Exhibit 99
| | |
Tauman Centers, Inc. T 248.258.6800 200 East Long Lake Road www.taubman.com Suite 300 Bloomfield Hills, Michigan 48304-2324 | |  |
CONTACT:
Barbara Baker
Vice President, Investor Relations
248-258-7367
bbaker@taubman.com
FOR IMMEDIATE RELEASE
TAUBMAN CENTERS ANNOUNCES SECOND QUARTER RESULTS
| • | | Solid Core: Sales, Rents and Occupancy Up |
|
| • | | Strong Favorable Ruling on Oyster Bay |
|
| • | | Quarter Impacted by Lower Lease Cancellation Income and Higher Predevelopment Costs |
BLOOMFIELD HILLS, Mich., July 24, 2008 — Taubman Centers, Inc. (NYSE: TCO) today announced its financial results for the second quarter of 2008.
Net income allocable to common shareholders per diluted share (EPS) was $0.01 for the quarter ended June 30, 2008 versus $0.16 for the quarter ended June 30, 2007. EPS for the six months ended June 30, 2008 was $0.09 per diluted common share, versus $0.36 per diluted common share for the first six months of 2007.
Taubman Centers’ Funds From Operations (FFO) per diluted share was $0.66 for the quarter ended June 30, 2008 versus $0.68 for the second quarter of 2007. For the six months ended June 30, 2008, FFO per diluted share was $1.34, up 0.8 percent from $1.33 for the first six months of 2007.
“Contributions from our existing centers and the new Mall at Partridge Creek(Clinton Township, Mich.)continued to be strong this quarter,” said Robert S. Taubman, chairman, president and chief executive officer of Taubman Centers. “These were offset by an increase in predevelopment expense as we expand our development platform in the U.S. and Asia and a decline in lease cancellation revenue compared with the record level of this income last year.”
Occupancy, Rents and Sales Up
The company reported positive fundamentals for both the quarter and year to date periods. Ending occupancy at June 30, 2008 was 90.0 percent, up 0.1 percent from June 30, 2007. Leased space was 92.6 percent at June 30, 2008, up 0.2 percent from June 30, 2007. Average rents in the consolidated properties were $45.12, up 3.4 percent from $43.64 for the second quarter of 2007. Average rents in the unconsolidated properties were $45.04, up 7.2 percent from $42.00 for the second quarter of 2007. Tenant sales per square foot were up 3.3 percent for the quarter and 3.2 percent year to date.
(more)
Taubman Centers/2
“Our core fundamentals are on track,” said Mr. Taubman. “In light of general economic conditions, we are pleased to report increases in sales, occupancy and rents. This is a testament to our high quality mall portfolio.”
Focused on Growth
“With our strong balance sheet and high performing centers, the company is well positioned to continue to grow externally,” said Mr. Taubman. “In the U.S. we were delighted to announce this quarter our involvement in Sarasota’s University Town Center, a 900,000 square foot, two-level regional shopping center anchored by Nordstrom, Neiman Marcus and Macy’s.” Construction is expected to begin this fall, and the center is expected to open in November 2010.
In the quarter the company received a very favorable ruling from the Supreme Court of the State of New York, Suffolk County, ordering the Oyster Bay Town Board to immediately issue a special use permit for The Mall at Oyster Bay. “This is the 10th straight positive ruling from the courts,” added Mr. Taubman. “While the Town has once again appealed, we have filed a motion to expedite it. We are looking forward to beginning construction as soon as possible on this outstanding project to be anchored by Neiman Marcus, Nordstrom and Barneys New York.”
In Asia, the company announced that Korean retail giant Lotte Department Store will anchor Songdo Shopping Center in Incheon, South Korea. The twelve-level flagship store, which includes two levels of parking, will be approximately 522,000 square feet. The center is expected to begin construction in September 2008.
Guidance
The company is reducing its guidance for 2008 FFO per share to the range of $3.01 to $3.07 from the previous range of $3.05 to $3.12. The change is primarily due to an increase in predevelopment spending in the U.S. and in Asia, which is now anticipated to increase by as much as $3 million over prior estimates.
Net income allocable to common shareholders for the year is expected to be in the range of $0.64 to $0.84 per share.
