UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2014
Commission File No. 1-12504
THE MACERICH COMPANY
(Exact name of registrant as specified in its charter)
MARYLAND | 95-4448705 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) | |
401 Wilshire Boulevard, Suite 700, Santa Monica, California 90401 (Address of principal executive office, including zip code) | ||
(310) 394-6000 (Registrant's telephone number, including area code) | ||
N/A (Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve (12) months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past ninety (90) days.
YES x NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding twelve (12) months (or for such shorter period that the registrant was required to submit and post such files).
YES x NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES o NO x
Number of shares outstanding as of July 31, 2014 of the registrant's common stock, par value $0.01 per share: 140,714,194 shares
THE MACERICH COMPANY
FORM 10-Q
INDEX
Part I | Financial Information | |||
Part II | Other Information | |||
2
THE MACERICH COMPANY
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
(Unaudited)
June 30, 2014 | December 31, 2013 | ||||||
ASSETS: | |||||||
Property, net | $ | 7,556,064 | $ | 7,621,766 | |||
Cash and cash equivalents | 56,500 | 69,715 | |||||
Restricted cash | 15,423 | 16,843 | |||||
Tenant and other receivables, net | 97,900 | 99,497 | |||||
Deferred charges and other assets, net | 506,778 | 533,058 | |||||
Loans to unconsolidated joint ventures | 3,396 | 2,756 | |||||
Due from affiliates | 29,192 | 30,132 | |||||
Investments in unconsolidated joint ventures | 797,010 | 701,483 | |||||
Total assets | $ | 9,062,263 | $ | 9,075,250 | |||
LIABILITIES AND EQUITY: | |||||||
Mortgage notes payable: | |||||||
Related parties | $ | 266,658 | $ | 269,381 | |||
Others | 4,106,731 | 4,145,809 | |||||
Total | 4,373,389 | 4,415,190 | |||||
Bank and other notes payable | 386,718 | 167,537 | |||||
Accounts payable and accrued expenses | 66,652 | 76,941 | |||||
Other accrued liabilities | 306,899 | 363,158 | |||||
Distributions in excess of investments in unconsolidated joint ventures | 261,073 | 252,192 | |||||
Co-venture obligation | 76,854 | 81,515 | |||||
Total liabilities | 5,471,585 | 5,356,533 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Stockholders' equity: | |||||||
Common stock, $0.01 par value, 250,000,000 shares authorized, 140,907,420 and 140,733,683 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively | 1,409 | 1,407 | |||||
Additional paid-in capital | 3,925,713 | 3,906,148 | |||||
Accumulated deficit | (689,497 | ) | (548,806 | ) | |||
Total stockholders' equity | 3,237,625 | 3,358,749 | |||||
Noncontrolling interests | 353,053 | 359,968 | |||||
Total equity | 3,590,678 | 3,718,717 | |||||
Total liabilities and equity | $ | 9,062,263 | $ | 9,075,250 |
The accompanying notes are an integral part of these consolidated financial statements.
3
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenues: | |||||||||||||||
Minimum rents | $ | 149,220 | $ | 140,214 | $ | 300,852 | $ | 277,241 | |||||||
Percentage rents | 2,372 | 2,516 | 5,222 | 6,498 | |||||||||||
Tenant recoveries | 83,375 | 81,674 | 174,850 | 160,632 | |||||||||||
Management Companies | 8,776 | 10,301 | 16,897 | 20,451 | |||||||||||
Other | 10,594 | 11,173 | 21,024 | 24,361 | |||||||||||
Total revenues | 254,337 | 245,878 | 518,845 | 489,183 | |||||||||||
Expenses: | |||||||||||||||
Shopping center and operating expenses | 81,865 | 78,682 | 172,225 | 157,290 | |||||||||||
Management Companies' operating expenses | 20,896 | 22,816 | 43,677 | 45,965 | |||||||||||
REIT general and administrative expenses | 5,123 | 6,693 | 12,006 | 12,717 | |||||||||||
Depreciation and amortization | 87,801 | 88,579 | 176,457 | 175,596 | |||||||||||
195,685 | 196,770 | 404,365 | 391,568 | ||||||||||||
Interest expense: | |||||||||||||||
Related parties | 3,690 | 3,764 | 7,398 | 7,544 | |||||||||||
Other | 42,110 | 46,611 | 84,740 | 92,513 | |||||||||||
45,800 | 50,375 | 92,138 | 100,057 | ||||||||||||
(Gain) loss on extinguishment of debt, net | — | (1,943 | ) | 358 | (1,943 | ) | |||||||||
Total expenses | 241,485 | 245,202 | 496,861 | 489,682 | |||||||||||
Equity in income of unconsolidated joint ventures | 13,903 | 92,201 | 27,672 | 110,316 | |||||||||||
Co-venture expense | (2,212 | ) | (2,138 | ) | (4,032 | ) | (4,179 | ) | |||||||
Income tax benefit | 2,898 | 1,477 | 3,070 | 1,721 | |||||||||||
(Loss) gain on remeasurement, sale or write down of assets, net | (9,455 | ) | (798 | ) | (11,065 | ) | 4,030 | ||||||||
Income from continuing operations | 17,986 | 91,418 | 37,629 | 111,389 | |||||||||||
Discontinued operations: | |||||||||||||||
Gain on the disposition of assets, net | — | 141,906 | — | 141,912 | |||||||||||
Income from discontinued operations | — | 1,492 | — | 4,044 | |||||||||||
Total income from discontinued operations | — | 143,398 | — | 145,956 | |||||||||||
Net income | 17,986 | 234,816 | 37,629 | 257,345 | |||||||||||
Less net income attributable to noncontrolling interests | 1,898 | 15,819 | 3,722 | 20,256 | |||||||||||
Net income attributable to the Company | $ | 16,088 | $ | 218,997 | $ | 33,907 | $ | 237,089 | |||||||
Earnings per common share attributable to Company—basic: | |||||||||||||||
Income from continuing operations | $ | 0.11 | $ | 0.61 | $ | 0.24 | $ | 0.73 | |||||||
Discontinued operations | — | 0.96 | — | 0.98 | |||||||||||
Net income attributable to common stockholders | $ | 0.11 | $ | 1.57 | $ | 0.24 | $ | 1.71 | |||||||
Earnings per common share attributable to Company—diluted: | |||||||||||||||
Income from continuing operations | $ | 0.11 | $ | 0.61 | $ | 0.24 | $ | 0.73 | |||||||
Discontinued operations | — | 0.96 | — | 0.98 | |||||||||||
Net income attributable to common stockholders | $ | 0.11 | $ | 1.57 | $ | 0.24 | $ | 1.71 | |||||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 140,894,000 | 139,372,000 | 140,831,000 | 138,460,000 | |||||||||||
Diluted | 141,036,000 | 139,526,000 | 140,929,000 | 138,581,000 |
The accompanying notes are an integral part of these consolidated financial statements.
