets and amortized over the remaining lease term plus an estimate of renewal of the acquired leases. Above or below market leases are classified in 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 rental revenue over the remaining terms of the leases.
When the Company acquires real estate properties, the Company allocates the purchase price to the components of these acquisitions using relative fair values computed using its estimates and assumptions. These estimates and assumptions impact the amount of costs allocated between various components as well as the amount of costs assigned to individual properties in multiple property acquisitions. These allocations also impact depreciation expense and gains or losses recorded on future sales of properties.
Generally, the Company engages a valuation firm to assist with the allocation.
Asset Impairment
The Company assesses whether there has been impairment in the value of its long-lived assets by considering factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. Such factors include the tenants ability to perform their duties and pay rent under the terms of the leases. The Company may recognize impairment losses if the cash flows are not sufficient to cover its investment. Such a loss would be determined as the difference between the carrying value and the fair value of a center.
Deferred Charges
Costs relating to obtaining tenant leases are deferred and amortized over the initial term of the agreement using the straight-line method. Cost relating to financing of shopping center properties are deferred and amortized over the life of the related loan using the straight-line method, which approximates the effective interest method. In-place lease values are amortized over the remaining lease term plus an estimate of renewal. Leasing commissions and legal costs are amortized on a straight-line basis over the individual remaining lease years.
30
The range of the term of the agreements is as follows:
Deferred lease costs |
|
1-15 years |
|
Deferred financing costs |
|
1-15 years |
|
In-place lease values |
|
Remaining lease term plus an estimate for renewal |
|
Leasing commissions and legal costs |
|
5-10 years |
|
Comparison of the Three Months Ended June 30, 2006 and 2005
Many of the variations in the results of operations, discussed below, occurred due to the transactions described above including the 2005 Acquisition Centers and the 2006 Acquisition Center. Kierland Commons, Metrocenter, Ridgmar Mall and Tysons Center are referred to herein as the Joint Venture Acquisition Centers. Twenty Ninth Street, Park Lane Mall, Santa Monica Place and Westside Pavilion were under redevelopment during all or a portion of the reporting periods and are referred to herein as the Redevelopment Centers. All other Centers, excluding the 2005 Acquisition Centers, the 2006 Acquisition Center and unconsolidated joint venture centers, are referred to herein as the Same Centers, unless the context otherwise requires. Unconsolidated joint ventures are reflected using the equity method of accounting. The Companys pro rata share of the results from these Centers are reflected in the results of operations in the income statement line item entitled Equity in income from unconsolidated joint ventures.
Revenues
Minimum and percentage rents increased by $10.9 million or 9.3% from 2005 to 2006. Approximately $8.6 million of the increase was related to the 2005 Acquisition Centers, $2.8 million was related to the 2006 Acquisition Center and $0.1 million related to the Same Centers offset in part by a decrease of $0.7 million at the Redevelopment Centers.
The amortization of above and below market leases, which is recorded in minimum rents as described above, increased to $3.5 million in 2006 from $2.7 million in 2005. The increase is primarily due to the 2006 Acquisition Center and the 2005 Acquisition Centers.
Tenant recoveries increased $8.9 million or 15.7% from 2005 to 2006. Approximately $5.1 million of the increase was related to the 2005 Acquisition Centers, $1.2 million was related to the 2006 Acquisition Center and $2.9 million related to the Same Centers. These increases were offset by a $0.3 million decrease at the Redevelopment Centers.
Management Companies Revenues
Management Companies revenues increased to $7.4 million in 2006 from $6.2 million in 2005. The increase is primarily due to management fees received from the Joint Venture Acquisition Centers and an additional third-party management contract.
Shopping Center and Operating Expenses
Shopping center and operating expenses increased $10.7 million or 18.2% from 2005 to 2006. Approximately $5.3 million relates to the 2005 Acquisition Centers, $1.1 million relates to the 2006 Acquisition Center, $3.4 million relates to the Same Centers and $0.1 million relates to the Redevelopment Centers.
Management Companies Operating Expenses
Management Companies operating expenses decreased to $12.1 million in 2006 from $13.3 million in 2005, primarily due to higher administrative expenses in 2005 due to the 2005 Acquisition Centers.
REIT General and Administrative Expenses
REIT general and administrative expenses decreased to $3.3 million in 2006 from $3.9 million in 2005, primarily due to decreases in share-based compensation expense.
31
Interest Expense
Interest expense increased $9.7 million in 2006 from 2005. Approximately $5.6 million relates to higher interest rates under the Companys line of credit, $2.4 million relates to assumed debt from the 2005 Acquisition Centers, $3.4 million relates to the $450 million term loan associated with the 2005 Acquisition Centers, $1.1 million relates to increased interest expense on the $250 million term loan, $1.4 million relates to the 2006 Acquisition Center, and approximately $2.8 million relating to increased interest expense due to refinancings and higher rates on floating rate debt regarding the Same Centers. These increases were offset in part by an approximately $1.0 million decrease in interest expense at the Redevelopment Centers and a $6.0 million decrease in acquisition debt. The decrease in interest on acquisition debt is due to the payoff of the $650 million acquisition loan in January 2006. Additionally, capitalized interest was $3.1 million in 2006, up from $2.1 million in 2005.
Depreciation and Amortization
Depreciation and amortization increased to $59.4 million in 2006 from $53.4 million in 2005. The increase is primarily attributed to the 2005 Acquisition Centers of $3.6 million, the 2006 Acquisition Center of $1.5 million and the Same Centers of $1.9 million. These increases were offset in part by a decrease at the Redevelopment Centers of $1.0 million.