(more)
Taubman Centers/3
Supplemental Investor Information Available
The company provides supplemental investor information along with its earnings announcements, available online atwww.taubman.com under “Investor Relations.” This includes the following:
• | | Income Statements |
|
• | | Earnings Reconciliations |
|
• | | Changes in Funds from Operations and Earnings Per Share |
|
• | | Components of Other Income, Other Operating Expense and Gains on Land Sales and Other Nonoperating Income |
|
• | | Recoveries Ratio Analysis |
|
• | | Balance Sheets |
|
• | | Debt Summary |
|
• | | Other Debt, Equity and Certain Balance Sheet Information |
|
• | | Construction |
|
• | | Capital Spending |
|
• | | Operational Statistics |
|
• | | Owned Centers |
|
• | | Major Tenants in Owned Portfolio |
|
• | | Anchors in Owned Portfolio |
Investor Conference Call
The company will host a conference call on July 25 at 11:00 a.m. (EDT) to discuss these results and will simulcast the conference call atwww.taubman.com under “Investing” as well aswww.earnings.com andwww.streetevents.com. The online replay will follow shortly after the call and continue for approximately 90 days. In addition, the conference call will be available as a podcast atwww.reitcafe.com.
Taubman Centers, Inc. (NYSE: TCO) is a real estate investment trust engaged in the development and management of regional and super regional shopping centers. Taubman’s 24 U.S. owned and/or managed properties, the most productive in the industry, serve major markets from coast to coast. The company’s Taubman Asia subsidiary is developing retail projects in Macao, China and Incheon, South Korea. Taubman Centers is headquartered in Bloomfield Hills, Michigan. For more information about Taubman, visitwww.taubman.com.
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements reflect management’s current views with respect to future events and financial performance. Actual results may differ materially from those expected because of various risks and uncertainties, including, but not limited to changes in general economic and real estate conditions, changes in the interest rate environment and the availability of financing, and adverse changes in the retail industry. Other risks and uncertainties are discussed in the company’s filings with the Securities and Exchange Commission including its most recent Annual Report on Form 10-K.
# # #
Taubman Centers/4
TAUBMAN CENTERS, INC.
Table 1 — Summary of Results
For the Three and Six Months Ended June 30, 2008 and 2007
(in thousands of dollars, except as indicated)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | 2008 | | 2007 | | 2008 | | 2007 |
Income before minority and preferred interests | | | 21,414 | | | | 26,002 | | | | 44,930 | | | | 52,552 | |
Minority share of consolidated joint ventures (1) | | | (1,130 | ) | | | (621 | ) | | | (2,306 | ) | | | (2,534 | ) |
Distributions in excess of minority share of income of consolidated joint ventures | | | (4,258 | ) | | | (1,649 | ) | | | (6,395 | ) | | | (1,041 | ) |
Minority share of income of TRG (1) | | | (4,505 | ) | | | (7,187 | ) | | | (10,421 | ) | | | (14,928 | ) |
Distributions in excess of minority share of income of TRG | | | (6,874 | ) | | | (3,437 | ) | | | (12,341 | ) | | | (6,270 | ) |
TRG preferred distributions | | | (615 | ) | | | (615 | ) | | | (1,230 | ) | | | (1,230 | ) |
Net income | | | 4,032 | | | | 12,493 | | | | 12,237 | | | | 26,549 | |
Preferred dividends | | | (3,659 | ) | | | (3,659 | ) | | | (7,317 | ) | | | (7,317 | ) |
Net income allocable to common shareowners | | | 373 | | | | 8,834 | | | | 4,920 | | | | 19,232 | |
Net income per common share — basic | | | 0.01 | | | | 0.17 | | | | 0.09 | | | | 0.36 | |
Net income per common share — diluted | | | 0.01 | | | | 0.16 | | | | 0.09 | | | | 0.36 | |
Beneficial interest in EBITDA — consolidated businesses (2) | | | 75,360 | | | | 74,247 | | | | 152,577 | | | | 146,010 | |
Beneficial interest in EBITDA — unconsolidated joint ventures (2) | | | 22,644 | | | | 23,536 | | | | 45,758 | | | | 45,420 | |
Funds from Operations (2) | | | 53,213 | | | | 55,954 | | | | 107,969 | | | | 109,873 | |
Funds from Operations allocable to TCO (2) | | | 35,421 | | | | 36,968 | | | | 71,824 | | | | 72,495 | |
Funds from Operations per common share — basic (2) | | | 0.67 | | | | 0.69 | | | | 1.36 | | | | 1.36 | |
Funds from Operations per common share — diluted (2) | | | 0.66 | | | | 0.68 | | | | 1.34 | | | | 1.33 | |
Weighted average number of common shares outstanding — basic | | | 52,859,653 | | | | 53,412,542 | | | | 52,767,430 | | | | 53,418,055 | |