4
THE MACERICH COMPANY
CONSOLIDATED STATEMENT OF EQUITY
(Dollars in thousands, except per share data)
(Unaudited)
Stockholders' Equity | ||||||||||||||||||||||||||
Common Stock | ||||||||||||||||||||||||||
Shares | Par Value | Additional Paid-in Capital | Accumulated Deficit | Total Stockholders' Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||
Balance at January 1, 2014 | 140,733,683 | $ | 1,407 | $ | 3,906,148 | $ | (548,806 | ) | $ | 3,358,749 | $ | 359,968 | $ | 3,718,717 | ||||||||||||
Net income | — | — | — | 33,907 | 33,907 | 3,722 | 37,629 | |||||||||||||||||||
Amortization of share and unit-based compensation plans | 88,447 | 1 | 25,199 | — | 25,200 | — | 25,200 | |||||||||||||||||||
Employee stock purchases | 13,957 | — | 645 | — | 645 | — | 645 | |||||||||||||||||||
Distributions paid ($1.24) per share | — | — | — | (174,598 | ) | (174,598 | ) | — | (174,598 | ) | ||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (16,602 | ) | (16,602 | ) | |||||||||||||||||
Other | — | — | (92 | ) | — | (92 | ) | — | (92 | ) | ||||||||||||||||
Conversion of noncontrolling interests to common shares | 71,333 | 1 | 983 | — | 984 | (984 | ) | — | ||||||||||||||||||
Redemption of noncontrolling interests | — | — | (147 | ) | — | (147 | ) | (74 | ) | (221 | ) | |||||||||||||||
Adjustment of noncontrolling interest in Operating Partnership | — | — | (7,023 | ) | — | (7,023 | ) | 7,023 | — | |||||||||||||||||
Balance at June 30, 2014 | 140,907,420 | $ | 1,409 | $ | 3,925,713 | $ | (689,497 | ) | $ | 3,237,625 | $ | 353,053 | $ | 3,590,678 |
The accompanying notes are an integral part of these consolidated financial statements.
5
THE MACERICH COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
For the Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 37,629 | $ | 257,345 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Loss (gain) on extinguishment of debt | 358 | (1,943 | ) | ||||
Loss (gain) on remeasurement, sale or write down of assets, net | 11,065 | (4,030 | ) | ||||
Gain on the disposition of assets, net from discontinued operations | — | (141,912 | ) | ||||
Depreciation and amortization | 180,374 | 191,431 | |||||
Amortization of net premium on mortgage notes payable | (2,704 | ) | (4,464 | ) | |||
Amortization of share and unit-based plans | 20,839 | 8,780 | |||||
Straight-line rent adjustment | (3,098 | ) | (3,851 | ) | |||
Amortization of above and below-market leases | (2,719 | ) | (3,042 | ) | |||
Provision for doubtful accounts | 3,430 | 2,583 | |||||
Income tax benefit | (3,070 | ) | (1,721 | ) | |||
Equity in income of unconsolidated joint ventures | (27,672 | ) | (110,316 | ) | |||
Distributions of income from unconsolidated joint ventures | 177 | 8,022 | |||||
Co-venture expense | 4,032 | 4,179 | |||||
Changes in assets and liabilities, net of acquisitions and dispositions: | |||||||
Tenant and other receivables | 10,966 | 8,624 | |||||
Other assets | 487 | 10,774 | |||||
Due from affiliates | 940 | (349 | ) | ||||
Accounts payable and accrued expenses | (15,085 | ) | (3,653 | ) | |||
Other accrued liabilities | (25,377 | ) | (33,670 | ) | |||
Net cash provided by operating activities | 190,572 | 182,787 | |||||
Cash flows from investing activities: | |||||||
Acquisitions of property | (15,233 | ) | (492,577 | ) | |||
Development, redevelopment, expansion and renovation of properties | (82,457 | ) | (86,982 | ) | |||
Property improvements | (14,597 | ) | (11,049 | ) | |||
Issuance of notes receivable | — | (13,330 | ) | ||||
Proceeds from maturities of marketable securities | — | 689 | |||||
Deferred leasing costs | (13,772 | ) | (16,769 | ) | |||
Distributions from unconsolidated joint ventures | 33,382 | 220,102 | |||||
Contributions to unconsolidated joint ventures | (108,316 | ) | (42,616 | ) | |||
Collection of/loans to unconsolidated joint ventures, net | (640 | ) | 596 | ||||
Proceeds from sale of assets | 25,414 | 315,059 | |||||
Restricted cash | 1,420 | 6,398 | |||||
Net cash used in investing activities | (174,799 | ) | (120,479 | ) | |||
6
THE MACERICH COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (Dollars in thousands) (Unaudited) | |||||||
For the Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
Cash flows from financing activities: | |||||||
Proceeds from mortgages, bank and other notes payable | 301,655 | 2,093,503 | |||||
Payments on mortgages, bank and other notes payable | (121,571 | ) | (2,156,635 | ) | |||
Deferred financing costs | (603 | ) | (5,503 | ) | |||
Net proceeds from stock offerings | — | 171,174 | |||||
Proceeds from share and unit-based plans | 645 | 459 | |||||
Redemption of noncontrolling interests | (221 | ) | (1,022 | ) | |||
Contingent consideration paid | (9,000 | ) | — | ||||
Dividends and distributions | (191,200 | ) | (173,417 | ) | |||
Distributions to co-venture partner | (8,693 | ) | (9,717 | ) | |||
Net cash used in financing activities | (28,988 | ) | (81,158 | ) | |||
Net decrease in cash and cash equivalents | (13,215 | ) | (18,850 | ) | |||
Cash and cash equivalents, beginning of period | 69,715 | 65,793 | |||||
Cash and cash equivalents, end of period | $ | 56,500 | $ | 46,943 | |||
Supplemental cash flow information: | |||||||
Cash payments for interest, net of amounts capitalized | $ | 97,083 | $ | 113,201 | |||
Non-cash transactions: | |||||||
Accrued development costs included in accounts payable and accrued expenses and other accrued liabilities | $ | 24,933 | $ | 23,063 | |||
Acquisition of property in exchange for investment in unconsolidated joint venture | $ | 15,767 | $ | — | |||
Notes receivable issued in connection with sale of property | $ | 9,603 | $ | — | |||
Application of deposit to acquire property | $ | — | $ | 30,000 | |||
Conversion of noncontrolling interests to common shares | $ | 984 | $ | 12,984 |
The accompanying notes are an integral part of these consolidated financial statements.
7
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share amounts)
(Unaudited)
1. | Organization: |
The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community/power shopping centers (the "Centers") located throughout the United States.
The Company commenced operations effective with the completion of its initial public offering on March 16, 1994. As of June 30, 2014, the Company was the sole general partner of, and held a 93% ownership interest in, The Macerich Partnership, L.P. (the "Operating Partnership"). The Company was organized to qualify as a real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code").
The property management, leasing and redevelopment of the Company's portfolio is provided by the Company's management companies, Macerich Property Management Company, LLC, a single member Delaware limited liability company, Macerich Management Company, a California corporation, Macerich Arizona Partners LLC, a single member Arizona limited liability company, Macerich Arizona Management LLC, a single member Delaware limited liability company, Macerich Partners of Colorado LLC, a Colorado limited liability company, MACW Mall Management, Inc., a New York corporation, and MACW Property Management, LLC, a single member New York limited liability company. All seven of the management companies are collectively referred to herein as the "Management Companies."
All references to the Company in this Quarterly Report on Form 10-Q include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.
2. | Summary of Significant Accounting Policies: |
Basis of Presentation:
The accompanying consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States ("GAAP") for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. They do not include all of the information and footnotes required by GAAP for complete financial statements and have not been audited by independent public accountants.
The accompanying consolidated financial statements include the accounts of the Company and the Operating Partnership. Investments in entities in which the Company has a controlling financial interest or entities that meet the definition of a variable interest entity in which the Company has, as a result of ownership, contractual or other financial interests, both the power to direct activities that most significantly impact the economic performance of the variable interest entity and the obligation to absorb losses or the right to receive benefits that could potentially be significant to the variable interest entity are consolidated; otherwise they are accounted for under the equity method of accounting and are reflected as investments in unconsolidated joint ventures.