Equity in Income of Unconsolidated Joint Ventures
The equity in income of unconsolidated joint ventures increased to $17.9 million in 2006 from $16.3 million in 2005. Approximately $1.2 million of the increase relates to increased income from the Joint Venture Acquisition Centers and increased minimum rents of $2.0 million from the Pacific Premier Retail Trust joint venture, offset by an increase in interest expense of $1.5 million from the SDG Macerich Properties joint venture.
Discontinued Operations
The increase in discontinued operations relates to the sale of Scottsdale/101 on June 9, 2006. The sale of this property resulted in a gain on sale, at the Companys pro rata share, of $26.0 million. Additionally, the Company reclassified the results of operations for the three months ended June 30, 2006 and 2005.
During the three months ended June 30, 2006, the Company terminated its plan to sell Crossroads Mall, a 1,268,000 square foot regional shopping center located in Oklahoma City, Oklahoma. The Company had been actively marketing the Center since December 31, 2004. As a result of the change in the plan to sell the Center, the Company has reclassified the results of the Center to continuing operations for the three months ended June 30, 2006 and 2005.
Minority Interest
The minority interest represents the 15.7% weighted average interest of the Operating Partnership not owned by the Company during 2006 compared to 19.3% not owned by the Company during 2005. The change is primarily due to the stock offering by the Company in January 2006.
Funds From Operations
Primarily as a result of the factors mentioned above, Funds from Operations (FFO)Diluted increased 10.7% to $85.3 million in 2006 from $77.1 million in 2005. For the reconciliation of FFO and FFO-diluted to net income available to common stockholders, see Funds from Operations.
Comparison of the Six Months Ended June 30, 2006 and 2005
Revenues
Minimum and percentage rents increased by $49.6 million or 23.2% from 2005 to 2006. Approximately $42.1 million of the increase was related to the 2005 Acquisition Centers, $4.7 million was related to the 2006 Acquisition Center and $3.3 million was related to the Same Centers, offset in part by a $0.5 million decrease at the Redevelopment Centers.
The amortization of above and below market leases, which is recorded in minimum rents as described above, increased to $7.4 million in 2006 from $4.5 million in 2005. The increase is primarily due to the 2006 Acquisition Center and the 2005 Acquisition Centers.
32
Tenant recoveries increased $30.1 million or 29.4% from 2005 to 2006. Approximately $22.8 million of the increase was related to the 2005 Acquisition Centers, $2.0 million was related to the 2006 Acquisition Center and $5.3 million related to the Same Centers.
Management Companies Revenues
Management Companies revenues increased by 27.8% to $14.6 million in 2006 from $11.4 million in 2005 primarily due to increased management fees received from the Joint Venture Acquisition Centers and third party management contracts.
Shopping Center and Operating Expenses
Shopping center and operating expenses increased $30.0 million or 28.2% to $136.7 million in 2006 from $106.6 million in 2005. Approximately $25.2 million relates to the 2005 Acquisition Centers, $1.9 million relates to the 2006 Acquisition Center and $2.6 million relates to the Same Centers offset in part by a $0.3 million decrease related to the Redevelopment Centers.
Management Companies Operating Expenses
Management Companies operating expenses increased to $26.8 million in 2006 from $24.4 million in 2005, primarily due to higher share-based compensation expense in 2006 compared to 2005.
REIT General and Administrative Expenses
REIT general and administrative expenses increased to $7.0 million in 2006 from $6.5 million in 2005, primarily due to increases in share-based compensation expense compared to 2005.
Interest Expense
Interest expense increased $38.9 million in 2006 from 2005. Approximately $6.1 million relates to the term and acquisition loans associated with the 2005 Acquisition Centers, $12.4 million relates to the assumed debt from the 2005 Acquisition Centers, $2.3 million relates to the 2006 Acquisition Center, $11.1 million relates to increased borrowings and higher interest rates under the Companys line of credit, $3.1 million relates to higher interest rates on the $250 million tem loan and approximately $6.0 million relates to increased interest expense due to refinancings and higher rates on floating rate debt regarding the Same Centers. These increases were offset in part by an approximately $2.0 million decrease at the Redevelopment Centers. Additionally, capitalized interest was $6.1 million in 2006, up from $4.5 million in 2005.
Depreciation and Amortization
Depreciation and amortization increased $31.9 million to $122.1 million in 2006 from $90.2 million in 2005. The increase is primarily attributed to the 2005 Acquisition Centers of $27.2 million, the 2006 Acquisition Center of $2.5 million and the Same Centers of $3.4 million. These increases were offset in part by a decrease at the Redevelopment Centers of $1.2 million.
Equity in Income of Unconsolidated Joint Ventures
The equity in income of unconsolidated joint ventures increased to $38.9 million in 2006 from $27.6 million in 2005. Approximately $4.6 million of the increase relates to increased income from the Joint Venture Acquisition Centers, increased minimum rents of $3.1 million from the Pacific Premier Retail Trust joint venture and $1.6 million from the Westcor joint ventures due to increased minimum rents and lower depreciation expense.
Loss on Early Extinguishment of Debt
The Company recorded a loss from the early extinguishment of debt of $1.8 million related to the pay off of the $619 million acquisition loan on January 19, 2006.