Weighted average number of common shares outstanding — diluted | | | 53,431,974 | | | | 54,056,260 | | | | 53,348,232 | | | | 54,066,230 | |
Common shares outstanding at end of period | | | 52,892,604 | | | | 52,849,206 | | | | | | | | | |
Weighted average units — Operating Partnership — basic | | | 79,411,822 | | | | 80,843,466 | | | | 79,322,237 | | | | 80,960,865 | |
Weighted average units — Operating Partnership — diluted | | | 80,855,405 | | | | 82,358,446 | | | | 80,774,301 | | | | 82,480,301 | |
Units outstanding at end of period — Operating Partnership | | | 79,440,048 | | | | 80,156,503 | | | | | | | | | |
Ownership percentage of the Operating Partnership at end of period | | | 66.6 | % | | | 65.9 | % | | | | | | | | |
Number of owned shopping centers at end of period | | | 23 | | | | 22 | | | | 23 | | | | 22 | |
| | | | | | | | | | | | | | | | |
Operating Statistics: | | | | | | | | | | | | | | | | |
Mall tenant sales (3) | | | 1,116,027 | | | | 1,061,767 | | | | 2,199,635 | | | | 2,104,464 | |
Ending occupancy | | | 90.0 | % | | | 89.9 | % | | | 90.0 | % | | | 89.9 | % |
Ending occupancy — comparable (4) | | | 90.1 | % | | | 90.1 | % | | | 90.1 | % | | | 90.1 | % |
Average occupancy | | | 89.9 | % | | | 89.7 | % | | | 89.9 | % | | | 89.6 | % |
Average occupancy — comparable (4) | | | 90.0 | % | | | 90.0 | % | | | 90.1 | % | | | 89.9 | % |
Leased space at end of period | | | 92.6 | % | | | 92.4 | % | | | 92.6 | % | | | 92.4 | % |
Leased space at end of period — comparable (4) | | | 92.7 | % | | | 92.6 | % | | | 92.7 | % | | | 92.6 | % |
Mall tenant occupancy costs as a percentage of tenant sales — consolidated businesses (3) | | | 15.4 | % | | | 15.6 | % | | | 15.6 | % | | | 15.5 | % |
Mall tenant occupancy costs as a percentage of tenant sales — unconsolidated joint ventures (3) | | | 13.7 | % | | | 13.6 | % | | | 13.8 | % | | | 13.3 | % |
Rent per square foot — consolidated businesses (4) | | | 45.12 | | | | 43.64 | | | | 44.84 | | | | 43.75 | |
Rent per square foot — unconsolidated joint ventures (4) | | | 45.04 | | | | 42.00 | | | | 44.48 | | | | 41.87 | |
Taubman Centers/5
| | |
(1) | | Because the net equity balances of the Operating Partnership and the outside partners in certain consolidated joint ventures are less than zero, the income allocated to the minority and outside partners during the three and six months ended June 30, 2008 and 2007 is equal to their share of distributions. The net equity of these minority partners is less than zero due to accumulated distributions in excess of net income and not as a result of operating losses. |
|
(2) | | Beneficial Interest in EBITDA represents the Operating Partnership’s share of the earnings before interest, income taxes, and depreciation and amortization of its consolidated and unconsolidated businesses. The Company believes Beneficial Interest in EBITDA provides a useful indicator of operating performance, as it is customary in the real estate and shopping center business to evaluate the performance of properties on a basis unaffected by capital structure. |
|
| | The National Association of Real Estate Investment Trusts (NAREIT) defines Funds from Operations (FFO) as net income (loss) (computed in accordance with Generally Accepted Accounting Principles (GAAP)), excluding gains (or losses) from extraordinary items and sales of properties, plus real estate related depreciation and after adjustments for unconsolidated partnerships and joint ventures. The Company believes that FFO is a useful supplemental measure of operating performance for REITs. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, the Company and most industry investors and analysts have considered presentations of operating results that exclude historical cost depreciation to be useful in evaluating the operating performance of REITs. FFO is primarily used by the Company in measuring performance and in formulating corporate goals and compensation. |
|
| | These non-GAAP measures as presented by the Company are not necessarily comparable to similarly titled measures used by other REITs due to the fact that not all REITs use common definitions. None of these non-GAAP measures should be considered alternatives to net income as an indicator of the Company’s operating performance, and they do not represent cash flows from operating, investing, or financing activities as defined by GAAP. |
|
(3) | | Based on reports of sales furnished by mall tenants. |
|
(4) | | Statistics exclude The Mall at Partridge Creek and The Pier Shops at Caesars. The 2007 statistics have been restated to include comparable centers to 2008. |
Taubman Centers/6
TAUBMAN CENTERS, INC.