All intercompany accounts and transactions have been eliminated in the consolidated financial statements.
The unaudited interim consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2013. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements for the interim periods have been made. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying consolidated balance sheet as of December 31, 2013 has been derived from the audited financial statements, but does not include all disclosures required by GAAP.
8
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
2. Summary of Significant Accounting Policies: (Continued)
Recent Accounting Pronouncements:
On April 10, 2014, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") 2014-08, which amends the definition of discontinued operations and requires additional disclosures for disposal transactions that do not meet the revised discontinued operations criteria. ASU 2014-08 is required to be adopted for fiscal years beginning after December 15, 2014, with early adoption permitted. The Company's early adoption of this pronouncement on January 1, 2014 did not have a material impact on the Company's consolidated financial statements.
3. | Earnings per Share ("EPS"): |
The following table reconciles the numerator and denominator used in the computation of earnings per share for the three and six months ended June 30, 2014 and 2013 (shares in thousands):
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Numerator | |||||||||||||||
Income from continuing operations | $ | 17,986 | $ | 91,418 | $ | 37,629 | $ | 111,389 | |||||||
Income from discontinued operations | — | 143,398 | — | 145,956 | |||||||||||
Net income attributable to noncontrolling interests | (1,898 | ) | (15,819 | ) | (3,722 | ) | (20,256 | ) | |||||||
Net income attributable to the Company | 16,088 | 218,997 | 33,907 | 237,089 | |||||||||||
Allocation of earnings to participating securities | (120 | ) | (217 | ) | (248 | ) | (216 | ) | |||||||
Numerator for basic and diluted earnings per share—net income attributable to common stockholders | $ | 15,968 | $ | 218,780 | $ | 33,659 | $ | 236,873 | |||||||
Denominator | |||||||||||||||
Denominator for basic earnings per share—weighted average number of common shares outstanding | 140,894 | 139,372 | 140,831 | 138,460 | |||||||||||
Effect of dilutive securities:(1) | |||||||||||||||
Share and unit-based compensation plans | 142 | 154 | 98 | 121 | |||||||||||
Denominator for diluted earnings per share—weighted average number of common shares outstanding | 141,036 | 139,526 | 140,929 | 138,581 | |||||||||||
Earnings per common share—basic: | |||||||||||||||
Income from continuing operations | $ | 0.11 | $ | 0.61 | $ | 0.24 | $ | 0.73 | |||||||
Discontinued operations | — | 0.96 | — | 0.98 | |||||||||||
Net income attributable to common stockholders | $ | 0.11 | $ | 1.57 | $ | 0.24 | $ | 1.71 | |||||||
Earnings per common share—diluted: | |||||||||||||||
Income from continuing operations | $ | 0.11 | $ | 0.61 | $ | 0.24 | $ | 0.73 | |||||||
Discontinued operations | — | 0.96 | — | 0.98 | |||||||||||
Net income attributable to common stockholders | $ | 0.11 | $ | 1.57 | $ | 0.24 | $ | 1.71 |
(1) | Diluted EPS excludes 184,304 convertible preferred units for the three and six months ended June 30, 2014 and 2013 as their impact was antidilutive. |
Diluted EPS excludes 10,113,486 and 9,938,795 Operating Partnership units ("OP Units") for the three months ended June 30, 2014 and 2013, respectively, and 10,052,805 and 10,072,120 OP Units for the six months ended June 30, 2014 and 2013, respectively, as their impact was antidilutive.
9
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. | Investments in Unconsolidated Joint Ventures: |
The Company has made the following recent investments and dispositions relating to its unconsolidated joint ventures:
On May 29, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center Office, a 582,000 square foot office building in Redmond, Washington, for $185,000, resulting in a gain on the sale of assets of $89,157 to the joint venture. The Company's share of the gain was $44,424, which was included in equity in income of unconsolidated joint ventures. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 12, 2013, the Company's joint venture in Pacific Premier Retail LP sold Kitsap Mall, an 846,000 square foot regional shopping center in Silverdale, Washington, for $127,000, resulting in a gain on the sale of assets of $55,150 to the joint venture. The Company's share of the gain was $28,127, which was included in equity in income of unconsolidated joint ventures. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On August 1, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center, a 695,000 square foot community center in Redmond, Washington, for $127,000, resulting in a gain on the sale of assets of $38,447 to the joint venture. The Company's share of the gain was $18,251, which was included in equity in income of unconsolidated joint ventures. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 17, 2013, the Company’s joint venture in Camelback Colonnade, a 619,000 square foot community center in Phoenix, Arizona, was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture. This transaction is referred to herein as the "Camelback Colonnade Restructuring." Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements (See Note 13—Acquisitions).
On October 8, 2013, the Company's joint venture in Ridgmar Mall, a 1,273,000 square foot regional shopping center in Fort Worth, Texas, sold the property for $60,900, resulting in a gain on the sale of assets of $6,243 to the joint venture. The Company's share of the gain was $3,121, which was included in equity in income from joint ventures. The cash proceeds from the sale were used to pay off the $51,657 mortgage loan on the property and the remaining $9,243, net of closing costs, was distributed to the partners. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 24, 2013, the Company acquired the remaining 33.3% ownership interest in Superstition Springs Center, a 1,082,000 square foot regional shopping center in Mesa, Arizona, that it did not own for $46,162. The purchase price was funded by a cash payment of $23,662 and the assumption of the third party's pro rata share of the mortgage note payable on the property of $22,500. Prior to the acquisition, the Company had accounted for its investment in Superstition Springs Center under the equity method. Since the date of acquisition, the Company has included Superstition Springs Center in its consolidated financial statements (See Note 13—Acquisitions).
On June 4, 2014, the Company acquired the remaining 49.0% ownership interest in Cascade Mall, a 593,000 square foot regional shopping center in Burlington, Washington, that it did not own for a cash payment of $15,233. The Company purchased Cascade Mall from its joint venture in Pacific Premier Retail LP. Prior to the acquisition, the Company had accounted for its investment in Cascade Mall under the equity method. Since the date of acquisition, the Company has included Cascade Mall in its consolidated financial statements (See Note 13—Acquisitions).