33
Discontinued Operations
The increase in discontinued operations relates to the sale of Scottsdale/101 on June 9, 2006. The sale of this property resulted in a gain on sale, at the Companys pro rata share, of $26.0 million. Additionally, the Company reclassified the results of operations for the six months ended June 30, 2006 and 2005.
During the three months ended June 30, 2006, the Company terminated its plan to sell Crossroads Mall, a 1,268,000 square foot regional shopping center located in Oklahoma City, Oklahoma. The Company had been actively marketing the Center since December 31, 2004. As a result of the change in the plan to sell the Center, the Company has reclassified the results of the Center to continuing operations for the six months ended June 30, 2006 and 2005.
Minority Interest
The minority interest represents the 16.0% weighted average interest of the Operating Partnership not owned by the Company during 2006 compared to 19.2% not owned by the Company during 2005. The change is primarily due to the stock offering by the Company in January 2006.
Funds From Operations
Primarily as a result of the factors mentioned above, FFODiluted increased 14.6% to $175.4 million in 2006 from $153.0 million in 2005. For the reconciliation of FFO and FFO-diluted to net income available to common stockholders, see Funds from Operations.
Operating Activities
Cash flow provided by operations was $84.3 million in 2006 compared to $91.8 million in 2005. The decrease is primarily due to the results at the Centers as discussed above.
Investing Activities
Cash used in investing activities was $127.1 million in 2006 compared to $37.4 million in 2005. The change resulted primarily from the purchase of the 2006 Acquisition Center and an increase in the development, redevelopment, expansion and renovation of Centers in 2006 compared to 2005. This was offset by an increase in distributions from joint ventures primarily due to the refinancing of the debt of the SDG Macerich Properties joint venture and the $116.8 million of proceeds from the sale of Scottsdale/101 in 2006.
Financing Activities
Cash flow used in financing activities was $66.8 million in 2006 compared to $52.8 million in 2005. The change is primarily due to the pay off of the $619.0 million acquisition loan and pay down of the line of credit, which was partially offset by receipt of $746.8 million in net proceeds from the stock offering in January 2006.
The Company intends to meet its short term liquidity requirements through cash generated from operations, working capital reserves, property secured borrowings, unsecured corporate borrowings and borrowings under the revolving line of credit. The Company anticipates that revenues will continue to provide necessary funds for its operating expenses and debt service requirements, and to pay dividends to stockholders in accordance with REIT requirements. The Company anticipates that cash generated from operations, together with cash on hand, will be adequate to fund capital expenditures which will not be reimbursed by tenants, other than non-recurring capital expenditures.
34
The following table summarizes capital expenditures incurred at the Centers for the six months ended June 30, 2006 and 2005:
|
|
For the Six Months Ended |
|
||||
(Dollars in thousands) |
|
2006 |
|
2005 |
|
||
|
|
|
|
|
|
||
Consolidated Centers: |
|
|
|
|
|
||
Acquisitions of property and equipment |
|
$ |
262,455 |
|
$ |
1,737,664 |
|
Development, redevelopment and expansion of Centers |
|
54,056 |
|
33,519 |
|
||
Renovations of Centers |
|
23,359 |
|
10,679 |
|
||
Tenant allowances |
|
8,598 |
|
11,123 |
|
||
Deferred leasing charges |
|
11,387 |
|
9,645 |
|
||
|
|
$ |
359,855 |
|
$ |
1,802,630 |
|
|
|
|
|
|
|
||
Joint Venture Centers (at Companys pro rata share) : |
|
|
|
|
|
||
Acquisitions of property and equipment |
|
$ |
3,000 |
|
$ |
719,782 |
|
Development, redevelopment and expansion of Centers |
|
26,808 |
|
26,858 |
|
||
Renovations of Centers |
|
2,710 |
|
8,930 |
|
||
Tenant allowances |
|
5,025 |
|
3,224 |
|
||
Deferred leasing charges |
|
2,220 |
|
3,044 |
|
||
|
|
$ |
39,763 |
|
$ |
761,838 |
|
Management expects similar levels to be incurred in future years for tenant allowances and deferred leasing charges and to incur between $250 million to $350 million in 2006 for development, redevelopment, expansions and renovations. Capital for major expenditures or major developments and redevelopments has been, and is expected to continue to be, obtained from equity or debt financings which include borrowings under the Companys line of credit and construction loans. However, many factors impact the Companys ability to access capital, such as its overall debt level, interest rates, interest coverage ratios and prevailing market conditions.
The Company believes that it will have access to the capital necessary to expand its business in accordance with its strategies for growth and maximizing FFO. The Company presently intends to obtain additional capital necessary for these purposes through a combination of debt or equity financings, joint ventures and the sale of non-core assets. The Company believes joint venture arrangements have in the past and may in the future provide an attractive alternative to other forms of financing, whether for acquisitions or other business opportunities.
The Companys total outstanding loan indebtedness at June 30, 2006 was $6.4 billion (including its pro rata share of joint venture debt). This equated to a debt to Total Market Capitalization (defined as total debt of the Company, including its pro rata share of joint venture debt, plus aggregate market value of outstanding shares of common stock, assuming full conversion of OP Units, MACWH, LP units and preferred stock into common stock) ratio of approximately 49.7% at June 30, 2006. The majority of the Companys debt consists of fixed-rate conventional mortgages payable collateralized by individual properties.