Table 2 — Income Statement
For the Three Months Ended June 30, 2008 and 2007
(in thousands of dollars)
| | | | | | | | | | | | | | | | |
| | 2008 | | | 2007 | |
| | | | | | UNCONSOLIDATED | | | | | | | UNCONSOLIDATED | |
| | CONSOLIDATED | | | JOINT | | | CONSOLIDATED | | | JOINT | |
| | BUSINESSES | | | VENTURES (1) | | | BUSINESSES | | | VENTURES (1) | |
REVENUES: | | | | | | | | | | | | | | | | |
Minimum rents | | | 87,583 | | | | 38,797 | | | | 79,507 | | | | 37,135 | |
Percentage rents | | | 1,325 | | | | 458 | | | | 997 | | | | 1,592 | |
Expense recoveries | | | 60,384 | | | | 21,664 | | | | 57,923 | | | | 22,818 | |
Management, leasing, and development services | | | 3,891 | | | | | | | | 3,632 | | | | | |
Other | | | 7,229 | | | | 2,578 | | | | 10,215 | | | | 2,321 | |
| | | | | | | | | | | | |
Total revenues | | | 160,412 | | | | 63,497 | | | | 152,274 | | | | 63,866 | |
| | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | |
Maintenance, taxes, and utilities | | | 46,485 | | | | 16,080 | | | | 45,587 | | | | 15,953 | |
Other operating | | | 19,695 | | | | 5,587 | | | | 16,078 | | | | 4,778 | |
Management, leasing, and development services | | | 2,421 | | | | | | | | 1,796 | | | | | |
General and administrative | | | 7,943 | | | | | | | | 7,015 | | | | | |
Interest expense | | | 35,972 | | | | 16,278 | | | | 32,190 | | | | 16,617 | |
Depreciation and amortization | | | 36,179 | | | | 9,839 | | | | 33,568 | | | | 9,789 | |
| | | | | | | | | | | | |
Total expenses | | | 148,695 | | | | 47,784 | | | | 136,234 | | | | 47,137 | |
| | | | | | | | | | | | | | | | |
Gains on land sales and other nonoperating income | | | 1,456 | | | | 160 | | | | 723 | | | | 367 | |
| | | | | | | | | | | | |
| | | 13,173 | | | | 15,873 | | | | 16,763 | | | | 17,096 | |
| | | | | | | | | | | | | | |
Income tax expense | | | (250 | ) | | | | | | | | | | | | |
Equity in income of Unconsolidated Joint Ventures | | | 8,491 | | | | | | | | 9,239 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income before minority and preferred interests | | | 21,414 | | | | | | | | 26,002 | | | | | |
Minority and preferred interests: | | | | | | | | | | | | | | | | |
TRG preferred distributions | | | (615 | ) | | | | | | | (615 | ) | | | | |
Minority share of consolidated joint ventures | | | (1,130 | ) | | | | | | | (621 | ) | | | | |
Distributions in excess of minority share of income of consolidated joint ventures | | | (4,258 | ) | | | | | | | (1,649 | ) | | | | |
Minority share of income of TRG | | | (4,505 | ) | | | | | | | (7,187 | ) | | | | |
Distributions in excess of minority share of income of TRG | | | (6,874 | ) | | | | | | | (3,437 | ) | | | | |
| | | | | | | | | | | | | | |
Net income | | | 4,032 | | | | | | | | 12,493 | | | | | |
Preferred dividends | | | (3,659 | ) | | | | | | | (3,659 | ) | | | | |
| | | | | | | | | | | | | | |
Net income allocable to common shareowners | | | 373 | | | | | | | | 8,834 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
SUPPLEMENTAL INFORMATION: | | | | | | | | | | | | | | | | |
EBITDA — 100% | | | 85,324 | | | | 41,990 | | | | 82,521 | | | | 43,502 | |
EBITDA — outside partners’ share | | | (9,964 | ) | | | (19,346 | ) | | | (8,274 | ) | | | (19,966 | ) |
| | | | | | | | | | | | |
Beneficial interest in EBITDA | | | 75,360 | | | | 22,644 | | | | 74,247 | | | | 23,536 | |
Beneficial interest expense | | | (31,065 | ) | | | (8,457 | ) | | | (28,554 | ) | | | (8,325 | ) |
Beneficial income tax expense | | | (250 | ) | | | | | | | | | | | | |