10
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
Combined 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, 2014 | December 31, 2013 | ||||||
Assets(1): | |||||||
Properties, net | $ | 3,546,003 | $ | 3,435,737 | |||
Other assets | 351,692 | 295,719 | |||||
Total assets | $ | 3,897,695 | $ | 3,731,456 | |||
Liabilities and partners' capital(1): | |||||||
Mortgage notes payable(2) | $ | 3,495,673 | $ | 3,518,215 | |||
Other liabilities | 213,190 | 202,444 | |||||
Company's capital (deficit) | 62,527 | (25,367 | ) | ||||
Outside partners' capital | 126,305 | 36,164 | |||||
Total liabilities and partners' capital | $ | 3,897,695 | $ | 3,731,456 | |||
Investments in unconsolidated joint ventures: | |||||||
Company's capital (deficit) | $ | 62,527 | $ | (25,367 | ) | ||
Basis adjustment(3) | 473,410 | 474,658 | |||||
$ | 535,937 | $ | 449,291 | ||||
Assets—Investments in unconsolidated joint ventures | $ | 797,010 | $ | 701,483 | |||
Liabilities—Distributions in excess of investments in unconsolidated joint ventures | (261,073 | ) | (252,192 | ) | |||
$ | 535,937 | $ | 449,291 |
11
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
(1) | These amounts include the assets and liabilities of the following joint ventures as of June 30, 2014 and December 31, 2013: |
Pacific Premier Retail LP | Tysons Corner LLC | ||||||
As of June 30, 2014: | |||||||
Total Assets | $ | 728,501 | $ | 382,035 | |||
Total Liabilities | $ | 804,884 | $ | 878,571 | |||
As of December 31, 2013: | |||||||
Total Assets | $ | 775,012 | $ | 356,871 | |||
Total Liabilities | $ | 812,725 | $ | 887,413 |
(2) | Certain mortgage notes payable could become recourse debt to the Company should the joint venture be unable to discharge the obligations of the related debt. As of June 30, 2014 and December 31, 2013, a total of $33,540 could become recourse debt to the Company. As of June 30, 2014 and December 31, 2013, the Company had an indemnity agreement from a joint venture partner for $16,770 of the guaranteed amount. |
Included in mortgage notes payable are amounts due to affiliates of Northwestern Mutual Life ("NML") of $706,584 and $712,455 as of June 30, 2014 and December 31, 2013, respectively. NML is considered a related party because it is a joint venture partner with the Company in Macerich Northwestern Associates—Broadway Plaza. Interest expense on these borrowings was $9,623 and $6,854 for the three months ended June 30, 2014 and 2013, respectively, and $19,347 and $13,797 for the six months ended June 30, 2014 and 2013, respectively.
(3) | The Company amortizes the difference between the cost of its investments in unconsolidated joint ventures and the book value of the underlying equity into income on a straight-line basis consistent with the lives of the underlying assets. The amortization of this difference was $855 and $2,334 for the three months ended June 30, 2014 and 2013, respectively, and $2,279 and $3,259 for the six months ended June 30, 2014 and 2013, respectively. |
12
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
Combined and Condensed Statements of Operations of Unconsolidated Joint Ventures:
Pacific Premier Retail LP | Tysons Corner LLC | Other Joint Ventures | Total | ||||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Minimum rents | $ | 25,654 | $ | 15,696 | $ | 56,289 | $ | 97,639 | |||||||
Percentage rents | 550 | 180 | 3,264 | 3,994 | |||||||||||
Tenant recoveries | 11,379 | 11,489 | 24,260 | 47,128 | |||||||||||
Other | 1,613 | 929 | 8,443 | 10,985 | |||||||||||
Total revenues | 39,196 | 28,294 | 92,256 | 159,746 | |||||||||||
Expenses: | |||||||||||||||
Shopping center and operating expenses | 10,682 | 9,521 | 30,258 | 50,461 | |||||||||||
Interest expense | 9,831 | 7,653 | 19,495 | 36,979 | |||||||||||
Depreciation and amortization | 8,750 | 4,756 | 21,239 | 34,745 | |||||||||||
Total operating expenses | 29,263 | 21,930 | 70,992 | 122,185 | |||||||||||
Loss on remeasurement, sale or write down of assets, net | (6,226 | ) | — | (42 | ) | (6,268 | ) | ||||||||
Net income | $ | 3,707 | $ | 6,364 | $ | 21,222 | $ | 31,293 | |||||||
Company's equity in net income | $ | 1,218 | $ | 1,611 | $ | 11,074 | $ | 13,903 | |||||||
Three Months Ended June 30, 2013 | |||||||||||||||
Revenues: | |||||||||||||||
Minimum rents | $ | 31,221 | $ | 15,685 | $ | 59,969 | $ | 106,875 | |||||||
Percentage rents | 594 | 180 | 2,936 | 3,710 | |||||||||||
Tenant recoveries | 14,486 | 11,697 | 26,688 | 52,871 | |||||||||||
Other | 1,643 | 652 | 11,367 | 13,662 | |||||||||||
Total revenues | 47,944 | 28,214 | 100,960 | 177,118 | |||||||||||
Expenses: | |||||||||||||||
Shopping center and operating expenses | 14,269 | 8,519 | 34,790 | 57,578 | |||||||||||
Interest expense | 11,293 | 1,784 | 20,929 | 34,006 | |||||||||||
Depreciation and amortization | 10,720 | 4,501 | 23,299 | 38,520 | |||||||||||
Total operating expenses | 36,282 | 14,804 | 79,018 | 130,104 | |||||||||||
Gain on remeasurement, sale or write down of assets, net | 144,349 | — | 891 | 145,240 | |||||||||||
Net income | $ | 156,011 | $ | 13,410 | $ | 22,833 | $ | 192,254 | |||||||
Company's equity in net income | $ | 78,426 | $ | 5,161 | $ | 8,614 | $ | 92,201 |
13
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
4. Investments in Unconsolidated Joint Ventures: (Continued)
Pacific Premier Retail LP | Tysons Corner LLC | Other Joint Ventures | Total | ||||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Minimum rents | $ | 51,734 | $ | 31,974 | $ | 112,188 | $ | 195,896 | |||||||
Percentage rents | 1,209 | 604 | 4,232 | 6,045 | |||||||||||
Tenant recoveries | 23,119 | 23,383 | 49,371 | 95,873 | |||||||||||
Other | 2,690 | 1,616 | 16,298 | 20,604 | |||||||||||
Total revenues | 78,752 | 57,577 | 182,089 | 318,418 | |||||||||||
Expenses: | |||||||||||||||
Shopping center and operating expenses | 21,813 | 19,680 | 64,138 | 105,631 | |||||||||||
Interest expense | 19,929 | 15,483 | 39,066 | 74,478 | |||||||||||
Depreciation and amortization | 17,548 | 9,358 | 42,762 | 69,668 | |||||||||||
Total operating expenses | 59,290 | 44,521 | 145,966 | 249,777 | |||||||||||
Loss on remeasurement, sale or write down of assets, net | (6,312 | ) | — | (60 | ) | (6,372 | ) | ||||||||
Net income | $ | 13,150 | $ | 13,056 | $ | 36,063 | $ | 62,269 | |||||||
Company's equity in net income | $ | 5,486 | $ | 3,369 | $ | 18,817 | $ | 27,672 | |||||||
Six Months Ended June 30, 2013 | |||||||||||||||
Revenues: | |||||||||||||||
Minimum rents | $ | 64,353 | $ | 31,182 | $ | 120,930 | $ | 216,465 | |||||||
Percentage rents | 1,583 | 746 | 4,238 | 6,567 | |||||||||||
Tenant recoveries | 28,440 | 22,721 | 53,900 | 105,061 | |||||||||||
Other | 2,894 | 1,570 | 18,780 | 23,244 | |||||||||||
Total revenues | 97,270 | 56,219 | 197,848 | 351,337 | |||||||||||
Expenses: | |||||||||||||||
Shopping center and operating expenses | 28,717 | 17,001 | 70,961 | 116,679 | |||||||||||
Interest expense | 22,867 | 4,024 | 45,046 | 71,937 | |||||||||||
Depreciation and amortization | 21,630 | 8,931 | 45,120 | 75,681 | |||||||||||
Total operating expenses | 73,214 | 29,956 | 161,127 | 264,297 | |||||||||||
Gain on remeasurement, sale or write down of assets, net | 144,349 | — | 701 | 145,050 | |||||||||||
Net income | $ | 168,405 | $ | 26,263 | $ | 37,422 | $ | 232,090 | |||||||
Company's equity in net income | $ | 84,117 | $ | 10,038 | $ | 16,161 | $ | 110,316 |
Significant accounting policies used by the unconsolidated joint ventures are similar to those used by the Company.