The Company has filed a shelf registration statement, effective June 6, 2002, to sell securities. The shelf registration is for a total of $1.0 billion of common stock, common stock warrant or common stock rights. The Company sold a total of 15.2 million shares of common stock under this shelf registration on November 27, 2002. The aggregate offering price of this transaction was approximately $440.2 million, leaving approximately $559.8 million available under the shelf registration statement. In addition, the Company filed another shelf registration statement, effective October 27, 2003, to sell up to $300 million of preferred stock. On January 12, 2006, the Company filed a shelf registration statement registering an unspecified amount of common stock that it may offer in the future.
On January 19, 2006, the Company issued 10.9 million shares of common stock for net proceeds of $746.5 million. The net proceeds were used to pay off the $619.0 million acquisition loan and to pay down the line of credit pending use to pay part of the cash purchase price of Valley River Center.
35
On May 10, 2006, the SDG Macerich Properties L.P. joint venture completed a refinancing of its portfolio debt. The joint venture paid off approximately $625.0 million of floating and fixed rate debt with an average interest rate of approximately 6.50%. This debt was replaced by a series of seven new ten year mortgage notes payable totaling $796.0 million with an average interest rate of 5.81%. The Companys pro rata share of the net proceeds of approximately $85.5 million was used to pay down the Companys line of credit.
On July 20, 2006, the Company placed a $61.2 million mortgage note payable on the Crossroads Mall at Oklahoma. The note bears interest at 6.26% and matures on August 1, 2016. The proceeds of the loan were used to pay down the Companys line of credit.
On July 26, 2006, the Company purchased 11 department stores located in 10 of its Centers from Federated Department Stores, Inc. for approximately $93 million. The Companys share of the purchase price was funded from the Company's line of credit.
The Company had a $1.0 billion revolving line of credit that was set to mature on July 30, 2007 plus a one-year extension. The interest rate fluctuates from LIBOR plus 1.15% to LIBOR plus 1.70% depending on the Companys overall leverage level. On July 20, 2006, the Company amended and expanded the revolving line of credit to $1.5 billion and extended the maturity to April 25, 2010 with a one-year extension option. The interest rate, after amendment, will fluctuate from LIBOR plus 1.0% to LIBOR plus 1.35% depending on the Companys overall leverage. As of June 30, 2006 and December 31, 2005, borrowings outstanding were $717.0 million and $863.0 million at an average interest rate of 6.75% and 5.93%, respectively.
On May 13, 2003, the Company issued $250.0 million in unsecured notes maturing in May 2007 with a one-year extension option bearing interest at LIBOR plus 2.50%. On April 25, 2005, concurrent with the Wilmorite acquisition, the Company modified these unsecured notes and reduced the interest rate to LIBOR plus 1.50%. At June 30, 2006 and December 31, 2005, the entire $250.0 million of notes were outstanding at an interest rate of 6.8% and 6.0%, respectively. The Company had an interest rate swap agreement which effectively fixed the interest rate at 4.45% from November 2003 to October 13, 2005.
On April 25, 2005, concurrent with the Wilmorite acquisition, the Company obtained a five year, $450.0 million term loan bearing interest at LIBOR plus 1.50%. In November 2005, the Company entered into an interest rate swap agreement that effectively fixed the interest rate of the $450.0 million term loan at 6.30% from December 1, 2005 to April 15, 2010. At June 30, 2006 and December 31, 2005 the entire loan was outstanding with an interest rate of 6.30%.
As of June 30, 2006, the Company was in compliance with all applicable loan covenants.
At June 30, 2006, the Company had cash and cash equivalents available of $45.5 million.
Off-Balance Sheet Arrangements:
The Company has an ownership interest in a number of joint ventures as detailed in Note 3 to the Companys consolidated financial statements included herein. The Company accounts for those investments 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. A pro rata share of the mortgage debt on these properties is shown in Item 3. Quantitative and Qualitative Disclosures About Market Risk.
In addition, the following joint ventures also have debt that could become recourse debt to the Company or its subsidiaries, in excess of its pro rata share, should the partnership be unable to discharge the obligations of the related debt. The following reflects the maximum amount of debt principal that could become recourse to the Company at June 30, 2006 (in thousands):
36
|
|
|
|
Maturity |
|
|
Property |
|
Recourse Debt |
|
Date |
|
|
|
|
|
|
|
|
|
Boulevard Shops |
|
$ |
4,280 |
|
12/16/2007 |
|
Chandler Village Center |
|
4,199 |
|
12/19/2006 |
|
|
Metrocenter |
|
1,725 |
|
2/9/2008 |
|
|
|
|
$ |
10,204 |
|
|
|
Additionally, as of June 30, 2006, the Company was contingently liable for $6.0 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 June 30, 2006 for the consolidated Centers over the periods in which they are expected to be paid (in thousands):
|
|
Payment Due by Period |
|
|||||||||||||
|
|
|
|
Less than |
|
1 - 3 |
|
3 - 5 |
|
More than |
|
|||||
Contractual Obligations |
|
Total |
|
1 year |
|
years |
|
years |
|
five years |
|
|||||
Long-term debt obligations |
|
|
|
|
|
|
|
|
|
|
|
|||||
(includes expected interest payments) |
|
$ |
5,934,411 |
|
$ |
522,666 |
|
$ |
2,259,148 |
|
$ |
1,359,984 |
|
$ |
1,792,613 |
|
Operating lease obligations |
|
243,727 |
|
5,198 |
|
7,887 |
|
10,585 |
|
220,057 |
|
|||||
Purchase obligations |
|
19,964 |
|
19,964 |
|
|
|
|
|
|
|
|||||
Other long-term liabilities |
|
269,642 |
|
269,642 |
|
|
|
|
|
|
|
|||||
|
|
$ |
6,467,744 |
|
$ |
817,470 |
|
$ |
2,267,035 |
|
$ |
1,370,569 |
|
$ |
2,012,670 |
|
During the six months ended June 30, 2006, there have been no material changes outside the ordinary course of business, other than the acquisition of Valley River Center and the repayment of the acquisition loan, in the above specified obligations since the disclosure in the Companys Annual Report on Form 10-K for the year ended December 31, 2005.