Non-real estate depreciation | | | (745 | ) | | | | | | | (676 | ) | | | | |
Preferred dividends and distributions | | | (4,274 | ) | | | | | | | (4,274 | ) | | | | |
| | | | | | | | | | | | |
Funds from Operations contribution | | | 39,026 | | | | 14,187 | | | | 40,743 | | | | 15,211 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net straightline adjustments to rental revenue, recoveries, and ground rent expense at TRG % | | | 475 | | | | 52 | | | | 344 | | | | 135 | |
| | | | | | | | | | | | |
| | |
(1) | | With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company’s ownership interest. The Company accounts for its investments in the Unconsolidated Joint Ventures under the equity method. |
Taubman Centers/7
TAUBMAN CENTERS, INC.
Table 3- Income Statement
For the Year to Date Periods Ended June 30, 2008 and 2007
(in thousands of dollars)
| | | | | | | | | | | | | | | | |
| | 2008 | | | 2007 | |
| | | | | | UNCONSOLIDATED | | | | | | | UNCONSOLIDATED | |
| | CONSOLIDATED | | | JOINT | | | CONSOLIDATED | | | JOINT | |
| | BUSINESSES | | | VENTURES (1) | | | BUSINESSES | | | VENTURES (1) | |
REVENUES: | | | | | | | | | | | | | | | | |
Minimum rents | | | 174,153 | | | | 77,208 | | | | 158,162 | | | | 75,571 | |
Percentage rents | | | 3,900 | | | | 1,919 | | | | 3,305 | | | | 2,631 | |
Expense recoveries | | | 117,848 | | | | 44,078 | | | | 108,546 | | | | 45,409 | |
Management, leasing, and development services | | | 7,585 | | | | | | | | 8,522 | | | | | |
Other | | | 14,343 | | | | 4,366 | | | | 18,765 | | | | 4,083 | |
| | | | | | | | | | | | |
Total revenues | | | 317,829 | | | | 127,571 | | | | 297,300 | | | | 127,694 | |
| | | | | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | | | | |
Maintenance, taxes, and utilities | | | 90,025 | | | | 31,428 | | | | 83,506 | | | | 33,698 | |
Other operating | | | 37,996 | | | | 12,134 | | | | 32,874 | | | | 11,179 | |
Management, leasing, and development services | | | 4,678 | | | | | | | | 4,586 | | | | | |
General and administrative | | | 16,276 | | | | | | | | 14,336 | | | | | |
Interest expense | | | 72,954 | | | | 32,153 | | | | 61,884 | | | | 34,421 | |
Depreciation and amortization | | | 71,514 | | | | 19,462 | | | | 66,101 | | | | 19,955 | |
| | | | | | | | | | | | |
Total expenses | | | 293,443 | | | | 95,177 | | | | 263,287 | | | | 99,253 | |
| | | | | | | | | | | | | | | | |
Gains on land sales and other nonoperating income | | | 3,259 | | | | 479 | | | | 1,114 | | | | 814 | |
| | | | | | | | | | | | |
| | | 27,645 | | | | 32,873 | | | | 35,127 | | | | 29,255 | |
| | | | | | | | | | | | | | |
Income tax expense | | | (440 | ) | | | | | | | | | | | | |
Equity in income of Unconsolidated Joint Ventures | | | 17,725 | | | | | | | | 17,425 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Income before minority and preferred interests | | | 44,930 | | | | | | | | 52,552 | | | | | |
Minority and preferred interests: | | | | | | | | | | | | | | | | |
TRG preferred distributions | | | (1,230 | ) | | | | | | | (1,230 | ) | | | | |
Minority share of consolidated joint ventures | | | (2,306 | ) | | | | | | | (2,534 | ) | | | | |
Distributions in excess of minority share of income of consolidated joint ventures | | | (6,395 | ) | | | | | | | (1,041 | ) | | | | |
Minority share of income of TRG | | | (10,421 | ) | | | | | | | (14,928 | ) | | | | |
Distributions in excess of minority share of income of TRG | | | (12,341 | ) | | | | | | | (6,270 | ) | | | | |
| | | | | | | | | | | | | | |