14
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
5. | Property: |
Property consists of the following:
June 30, 2014 | December 31, 2013 | ||||||
Land | $ | 1,716,154 | $ | 1,707,005 | |||
Buildings and improvements | 6,508,046 | 6,555,212 | |||||
Tenant improvements | 539,313 | 537,754 | |||||
Equipment and furnishings | 155,094 | 152,198 | |||||
Construction in progress | 285,816 | 229,169 | |||||
9,204,423 | 9,181,338 | ||||||
Less accumulated depreciation | (1,648,359 | ) | (1,559,572 | ) | |||
$ | 7,556,064 | $ | 7,621,766 |
Depreciation expense was $68,017 and $65,737 for the three months ended June 30, 2014 and 2013, respectively, and $136,495 and $131,633 for the six months ended June 30, 2014 and 2013, respectively.
The (loss) gain on remeasurement, sale or write down of assets, net, for the three and six months ended June 30, 2014 includes an impairment loss of $8,516 due to the reduction of the estimated holding periods of three freestanding stores.
The (loss) gain on remeasurement, sale or write down of assets, net, for the six months ended June 30, 2014 includes the loss of $1,685 on the sales of Rotterdam Square, a 585,000 square foot regional shopping center in Schenectady, New York; Somersville Towne Center, a 348,000 square foot regional shopping center in Antioch, California; and Lake Square Mall, a 559,000 square foot regional shopping center in Leesburg, Florida. The (loss) gain on remeasurement, sale or write down of assets, net, includes the gains on the sale of land of $238 for the three and six months ended June 30, 2014 and $5,401 for the six months ended June 30, 2013.
In addition, the (loss) gain on remeasurement, sale or write down of assets, net, includes the write-off of development costs of $1,177 and $798 for the three months ended June 30, 2014 and 2013, respectively, and $1,102 and $1,371 for the six months ended June 30, 2014 and 2013, respectively.
6. | Tenant and Other Receivables, net: |
Included in tenant and other receivables, net, is an allowance for doubtful accounts of $5,178 and $2,878 at June 30, 2014 and December 31, 2013, respectively. Also included in tenant and other receivables, net, are accrued percentage rents of $1,758 and $9,824 at June 30, 2014 and December 31, 2013, respectively, and a deferred rent receivable due to straight-line rent adjustments of $55,902 and $53,380 at June 30, 2014 and December 31, 2013, respectively.
On March 17, 2014, in connection with the sale of Lake Square Mall (See Note 5—Property), the Company issued a note receivable for $6,500 that bears interest at an effective rate of 6.5% and matures on March 17, 2018 and a note receivable for $3,103 that bears interest at 5.0% and matures on December 31, 2014. The balance of each of these notes receivable at June 30, 2014 was $6,484 and $2,879, respectively. The notes are collateralized by a trust deed on Lake Square Mall.
15
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
7. | Deferred Charges and Other Assets, net: |
Deferred charges and other assets, net, consist of the following:
June 30, 2014 | December 31, 2013 | ||||||
Leasing | $ | 221,671 | $ | 223,038 | |||
Financing | 50,372 | 51,695 | |||||
Intangible assets: | |||||||
In-place lease values | 190,390 | 205,651 | |||||
Leasing commissions and legal costs | 47,754 | 50,594 | |||||
Above-market leases | 114,493 | 118,770 | |||||
Deferred tax assets | 34,426 | 31,356 | |||||
Deferred compensation plan assets | 34,265 | 30,932 | |||||
Other assets | 61,916 | 65,793 | |||||
755,287 | 777,829 | ||||||
Less accumulated amortization(1) | (248,509 | ) | (244,771 | ) | |||
$ | 506,778 | $ | 533,058 |
(1) | Accumulated amortization includes $88,752 and $89,141 relating to in-place lease values, leasing commissions and legal costs at June 30, 2014 and December 31, 2013, respectively. Amortization expense of in-place lease values, leasing commissions and legal costs was $11,360 and $14,424 for the three months ended June 30, 2014 and 2013, respectively, and $24,098 and $28,090 for the six months ended June 30, 2014 and 2013, respectively. |
The allocated values of above-market leases and below-market leases consist of the following:
June 30, 2014 | December 31, 2013 | ||||||
Above-Market Leases | |||||||
Original allocated value | $ | 114,493 | $ | 118,770 | |||
Less accumulated amortization | (51,628 | ) | (46,912 | ) | |||
$ | 62,865 | $ | 71,858 | ||||
Below-Market Leases(1) | |||||||
Original allocated value | $ | 186,398 | $ | 187,537 | |||
Less accumulated amortization | (85,325 | ) | (79,271 | ) | |||
$ | 101,073 | $ | 108,266 |
(1) | Below-market leases are included in other accrued liabilities. |
16
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
8. | Mortgage Notes Payable: |
Mortgage notes payable at June 30, 2014 and December 31, 2013 consist of the following:
Carrying Amount of Mortgage Notes(1) | |||||||||||||||||||||||||
June 30, 2014 | December 31, 2013 | ||||||||||||||||||||||||
Property Pledged as Collateral | Related Party | Other | Related Party | Other | Effective Interest Rate(2) | Monthly Debt Service(3) | Maturity Date(4) | ||||||||||||||||||
Arrowhead Towne Center | $ | — | $ | 232,388 | $ | — | $ | 236,028 | 2.76 | % | $ | 1,131 | 2018 | ||||||||||||
Camelback Colonnade | — | 48,529 | — | 49,120 | 2.16 | % | 178 | 2015 | |||||||||||||||||
Chandler Fashion Center(5) | — | 200,000 | — | 200,000 | 3.77 | % | 625 | 2019 | |||||||||||||||||
Danbury Fair Mall | 115,712 | 115,712 | 117,120 | 117,120 | 5.53 | % | 1,538 | 2020 | |||||||||||||||||
Deptford Mall | — | 199,726 | — | 201,622 | 3.76 | % | 947 | 2023 | |||||||||||||||||
Deptford Mall | — | 14,419 | — | 14,551 | 6.46 | % | 101 | 2016 | |||||||||||||||||
Eastland Mall | — | 168,000 | — | 168,000 | 5.79 | % | 811 | 2016 | |||||||||||||||||
Fashion Outlets of Chicago(6) | — | 113,040 | — | 91,383 | 2.95 | % | 233 | 2017 | |||||||||||||||||
Fashion Outlets of Niagara Falls USA | — | 122,706 | — | 124,030 | 4.89 | % | 727 | 2020 | |||||||||||||||||
Flagstaff Mall | — | 37,000 | — | 37,000 | 5.03 | % | 151 | 2015 | |||||||||||||||||
FlatIron Crossing | — | 264,778 | — | 268,000 | 3.90 | % | 1,393 | 2021 | |||||||||||||||||
Freehold Raceway Mall(5) | — | 231,255 | — | 232,900 | 4.20 | % | 805 | 2018 | |||||||||||||||||
Fresno Fashion Fair | 78,754 | 78,753 | 79,391 | 79,390 | 6.76 | % | 1,104 | 2015 | |||||||||||||||||
Great Northern Mall(7) | — | 34,993 | — | 35,484 | 6.54 | % | 234 | 2015 | |||||||||||||||||
Green Acres Mall | — | 316,694 | — | 319,850 | 3.61 | % | 1,447 | 2021 | |||||||||||||||||
Kings Plaza Shopping Center | — | 485,674 | — | 490,548 | 3.67 | % | 2,229 | 2019 | |||||||||||||||||
Northgate Mall(8) | — | 64,000 | — | 64,000 | 3.03 | % | 128 | 2017 | |||||||||||||||||
Oaks, The | — | 212,239 | — | 214,239 | 4.14 | % | 1,064 | 2022 | |||||||||||||||||
Pacific View | — | 134,531 | — | 135,835 | 4.08 | % | 668 | 2022 | |||||||||||||||||
Santa Monica Place | — | 232,904 | — | 235,445 | 2.99 | % | 1,004 | 2018 | |||||||||||||||||
SanTan Village Regional Center | — | 135,222 | — | 136,629 | 3.14 | % | 589 | 2019 | |||||||||||||||||