Funds From Operations:
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 and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect FFO on the same basis. FFO and FFO on a fully diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. FFO on a fully diluted basis is one of the measures investors find most useful in measuring the dilutive impact of outstanding convertible securities. FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income as defined by GAAP and is not indicative of cash available to fund all cash flow needs. FFO, as presented, may not be comparable to similarly titled measures reported by other real estate investment trusts.
37
The following reconciles net income available to common stockholders to FFO and FFO-diluted for the three months ending June 30, 2006 and 2005 (in thousands):
|
|
2006 |
|
2005 |
|
||||||
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
||
For the Three Months Ended June 30, |
|
|
|
|
|
|
|
|
|
||
Net incomeavailable to common stockholders |
|
84,738 |
|
$ |
25,672 |
|
73,235 |
|
$ |
6,747 |
|
Adjustments to reconcile net income to FFO basic: |
|
|
|
|
|
|
|
|
|
||
Minority interest |
|
|
|
4,770 |
|
|
|
1,480 |
|
||
Gain on sale of consolidated assets |
|
|
|
(25,953 |
) |
|
|
141 |
|
||
Add: gain on undepreciated consolidated assets |
|
|
|
3,255 |
|
|
|
|
|
||
Gain on sale of assets from |
|
|
|
|
|
|
|
|
|
||
unconsolidated entities (pro rata) |
|
|
|
(244 |
) |
|
|
(254 |
) |
||
Add: Gain on undepreciated asset salesfrom unconsolidated entities (pro rata) |
|
|
|
244 |
|
|
|
258 |
|
||
Depreciation and amortization on consolidated centers |
|
|
|
59,411 |
|
|
|
54,173 |
|
||
Less: depreciation and amortization allocable to minority interest in consolidated joint ventures |
|
|
|
(1,247 |
) |
|
|
(1,404 |
) |
||
Depreciation and amortization on unconsolidated entities (pro rata) |
|
|
|
20,585 |
|
|
|
17,253 |
|
||
Less: depreciation on personal property and amortization of loan costs and interest rate caps |
|
|
|
(3,633 |
) |
|
|
(3,687 |
) |
||
FFObasic(1) |
|
84,738 |
|
82,860 |
|
73,235 |
|
74,707 |
|
||
Additional adjustments to arrive at FFOdiluted: |
|
|
|
|
|
|
|
|
|
||
Impact of convertible preferred stock |
|
3,627 |
|
2,467 |
|
3,628 |
|
2,358 |
|
||
Impact of stock options - treasury method |
|
285 |
|
|
|
381 |
|
|
|
||
FFOdiluted(2) |
|
88,650 |
|
$ |
85,327 |
|
77,244 |
|
$ |
77,065 |
|
|
|
|
|
|
|
|
|
|
|
||
For the Six Months Ended June 30, |
|
|
|
|
|
|
|
|
|
||
Net incomeavailable to common stockholders |
|
83,517 |
|
$ |
33,125 |
|
73,089 |
|
$ |
24,889 |
|
Adjustments to reconcile net income to FFO basic: |
|
|
|
|
|
|
|
|
|
||
Minority interest |
|
|
|
6,230 |
|
|
|
5,679 |
|
||
Gain on sale of consolidated assets |
|
|
|
(25,451 |
) |
|
|
(1,463 |
) |
||
Add: Gain on undepreciated consolidated asset sales |
|
|
|
3,376 |
|
|
|
1,308 |
|
||
Gain on sale of assets from unconsolidated entities (pro rata) |
|
|
|
(244 |
) |
|
|
(540 |
) |
||
Add: Gain on land salesfrom
unconsolidated entities |
|
|
|
244 |
|
|
|
543 |
|
||
Depreciation and amortization on consolidated centers |
|
|
|
122,950 |
|
|
|
91,826 |
|
||
Less: depreciation and amortization allocable to minority interest in consolidated joint ventures |
|
|
|
(3,222 |
) |
|
|
(1,826 |
) |
||
Depreciation and amortization on unconsolidated entities (pro rata) |
|
|
|
41,164 |
|
|
|
34,748 |
|
||
Less: depreciation on personal property and amortization of loan costs and interest rate caps |
|
|
|
(7,667 |
) |
|
|
(6,861 |
) |
||
FFObasic(1) |
|
83,517 |
|
170,505 |
|
73,089 |
|
148,303 |
|
||
Additional adjustments to arrive at FFOdiluted: |
|
|
|
|
|
|
|
|
|
||
Impact of convertible preferred stock |
|
3,627 |
|
4,933 |
|
3,628 |
|
4,715 |
|
||
Impact of stock options - treasury method |
|
290 |
|
|
|
363 |
|
|
|
||
FFOdiluted(2) |
|
87,434 |
|
$ |
175,438 |
|
77,080 |
|
$ |
153,018 |
|
38
(1) Calculated based upon basic net income as adjusted to reach basic FFO. As of June 30, 2006 and 2005, 13.3 million and 14.1 million of OP Units were outstanding, respectively.