Net income | | | 12,237 | | | | | | | | 26,549 | | | | | |
Preferred dividends | | | (7,317 | ) | | | | | | | (7,317 | ) | | | | |
| | | | | | | | | | | | | | |
Net income allocable to common shareowners | | | 4,920 | | | | | | | | 19,232 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
SUPPLEMENTAL INFORMATION: | | | | | | | | | | | | | | | | |
EBITDA — 100% | | | 172,113 | | | | 84,488 | | | | 163,112 | | | | 83,631 | |
EBITDA — outside partners’ share | | | (19,536 | ) | | | (38,730 | ) | | | (17,102 | ) | | | (38,211 | ) |
| | | | | | | | | | | | |
Beneficial interest in EBITDA | | | 152,577 | | | | 45,758 | | | | 146,010 | | | | 45,420 | |
Beneficial interest expense | | | (63,219 | ) | | | (16,719 | ) | | | (55,046 | ) | | | (16,627 | ) |
Beneficial income tax expense | | | (440 | ) | | | | | | | | | | | | |
Non-real estate depreciation | | | (1,441 | ) | | | | | | | (1,337 | ) | | | | |
Preferred dividends and distributions | | | (8,547 | ) | | | | | | | (8,547 | ) | | | | |
| | | | | | | | | | | | |
Funds from Operations contribution | | | 78,930 | | | | 29,039 | | | | 81,080 | | | | 28,793 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net straightline adjustments to rental revenue, recoveries, and ground rent expense at TRG % | | | 1,068 | | | | 113 | | | | 715 | | | | 239 | |
| | | | | | | | | | | | |
| | |
(1) | | With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company’s ownership interest. In its consolidated financial statements, the Company accounts for its investments in the Unconsolidated Joint Ventures under the equity method. |
Taubman Centers/8
TAUBMAN CENTERS, INC.
Table 4- Reconciliation of Net Income Allocable to Common Shareowners to Funds from Operations
For the Periods Ended June 30, 2008 and 2007
(in thousands of dollars; amounts allocable to TCO may not recalculate due to rounding)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | Year To Date |
| | 2008 | | 2007 | | 2008 | | 2007 |
Net income allocable to common shareowners | | | 373 | | | | 8,834 | | | | 4,920 | | | | 19,232 | |
| | | | | | | | | | | | | | | | |
Add (less) depreciation and amortization: | | | | | | | | | | | | | | | | |
Consolidated businesses at 100% | | | 36,179 | | | | 33,568 | | | | 71,514 | | | | 66,101 | |
Minority partners in consolidated joint ventures | | | (3,927 | ) | | | (4,017 | ) | | | (7,495 | ) | | | (7,730 | ) |
Share of unconsolidated joint ventures | | | 5,696 | | | | 5,972 | | | | 11,314 | | | | 11,368 | |
Non-real estate depreciation | | | (745 | ) | | | (676 | ) | | | (1,441 | ) | | | (1,337 | ) |
| | | | | | | | | | | | | | | | |
Add minority interests: | | | | | | | | | | | | | | | | |
Minority share of income of TRG | | | 4,505 | | | | 7,187 | | | | 10,421 | | | | 14,928 | |
Distributions in excess of minority share of income of TRG | | | 6,874 | | | | 3,437 | | | | 12,341 | | | | 6,270 | |
Distributions in excess of minority share of income of consolidated joint ventures | | | 4,258 | | | | 1,649 | | | | 6,395 | | | | 1,041 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Funds from Operations | | | 53,213 | | | | 55,954 | | | | 107,969 | | | | 109,873 | |
| | | | | | | | | | | | | | | | |
TCO’s average ownership percentage of TRG | | | 66.6 | % | | | 66.1 | % | | | 66.5 | % | | | 66.0 | % |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Funds from Operations allocable to TCO | | | 35,421 | | | | 36,968 | | | | 71,824 | | | | 72,495 | |
| | | | | | | | | | | | | | | | |
Taubman Centers/9
TAUBMAN CENTERS, INC.