South Plains Mall(9) | — | 72,089 | — | 99,833 | 4.78 | % | 383 | 2015 | |||||||||||||||||
Superstition Springs Center | — | 68,237 | — | 68,395 | 1.98 | % | 138 | 2016 | |||||||||||||||||
Towne Mall | — | 22,802 | — | 22,996 | 4.48 | % | 117 | 2022 | |||||||||||||||||
Tucson La Encantada | 72,192 | — | 72,870 | — | 4.23 | % | 368 | 2022 | |||||||||||||||||
Valley Mall | — | 41,765 | — | 42,155 | 5.85 | % | 280 | 2016 | |||||||||||||||||
Valley River Center | — | 120,000 | — | 120,000 | 5.59 | % | 558 | 2016 | |||||||||||||||||
Victor Valley, Mall of(10) | — | 90,000 | — | 90,000 | 2.71 | % | 180 | 2014 | |||||||||||||||||
Vintage Faire Mall | — | 98,370 | — | 99,083 | 5.81 | % | 586 | 2015 | |||||||||||||||||
Westside Pavilion | — | 150,905 | — | 152,173 | 4.49 | % | 783 | 2022 | |||||||||||||||||
$ | 266,658 | $ | 4,106,731 | $ | 269,381 | $ | 4,145,809 |
17
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
8. Mortgage Notes Payable: (Continued)
(1) | The mortgage notes payable balances include the unamortized debt premiums (discounts). Debt premiums (discounts) represent the excess (deficiency) of the fair value of debt over (under) the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. |
Debt premiums (discounts) consist of the following:
Property Pledged as Collateral | June 30, 2014 | December 31, 2013 | |||||
Arrowhead Towne Center | $ | 13,105 | $ | 14,642 | |||
Camelback Colonnade | 1,528 | 2,120 | |||||
Deptford Mall | (11 | ) | (14 | ) | |||
Fashion Outlets of Niagara Falls USA | 5,878 | 6,342 | |||||
Superstition Springs Center | 737 | 895 | |||||
Valley Mall | (175 | ) | (219 | ) | |||
$ | 21,062 | $ | 23,766 |
(2) | The interest rate disclosed represents the effective interest rate, including the debt premiums (discounts) and deferred finance costs. |
(3) | The monthly debt service represents the payment of principal and interest. |
(4) | The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met. |
(5) | A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 10—Co-Venture Arrangement). |
(6) | The construction loan on the property allows for borrowings of up to $140,000, bears interest at LIBOR plus 2.50% and matures on March 5, 2017, including extension options. At June 30, 2014 and December 31, 2013, the total interest rate was 2.95% and 2.96%, respectively. |
(7) | On March 24, 2014, the loan was extended to January 1, 2015. |
(8) | The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At June 30, 2014 and December 31, 2013, the total interest rate was 3.03% and 3.04%, respectively. |
(9) | On February 7, 2014, the Company paid off in full one of the two loans on the property, which resulted in a loss of $358 on the early extinguishment of debt. |
(10) | The loan bears interest at LIBOR plus 2.25% and matures on November 6, 2014. At June 30, 2014 and December 31, 2013, the total interest rate was 2.71% and 2.73%, respectively. |
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
Most of the Company's mortgage notes payable are secured by the properties on which they are placed and are non-recourse to the Company. As of June 30, 2014 and December 31, 2013, a total of $88,019 and $77,192, respectively, of the mortgage notes payable could become recourse to the Company.
The Company expects that all loan maturities during the next twelve months will be refinanced, restructured, extended and/or paid-off from the Company's line of credit or with cash on hand.
Total interest expense capitalized was $3,098 and $2,874 for the three months ended June 30, 2014 and 2013, respectively, and $5,583 and $5,342 during the six months ended June 30, 2014 and 2013, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 16—Related Party Transactions for interest expense associated with loans from NML.
18
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
8. Mortgage Notes Payable: (Continued)
The estimated fair value (Level 2 measurement) of mortgage notes payable at June 30, 2014 and December 31, 2013 was $4,450,277 and $4,500,177, respectively, based on current interest rates for comparable loans. The method for computing fair value was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt.
9. | Bank and Other Notes Payable: |
Bank and other notes payable consist of the following:
Line of Credit:
The Company has a $1,500,000 revolving line of credit that initially bore interest at LIBOR plus a spread of 1.75% to 3.0%, depending on the Company's overall leverage levels, and was to mature on May 2, 2015 with a one-year extension option. The line of credit had the ability to be expanded, depending on certain conditions, up to a total facility of $2,000,000 less the outstanding balance of the $125,000 unsecured term loan as described below.
On August 6, 2013, the Company's line of credit was amended and extended. The amended facility provides for an interest rate of LIBOR plus a spread of 1.38% to 2.0%, depending on the Company's overall leverage levels, and matures on August 6, 2018. Based on the Company's leverage level as of June 30, 2014, the borrowing rate on the facility was LIBOR plus 1.38%. In addition, the line of credit can be expanded, depending on certain conditions, up to a total facility of $2,000,000 (without giving effect to the $125,000 unsecured term loan described below).
As of June 30, 2014 and December 31, 2013, borrowings under the line of credit were $250,000 and $30,000, respectively, at an average interest rate of 2.17% and 1.85%, respectively. The estimated fair value (Level 2 measurement) of the line of credit at June 30, 2014 and December 31, 2013 was $239,362 and $28,214, respectively, based on a present value model using a credit interest rate spread offered to the Company for comparable debt.
Term Loan:
On December 8, 2011, the Company obtained a $125,000 unsecured term loan under the line of credit that bears interest at LIBOR plus a spread of 1.95% to 3.20%, depending on the Company's overall leverage level, and matures on December 8, 2018. Based on the Company's current leverage level as of June 30, 2014, the borrowing rate was LIBOR plus 1.95%. As of June 30, 2014 and December 31, 2013, the total interest rate was 2.25% and 2.51%, respectively. The estimated fair value (Level 2 measurement) of the term loan at June 30, 2014 and December 31, 2013 was $119,688 and $120,802, respectively, based on a present value model using a credit interest rate spread offered to the Company for comparable debt.
Prasada Note:
On March 29, 2013, the Company issued a $13,330 note payable that bears interest at 5.25% and matures on March 29, 2016. The note payable is collateralized by a portion of a development reimbursement agreement with the City of Surprise, Arizona. At June 30, 2014 and December 31, 2013, the note had a balance of $11,718 and $12,537, respectively. The estimated fair value (Level 2 measurement) of the note at June 30, 2014 and December 31, 2013 was $12,189 and $13,114, respectively, based on current interest rates for comparable notes. The method for computing fair value was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the collateral for the underlying debt.