(2) The computation of FFOdiluted shares outstanding includes the effect of outstanding common stock options and restricted stock using the treasury method. It also assumes the conversion of MACWH, LP units to the extent that they are dilutive to the FFO Computation (See Note 11 Acquisitions). For the three and six months ended June 30, 2006 and for the three months ended June 30, 2005, the MACWH, LP units were antidilutive to FFO. The preferred stock can be converted on a one-for-one basis for common stock. The preferred shares are assumed converted for purposes of FFO-diluted as they are dilutive to that calculation.
39
Item 3 Quantitative and Qualitative Disclosures about Market Risk
The Companys 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 June 30, 2006 concerning the Companys long term debt obligations, including principal cash flows by scheduled maturity, weighted average interest rates and estimated fair value (FV):
|
|
For the Years Ended June 30, |
|
||||||||||||||||||||||
|
|
Dollars in thousands |
|
||||||||||||||||||||||
|
|
2007 |
|
2008 |
|
2009 |
|
2010 |
|
2011 |
|
Thereafter |
|
Total |
|
FV |
|
||||||||
CONSOLIDATED CENTERS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long term debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate |
|
$ |
121,008 |
|
$ |
166,750 |
|
$ |
565,447 |
|
$ |
157,428 |
|
$ |
876,864 |
|
$ |
1,569,749 |
|
$ |
3,457,246 |
|
$ |
3,394,314 |
|
Average interest rate |
|
5.60 |
% |
5.60 |
% |
5.40 |
% |
5.40 |
% |
6.80 |
% |
6.10 |
% |
5.80 |
% |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Floating rate(1) |
|
102,029 |
|
1,033,036 |
|
49,866 |
|
|
|
|
|
122,000 |
|
1,306,931 |
|
1,306,931 |
|
||||||||
Average interest rate |
|
6.60 |
% |
6.50 |
% |
5.80 |
% |
|
|
|
|
5.50 |
% |
6.40 |
% |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
$ |
223,037 |
|
$ |
1,199,786 |
|
$ |
615,313 |
|
$ |
157,428 |
|
$ |
876,864 |
|
$ |
1,691,749 |
|
$ |
4,764,177 |
|
$ |
4,701,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
JOINT VENTURE CENTERS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long term debt (at Companys pro rata share): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate |
|
$ |
20,987 |
|
$ |
125,556 |
|
$ |
146,874 |
|
$ |
202,371 |
|
$ |
62,390 |
|
$ |
854,417 |
|
$ |
1,412,595 |
|
$ |
1,429,203 |
|
Average interest rate |
|
6.20 |
% |
6.10 |
% |
6.10 |
% |
6.30 |
% |
5.90 |
% |
5.90 |
% |
6.10 |
% |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Floating rate |
|
31,921 |
|
60,799 |
|
25,093 |
|
|
|
66,300 |
|
25,750 |
|
209,863 |
|
209,863 |
|
||||||||
Average interest rate |
|
6.10 |
% |
6.10 |
% |
6.10 |
% |
|
|
6.10 |
% |
6.30 |
% |
6.10 |
% |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
$ |
52,908 |
|
$ |
186,355 |
|
$ |
171,967 |
|
$ |
202,371 |
|
$ |
128,690 |
|
$ |
880,167 |
|
$ |
1,622,458 |
|
$ |
1,639,066 |
|
(1) The floating rate debt maturing during the twelve months ended June 30, 2008, includes $717.0 million of borrowings outstanding under the Company's line of credit. On July 20, 2006, as part of an amendment to the line of credit, the maturity was extended to April 2010.
The consolidated Centers total fixed rate debt at June 30, 2006 and December 31, 2005 was $3.5 billion and $3.2 billion, respectively. The average interest rate on fixed rate debt at June 30, 2006 and December 31, 2005 was 5.80% and 5.70%, respectively. The consolidated Centers total floating rate debt at June 30, 2006 and December 31, 2005 was $1.3 billion and $2.2 billion, respectively. The average interest rate on floating rate debt at June 30, 2006 and December 31, 2005 was 6.40% and 5.80%, respectively.
The Companys pro rata share of the Joint Venture Centers fixed rate debt at June 30, 2006 and December 31, 2005 was $1.4 billion and $1.3 billion, respectively. The average interest rate on fixed rate debt at June 30, 2006 and December 31, 2005 was 6.10% and 6.60%, respectively. The Companys pro rata share of the Joint Venture Centers floating rate debt at June 30, 2006 and December 31, 2005 was $209.9 million and $250.3 million, respectively. The average interest rate on the floating rate debt was 6.10% and 5.20%, respectively.
The Company uses derivative financial instruments in the normal course of business to manage or hedge interest rate risk and records all derivatives on the balance sheet at fair value in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (See Note 2 - Fair Value of Financial Instruments).
The Companys $450.0 million term loan has an interest rate swap agreement which effectively fixed the interest rate at 6.30% from December 1, 2005 to April 15, 2010. The fair value of this swap agreement at June 30, 2006 and December 31, 2005 was $10.4 million and ($0.9) million, respectively.
40
The Company has an interest rate cap from July 9, 2004 to August 9, 2007 with a notional amount of $30.0 million on the loan at La Cumbre Plaza. This interest rate cap prevents the LIBOR interest rate from exceeding 7.12%. The fair value of this cap agreement at June 30, 2006 and December 31, 2005 was zero.