Table 5- Reconciliation of Net Income to Beneficial Interest in EBITDA
For the Periods Ended June 30, 2008 and 2007
(in thousands of dollars; amounts allocable to TCO may not recalculate due to rounding)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | Year To Date |
| | 2008 | | 2007 | | 2008 | | 2007 |
Net income | | | 4,032 | | | | 12,493 | | | | 12,237 | | | | 26,549 | |
| | | | | | | | | | | | | | | | |
Add (less) depreciation and amortization: | | | | | | | | | | | | | | | | |
Consolidated businesses at 100% | | | 36,179 | | | | 33,568 | | | | 71,514 | | | | 66,101 | |
Minority partners in consolidated joint ventures | | | (3,927 | ) | | | (4,017 | ) | | | (7,495 | ) | | | (7,730 | ) |
Share of unconsolidated joint ventures | | | 5,696 | | | | 5,972 | | | | 11,314 | | | | 11,368 | |
| | | | | | | | | | | | | | | | |
Add (less) preferred interests, interest expense, and income tax expense: | | | | | | | | | | | | | | | | |
Preferred distributions | | | 615 | | | | 615 | | | | 1,230 | | | | 1,230 | |
Interest expense: | | | | | | | | | | | | | | | | |
Consolidated businesses at 100% | | | 35,972 | | | | 32,190 | | | | 72,954 | | | | 61,884 | |
Minority partners in consolidated joint ventures | | | (4,907 | ) | | | (3,636 | ) | | | (9,735 | ) | | | (6,838 | ) |
Share of unconsolidated joint ventures | | | 8,457 | | | | 8,325 | | | | 16,719 | | | | 16,627 | |
Income tax expense | | | 250 | | | | | | �� | | 440 | | | | | |
| | | | | | | | | | | | | | | | |
Add minority interests: | | | | | | | | | | | | | | | | |
Minority share of income of TRG | | | 4,505 | | | | 7,187 | | | | 10,421 | | | | 14,928 | |
Distributions in excess of minority share of income of TRG | | | 6,874 | | | | 3,437 | | | | 12,341 | | | | 6,270 | |
Distributions in excess of minority share of income of consolidated joint ventures | | | 4,258 | | | | 1,649 | | | | 6,395 | | | | 1,041 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Beneficial Interest in EBITDA | | | 98,004 | | | | 97,783 | | | | 198,335 | | | | 191,430 | |
| | | | | | | | | | | | | | | | |
TCO’s average ownership percentage of TRG | | | 66.6 | % | | | 66.1 | % | | | 66.5 | % | | | 66.0 | % |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Beneficial Interest in EBITDA allocable to TCO | | | 65,235 | | | | 64,604 | | | | 131,937 | | | | 126,308 | |
| | | | | | | | | | | | | | | | |
Taubman Centers/10
TAUBMAN CENTERS, INC.