As of June 30, 2014 and December 31, 2013, the Company was in compliance with all applicable financial loan covenants.
19
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
10. | Co-Venture Arrangement: |
On September 30, 2009, the Company formed a joint venture, whereby a third party acquired a 49.9% interest in Freehold Raceway Mall and Chandler Fashion Center.
As a result of the Company having certain rights under the agreement to repurchase the assets after the seventh year of the venture formation, the transaction did not qualify for sale treatment. The Company, however, is not obligated to repurchase the assets. The transaction has been accounted for as a profit-sharing arrangement, and accordingly the assets, liabilities and operations of the properties remain on the books of the Company and a co-venture obligation was established for the amount of $168,154, representing the net cash proceeds received from the third party. The co-venture obligation is increased for the allocation of income to the co-venture partner and decreased for distributions to the co-venture partner. The co-venture obligation was $76,854 and $81,515 at June 30, 2014 and December 31, 2013, respectively.
11. Noncontrolling Interests:
The Company allocates net income of the Operating Partnership based on the weighted average ownership interest during the period. The net income of the Operating Partnership that is not attributable to the Company is reflected in the consolidated statements of operations as noncontrolling interests. The Company adjusts the noncontrolling interests in the Operating Partnership at the end of each period to reflect its ownership interest in the Company. The Company had a 93% ownership interest in the Operating Partnership as of June 30, 2014 and December 31, 2013. The remaining 7% limited partnership interest as of June 30, 2014 and December 31, 2013 was owned by certain of the Company's executive officers and directors, certain of their affiliates, and other third party investors in the form of OP Units. The OP Units may be redeemed for shares of stock or cash, at the Company's option. The redemption value for each OP Unit as of any balance sheet date is the amount equal to the average of the closing price per share of the Company's common stock, par value $0.01 per share, as reported on the New York Stock Exchange for the 10 trading days ending on the respective balance sheet date. Accordingly, as of June 30, 2014 and December 31, 2013, the aggregate redemption value of the then-outstanding OP Units not owned by the Company was $672,472 and $587,917, respectively.
The Company issued common and preferred units of MACWH, LP in April 2005 in connection with the acquisition of the Wilmorite portfolio. The common and preferred units of MACWH, LP are redeemable at the election of the holder, the Company may redeem them for cash or shares of the Company's stock at the Company's option and they are classified as permanent equity.
Included in permanent equity are outside ownership interests in various consolidated joint ventures. The joint ventures do not have rights that require the Company to redeem the ownership interests in either cash or stock.
12. | Stockholders' Equity: |
On August 17, 2012, the Company entered into an equity distribution agreement ("Distribution Agreement") with a number of sales agents to issue and sell, from time to time, shares of common stock, par value $0.01 per share, having an aggregate offering price of up to $500,000 (the “Shares”). Sales of the Shares, if any, may be made in privately negotiated transactions and/or any other method permitted by law, including sales deemed to be an “at the market” offering, which includes sales made directly on the New York Stock Exchange or sales made to or through a market maker other than on an exchange. The Company will pay each sales agent a commission that will not exceed, but may be lower than, 2% of the gross proceeds of the Shares sold through such sales agent under the Distribution Agreement.
During the year ended December 31, 2012, the Company sold 2,961,903 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $177,896 and net proceeds of $175,649 after commissions and other transaction costs. During the year ended December 31, 2013, the Company sold 2,456,956 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $173,011 and net proceeds of $171,102 after commissions and other transaction costs. The proceeds from the sales were used to pay down the Company's line of credit. The Company did not sell any shares under the ATM Program during the three or six months ended June 30, 2014.
20
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
12. Stockholders' Equity: (Continued)
As of June 30, 2014, $149,093 of the Shares remained available to be sold under the ATM Program. Actual future sales will depend upon a variety of factors including but not limited to market conditions, the trading price of the Company's common stock and the Company's capital needs. The Company has no obligation to sell the remaining Shares available for sale under the ATM Program.
13. | Acquisitions: |
Green Acres Mall:
On January 24, 2013, the Company acquired Green Acres Mall, a 1,793,000 square foot regional shopping center in Valley Stream, New York, for a purchase price of $500,000. A purchase deposit of $30,000 was funded during the year ended December 31, 2012, and the remaining $470,000 was funded upon closing of the acquisition. The cash payment made at the time of closing was provided by the placement of a mortgage note payable on the property that allowed for borrowings of up to $325,000 and from borrowings under the Company's line of credit. Concurrent with the acquisition, the Company borrowed $100,000 on the loan. On January 31, 2013, the Company exercised its option to borrow the remaining $225,000 on the loan. The acquisition was completed to acquire another prominent shopping center in the New York metropolitan area.
The following is a summary of the allocation of the fair value of Green Acres Mall:
Property | $ | 477,673 | |
Deferred charges | 45,130 | ||
Other assets | 19,125 | ||
Total assets acquired | 541,928 | ||
Other accrued liabilities | 41,928 | ||
Total liabilities assumed | 41,928 | ||
Fair value of acquired net assets | $ | 500,000 |
The Company determined that the purchase price represented the fair value of the assets acquired and liabilities assumed.
Since the date of acquisition, the Company has included Green Acres Mall in its consolidated financial statements.
Green Acres Adjacent:
On April 25, 2013, the Company acquired a 19 acre parcel of land adjacent to Green Acres Mall for $22,577. The payment was provided by borrowings from the Company's line of credit. The acquisition was completed to allow for future expansion of Green Acres Mall.
21
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
13. Acquisitions: (Continued)
Camelback Colonnade Restructuring:
On September 17, 2013, the Company’s joint venture in Camelback Colonnade was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture (See Note 4—Investments in Unconsolidated Joint Ventures).
The following is a summary of the allocation of the fair value of Camelback Colonnade:
Property | $ | 98,160 | |
Deferred charges | 8,284 | ||
Cash and cash equivalents | 1,280 | ||
Restricted cash | 1,139 | ||
Tenant receivables | 615 | ||
Other assets | 380 | ||
Total assets acquired | 109,858 | ||
Mortgage note payable | 49,465 | ||
Accounts payable | 54 | ||
Other accrued liabilities | 4,752 | ||
Total liabilities assumed | 54,271 | ||
Fair value of acquired net assets (at 100% ownership) | $ | 55,587 |
The Company recognized the following remeasurement gain on the Camelback Colonnade Restructuring:
Fair value of existing ownership interest (at 73.2% ownership) | $ | 41,690 | |
Carrying value of investment | (5,349 | ) | |
Gain on remeasurement | $ | 36,341 |
Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements.
Superstition Springs Center:
On October 24, 2013, the Company acquired the remaining 33.3% ownership interest in Superstition Springs Center that it did not own for $46,162. The purchase price was funded by a cash payment of $23,662 and the assumption of the third party's pro rata share of the mortgage note payable on the property of $22,500. Prior to the acquisition, the Company had accounted for its investment under the equity method (See Note 4—Investments in Unconsolidated Joint Ventures). As a result of this transaction, the Company obtained 100% ownership of Superstition Springs Center. The acquisition was completed in order to gain 100% ownership and control over this asset.