The Company has an interest cap agreement from February 2, 2006 to March 1, 2008 with a notional amount of $50.0 million on its Panorama loan (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 6.65%. The fair value of the cap agreement at June 30, 2006 was zero.
The Companys East Mesa Land and Superstition Springs joint venture have an interest rate swap through February 15, 2007, which converts $3.4 million of floating rate debt with a weighted average interest rate of 3.97% to fixed rate debt with an interest rate of 5.39%. This swap has been designated as a hedge in accordance with SFAS No. 133. The joint venture purchased interest rate protection agreements and simultaneously an equal amount of interest rate protection agreements were sold by the joint venture to offset the effect of these agreements. These interest rate protection agreements do not qualify for hedge accounting in accordance with SFAS No.133.
The Companys Metrocenter joint venture has an interest rate swap agreement which effectively converts the Companys $16.8 million share of floating rate debt to fixed rate debt with an interest rate of 4.80% from January 2005 to February 2008. The fair value of this swap agreement is reflected in other comprehensive income and the Companys share of the fair value of this swap agreement at June 30, 2006 and December 31, 2005 was $0.4 million and $0.3 million, respectively.
In addition, the Companys Metrocenter joint venture also entered into interest rate caps with a notional amount of $37.38 million from January 15, 2005 to February 15, 2008 that effectively prevents the LIBOR interest rate from exceeding 7.25%. Metrocenter has also entered into an interest rate corridor with a notional amount of $11.5 million from February 27, 2006 to February 15, 2008 that effectively prevents the LIBOR interest rate from exceeding 5.25%, but does not offer any rate protection if the LIBOR interest rate exceeds 7.25%. The interest rate cap does not qualify for hedge accounting in accordance with SFAS No. 133, but the interest rate corridor does qualify for hedge accounting. The change in fair value of the interest rate corridor is reflected in other comprehensive income and the Companys share of the fair value at June 30, 2006 was $10,000.
The Company has an interest rate cap from February 24, 2006 to March 15, 2008 with a notional amount of $51.5 million on the loan at Desert Sky Mall. The interest rate cap prevents the LIBOR interest rate from exceeding 7.65%. The change in fair value of this swap agreement is reflected in other comprehensive income. The Companys share of the fair value at June 30, 2006 was zero.
The Company has an interest rate cap from September 9, 2005 to December 15, 2007 with a notional amount of $72.0 million on its Greece Ridge loan. The interest rate cap prevents the LIBOR interest rate from exceeding 6.63% through September 15, 2006 and 7.95% through December 15, 2007. The fair value of this cap agreement at June 30, 2006 and December 31, 2005 was zero.
The Companys Camelback Colonnade joint venture has an interest rate cap from September 30, 2005 to November 17, 2008 with a notional amount of $41.5 million on the loan at the property. The interest rate cap prevents the LIBOR interest rate from exceeding 8.54%. The Companys share of the fair value of this cap agreement at June 30, 2006 and December 31, 2005 was zero.
The Company has an interest rate cap agreement from July 1, 2006 to July 1, 2007 with a notional amount of $92.0 million on its loan at The Oaks (See Note 6 Mortgage Notes Payable). This interest rate cap prevents the LIBOR rate from exceeding 7.10%. The fair value of the cap agreement at June 30, 2006 was zero.
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 $15.2 million per year based on $1.5 billion outstanding of floating rate debt at June 30, 2006.
The fair value of the Companys long term debt is estimated based on discounted cash flows at interest rates that management believes reflect the risks associated with long term debt of similar risk and duration.
41
Item 4 Controls and Procedures
Management, including our Chief Executive Officer and Chief Financial Officer, does not expect that its disclosure controls and procedures or its internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their cost. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.
However, based on their evaluation as of June 30, 2006, the Companys Chief Executive Officer and Chief Financial Officer have concluded that the Companys 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 SECs rules and forms and (b) is accumulated and communicated to the Companys management , including it Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. There has been no change in the Companys internal control over financial reporting that occurred during the Companys most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.
42
None of the Company, the Operating Partnership, Macerich Property Management Company, LLC, Macerich Management Company, the Westcor Management Companies, the Wilmorite Management Companies or their respective affiliates are currently involved in any material litigation nor, to the Companys knowledge, is any material litigation currently threatened against such entities or the Centers, other than routine litigation arising in the ordinary course of business, most of which is expected to be covered by liability insurance.