Table 6- Balance Sheets
As of June 30, 2008 and December 31, 2007
(in thousands of dollars)
| | | | | | | | |
| | As of |
| | June 30, 2008 | | December 31, 2007 |
Consolidated Balance Sheet of Taubman Centers, Inc.: | | | | | | | | |
| | | | | | | | |
Assets: | | | | | | | | |
Properties | | | 3,785,814 | | | | 3,781,136 | |
Accumulated depreciation and amortization | | | (986,366 | ) | | | (933,275 | ) |
| | | | | | | | |
| | | 2,799,448 | | | | 2,847,861 | |
Investment in Unconsolidated Joint Ventures | | | 92,377 | | | | 92,117 | |
Cash and cash equivalents | | | 33,575 | | | | 47,166 | |
Accounts and notes receivable, net | | | 43,554 | | | | 52,161 | |
Accounts and notes receivable from related parties | | | 2,024 | | | | 2,283 | |
Deferred charges and other assets | | | 226,633 | | | | 109,719 | |
| | | | | | | | |
| | | 3,197,611 | | | | 3,151,307 | |
| | | | | | | | |
| | | | | | | | |
Liabilities: | | | | | | | | |
Notes payable | | | 2,774,156 | | | | 2,700,980 | |
Accounts payable and accrued liabilities | | | 248,810 | | | | 296,385 | |
Dividends and distributions payable | | | 21,950 | | | | 21,839 | |
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | | | 153,344 | | | | 100,234 | |
| | | | | | | | |
| | | 3,198,260 | | | | 3,119,438 | |
| | | | | | | | |
Preferred Equity of TRG | | | 29,217 | | | | 29,217 | |
| | | | | | | | |
Minority interests in TRG and consolidated joint ventures | | | 16,345 | | | | 18,494 | |
| | | | | | | | |
Shareowners’ Equity: | | | | | | | | |
Series B Non-Participating Convertible Preferred Stock | | | 27 | | | | 27 | |
Series G Cumulative Redeemable Preferred Stock | | | | | | | | |
Series H Cumulative Redeemable Preferred Stock | | | | | | | | |
Common Stock | | | 529 | | | | 526 | |
Additional paid-in capital | | | 550,917 | | | | 543,333 | |
Accumulated other comprehensive income (loss) | | | (7,384 | ) | | | (8,639 | ) |
Dividends in excess of net income | | | (590,300 | ) | | | (551,089 | ) |
| | | | | | | | |
| | | (46,211 | ) | | | (15,842 | ) |
| | | | | | | | |
| | | 3,197,611 | | | | 3,151,307 | |
| | | | | | | | |
| | | | | | | | |
Combined Balance Sheet of Unconsolidated Joint Ventures (1): | | | | | | | | |
| | | | | | | | |
Assets: | | | | | | | | |
Properties | | | 1,067,183 | | | | 1,056,380 | |
Accumulated depreciation and amortization | | | (350,487 | ) | | | (347,459 | ) |
| | | | | | | | |
| | | 716,696 | | | | 708,921 | |
Cash and cash equivalents | | | 19,805 | | | | 40,097 | |
Accounts and notes receivable | | | 18,779 | | | | 26,271 | |
Deferred charges and other assets | | | 24,648 | | | | 18,229 | |
| | | | | | | | |
| | | 779,928 | | | | 793,518 | |
| | | | | | | | |
| | | | | | | | |
Liabilities: | | | | | | | | |
Notes payable | | | 1,111,158 | | | | 1,003,463 | |
Accounts payable and other liabilities | | | 42,024 | | | | 55,242 | |
| | | | | | | | |
| | | 1,153,182 | | | | 1,058,705 | |
| | | | | | | | |
Accumulated Deficiency in Assets: | | | | | | | | |
Accumulated deficiency in assets — TRG | | | (206,297 | ) | | | (149,009 | ) |
Accumulated deficiency in assets — Joint Venture Partners | | | (168,862 | ) | | | (112,709 | ) |
Accumulated other comprehensive income (loss) — TRG | | | 402 | | | | (2,354 | ) |
Accumulated other comprehensive income (loss) — Joint Venture Partners | | | 1,503 | | | | (1,115 | ) |
| | | | | | | | |
| | | (373,254 | ) | | | (265,187 | ) |
| | | | | | | | |
| | | 779,928 | | | | 793,518 | |
| | | | | | | | |
| | |
(1) | | Amounts exclude University Town Center. |
Taubman Centers/11
TAUBMAN CENTERS, INC.
Table 7 — 2008 Annual Outlook
(all dollar amounts per common share on a diluted basis; amounts may not add due to rounding)
| | | | | | | | |
| | Range for Year Ended |
| | December 31, 2008 |
Funds from Operations per common share | | | 3.01 | | | | 3.07 | |
| | | | | | | | |
Real estate depreciation — TRG | | | (1.94 | ) | | | (1.87 | ) |
| | | | | | | | |
Depreciation of TCO’s additional basis in TRG | | | (0.13 | ) | | | (0.13 | ) |
| | | | | | | | |
Distributions in excess of earnings allocable to minority interest | | | (0.30 | ) | | | (0.23 | ) |
| | | | | | | | |
| | | | | | | | |
Net income allocable to common shareowners, per common share | | | 0.64 | | | | 0.84 | |
| | | | | | | | |