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 Companys Annual Report on Form 10-K for the year ended December 31, 2005.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3 Defaults upon Senior Securities
None
Item 4 Submission of Matters to a Vote of Security Holders
The following matters were voted upon at the Annual Meeting held on June 1, 2006:
A. The following three persons were elected as directors of the Company to serve until the annual meeting of stockholders in 2009 and until their respective successors are duly elected and qualify:
|
|
For |
|
Authority |
|
Arthur M. Coppola |
|
63,716,255 |
|
2,292,363 |
|
James S. Cownie |
|
63,973,291 |
|
2,035,327 |
|
Mace Siegel |
|
63,533,671 |
|
2,474,947 |
|
B. The ratification of the selection of Deloitte & Touche LLP as the Companys independent public accountants for the fiscal year ending December 31, 2006:
|
|
Votes |
|
For |
|
65,686,814 |
|
Against |
|
309,284 |
|
Abstain |
|
12,520 |
|
C. The approval of a stockholder proposal regarding executive compensation:
|
|
Votes |
|
For |
|
20,961,519 |
|
Against |
|
40,908,776 |
|
Abstain |
|
365,636 |
|
Broker Non-Votes |
|
3,772,687 |
|
None
43
3.1* |
|
Articles of Amendment and Restatement of the Company |
|
|
|
3.1.1** |
|
Articles Supplementary of the Company |
|
|
|
3.1.2*** |
|
Articles Supplementary of the Company (Series A Preferred Stock) |
|
|
|
3.1.3**** |
|
Articles Supplementary of the Company (Series C Junior Participating Preferred Stock) |
|
|
|
3.1.4***** |
|
Articles Supplementary of the Company (Series D Preferred Stock) |
|
|
|
3.1.5# |
|
Articles Supplementary of the Company (reclassification of shares) |
|
|
|
3.2## |
|
Amended and Restated Bylaws of the Company |
|
|
|
4.1### |
|
Form of Common Stock Certificate |
|
|
|
4.2#### |
|
Form of Preferred Stock Certificate (Series A Preferred Stock) |
|
|
|
4.2.1### |
|
Form of Preferred Stock/Right Certificate (Series C Junior Participating Preferred Stock) |
|
|
|
4.2.2##### |
|
Form of Preferred Stock Certificate (Series D Preferred Stock) |
|
|
|
4.3### |
|
Agreement dated as of November 10, 1998 between the Company and Computershare Investor Services as successor to EquiServe Trust Company, N.A., as successor to First Chicago Trust Company of New York, as Rights Agent |
|
|
|
10.1#* |
|
$1,500,000,000 Second Amended and Restated Revolving Loan Facility Credit Agreement dated as of July 20, 2006 among the Operating Partnership, the Company, Macerich WRLP Corp., Macerich WRLP LLC, Macerich WRLP II Corp., Macerich WRLP II LP, Macerich TWC II Corp., Macerich TWC II LLC, Macerich Walleye LLC, IMI Walleye LLC, Walleye Retail Investments LLC, Deutsche Bank Trust Company Americas (the Agent) and various lenders party thereto (the Company agrees to furnish supplementally a copy of any unfiled exhibits and schedules to this Agreement to the SEC upon request). |
|
|
|
10.2#* |
|
First Amendment to Amended and Restated $250,000,000 Term Loan Facility Credit Agreement dated as of July 20, 2006 among the Operating Partnership, the Company, Macerich WRLP Corp., Macerich WRLP LLC, Macerich WRLP II Corp., Macerich WRLP II LP, Macerich TWC II Corp., Macerich TWC II LLC, Macerich Walleye LLC, IMI Walleye LLC, Walleye Retail Investments LLC, the Agent and various lenders party thereto (the Company agrees to furnish supplementally a copy of any unfiled exhibits and schedules to this Amendment to the SEC upon request). |
|
|
|
10.3#* |
|
First Amendment to $450,000,000 Term Loan Facility Credit Agreement dated as of July 20, 2006 among the Operating Partnership, the Company, Macerich WRLP Corp., Macerich WRLP LLC, Macerich WRLP II Corp., Macerich WRLP II LP, Macerich TWC II Corp., Macerich TWC II LLC, Macerich Walleye LLC, IMI Walleye LLC, Walleye Retail Investments LLC, the Agent and various lenders party thereto (the Company agrees to furnish supplementally a copy of any unfiled exhibits and schedules to this Amendment to the SEC upon request). |
|
|
|
31.1 |
|
Section 302 Certification of Arthur Coppola, Chief Executive Officer |
|
|
|
31.2 |
|
Section 302 Certification of Thomas OHern, Chief Financial Officer |
|
|
|
32.1 |
|
Section 906 Certification of Arthur Coppola, Chief Executive Officer and Thomas OHern, Chief Financial Officer |
* |
|
Previously filed as an exhibit to the Companys Registration Statement on Form S-11, as amended (No. 33-68964), and incorporated herein by reference. |
44
** |
|
Previously filed as an exhibit to the Companys Current Report on Form 8-K, event date May 30, 1995, and incorporated herein by reference. |
|
|
|
*** |
|
Previously filed as an exhibit to the Companys Current Report on Form 8-K, event date February 25, 1998, and incorporated herein by reference. |
**** |
|
Previously filed as an exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 1998, and incorporated herein by reference. |
|
|
|
***** |
|
Previously filed as an exhibit to the Companys Current Report on Form 8-K, event date July 26, 2002, and incorporated herein by reference. |
|
|
|
# |
|
Previously filed as an exhibit to the Companys Registration Statement on Form S-3, as amended (No. 333-88718), and incorporated herein by reference. |
|
|
|
## |
|
Previously filed as an exhibit to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2004, and incorporated herein by reference. |
|
|
|
### |
|
Previously filed as an exhibit to the Companys Current Report on Form 8-K, event date November 10, 1998, as amended, and incorporated herein by reference. |
|
|
|
#### |
|
Previously filed as an exhibit to the Companys Annual Report on Form 10-K for the year ended December 31, 1997, and incorporated herein by reference. |
|
|
|
##### |
|
Previously filed as an exhibit to the Companys Registration Statement on Form S-3 (No. 333-107063), and incorporated herein by reference. |
|
|
|
#* |
|
Previously filed as an exhibit to the Companys Current Report on Form 8-K, event date July 20, 2006, and incorporated herein by reference. |
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. OHern |
|
||
|
|
Thomas E. OHern |
|||
|
|
Executive Vice President and |
|||
|
|
Chief Financial Officer |
|||
|
|
|
|||
Date: |
August 8, 2006 |
|
|
|
|
45