22
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
13. Acquisitions: (Continued)
The following is a summary of the allocation of the fair value of Superstition Springs Center:
Property | $ | 114,373 | |
Deferred charges | 12,353 | ||
Cash and cash equivalents | 8,894 | ||
Tenant receivables | 51 | ||
Other assets | 11,535 | ||
Total assets acquired | 147,206 | ||
Mortgage note payable | 68,448 | ||
Accounts payable | 119 | ||
Other accrued liabilities | 7,637 | ||
Total liabilities assumed | 76,204 | ||
Fair value of acquired net assets (at 100% ownership) | $ | 71,002 |
The Company determined that the purchase price represented the fair value of the additional ownership interest in Superstition Springs Center that was acquired.
Fair value of existing ownership interest (at 66.7% ownership) | $ | 47,340 | |
Carrying value of investment | (32,476 | ) | |
Gain on remeasurement | $ | 14,864 |
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
Purchase price | $ | 46,162 | |
Less debt assumed | (22,500 | ) | |
Carrying value of investment | 32,476 | ||
Remeasurement gain | 14,864 | ||
Fair value of acquired net assets (at 100% ownership) | $ | 71,002 |
Since the date of acquisition, the Company has included Superstition Springs Center in its consolidated financial statements.
Cascade Mall:
On June 4, 2014, the Company acquired the remaining 49.0% ownership interest in Cascade Mall that it did not own for $15,233. Prior to the acquisition, the Company had accounted for its investment under the equity method (See Note 4—Investments in Unconsolidated Joint Ventures). As a result of this transaction, the Company obtained 100% ownership of Cascade Mall. The acquisition was completed in order to obtain 100% ownership and control over this asset.
23
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
13. Acquisitions: (Continued)
The following is a summary of the allocation of the fair value of Cascade Mall:
Property | $ | 28,924 | |
Deferred charges | 6,660 | ||
Other assets | 202 | ||
Total assets acquired | 35,786 | ||
Other accrued liabilities | 4,786 | ||
Total liabilities assumed | 4,786 | ||
Fair value of acquired net assets (at 100% ownership) | $ | 31,000 |
The Company determined that the purchase price represented the fair value of the additional ownership interest in Cascade Mall that was acquired.
The following is the reconciliation of the purchase price to the fair value of the acquired net assets:
Purchase price | $ | 15,233 | |
Carrying value of investment | 15,767 | ||
Fair value of acquired net assets (at 100% ownership) | $ | 31,000 |
Since the date of acquisition, the Company has included Cascade Mall in its consolidated financial statements. The property has generated incremental revenue of $617 and incremental earnings of $202.
Pro Forma Results of Operations:
The following unaudited pro forma financial information for the three and six months ended June 30, 2014 and 2013 assumes all of the above transactions took place on January 1, 2013:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Pro forma revenue (1) | $ | 255,987 | $ | 254,720 | $ | 522,110 | $ | 508,655 | |||||||
Pro forma income from continuing operations (1) | $ | 18,199 | $ | 92,610 | $ | 37,917 | $ | 113,785 |
(1) | This unaudited pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had these transactions occurred on January 1, 2013, and may not be indicative of future operating results. The Company has excluded remeasurement gains and acquisition costs from these pro forma results as they are considered significant non-recurring adjustments directly attributable to these transactions. |
14. | Discontinued Operations: |
On May 31, 2013, the Company sold Green Tree Mall, a 793,000 square foot regional shopping center in Clarksville, Indiana, for $79,000, resulting in a gain on the sale of assets of $59,767. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 4, 2013, the Company sold Northridge Mall, an 890,000 square foot regional shopping center in Salinas, California, and Rimrock Mall, a 603,000 square foot regional shopping center in Billings, Montana. The properties were sold
24
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
14. Discontinued Operations: (Continued)
in a combined transaction for $230,000, resulting in a gain on the sale of assets of $82,151. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 11, 2013, the Company sold a former Mervyn's store in Milpitas, California for $12,000, resulting in a loss on the sale of assets of $2,633. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 30, 2013, the Company conveyed Fiesta Mall, a 933,000 square foot regional shopping center in Mesa, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $1,252, which is included in (gain) loss on the disposition of assets, net.
On October 15, 2013, the Company sold a former Mervyn's store in Midland, Texas for $5,700, resulting in a loss on the sale of assets of $2,031. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 23, 2013, the Company sold a former Mervyn's store in Grand Junction, Colorado for $5,430, resulting in a gain on the sale of assets of $1,695. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On December 4, 2013, the Company sold a former Mervyn's store in Livermore, California for $10,475, resulting in a loss on the sale of assets of $5,257. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On December 11, 2013, the Company sold Chesterfield Towne Center, a 1,016,000 square foot regional shopping center in Richmond, Virginia, and Centre at Salisbury, an 862,000 square foot regional shopping center in Salisbury, Maryland, in a combined transaction for $292,500, resulting in a gain on the sale of assets of $151,467. The sales price was funded by a cash payment of $67,763, the assumption of the $109,737 mortgage note payable on Chesterfield Towne Center and the assumption of the $115,000 mortgage note payable on Centre at Salisbury. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
The Company has classified the results of operations and the gain or loss on all of the above dispositions as discontinued operations for the three and six months ended June 30, 2013.
Revenues from discontinued operations were $17,022 and $36,501 for the three and six months ended June 30, 2013, respectively. Total income from discontinued operations was $143,398 and $145,956 for the three and six months ended June 30, 2013, respectively.
15. | Commitments and Contingencies: |
The Company has certain properties that are subject to non-cancelable operating ground leases. The leases expire at various times through 2098, subject in some cases to options to extend the terms of the leases. Certain leases provide for contingent rent payments based on a percentage of base rental income, as defined in the lease. Ground rent expense was $2,708 and $2,666 for the three months ended June 30, 2014 and 2013, respectively, and $5,377 and $5,301 for the six months ended June 30, 2014 and 2013, respectively. No contingent rent was incurred during the three and six months ended June 30, 2014 or 2013.
As of June 30, 2014 and December 31, 2013, the Company was contingently liable for $18,388 and $18,862, respectively, in letters of credit guaranteeing performance by the Company of certain obligations relating to the Centers. The Company does not believe that these letters of credit will result in a liability to the Company.
The Company has entered into a number of construction agreements related to its redevelopment and development activities. Obligations under these agreements are contingent upon the completion of the services within the guidelines specified in the agreements. At June 30, 2014, the Company had $36,720 in outstanding obligations which it believes will be settled in the next twelve months.
25
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
16. | Related Party Transactions: |
Certain unconsolidated joint ventures and third-parties have engaged the Management Companies to manage the operations of the Centers. Under these arrangements, the Management Companies are reimbursed for compensation paid to on-site employees, leasing agents and project managers at the Centers, as well as insurance costs and other administrative expenses.
The following are fees charged to unconsolidated joint ventures:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Management Fees | $ | 4,890 | $ | 5,506 | $ | 9,714 | $ | 11,000 | |||||||
Development and Leasing Fees | 2,882 | 2,779 | 5,378 | 4,475 | |||||||||||
$ | 7,772 | $ | 8,285 | $ | 15,092 | $ | 15,475 |
Certain mortgage notes on the properties are held by NML (See Note 8—Mortgage Notes Payable). Interest expense in connection with these notes was $3,690 and $3,764 for the three months ended June 30, 2014 and 2013, respectively, and $7,398 and $7,544 for the six months ended June 30, 2014 and 2013, respectively. Included in accounts payable and accrued expenses is interest payable on these notes of $1,228 and $1,240 at June 30, 2014 and December 31, 2013, respectively.
As of June 30, 2014 and December 31, 2013, the Company had loans to unconsolidated joint ventures of $3,396 and $2,756, respectively. Interest income associated with these notes was $78 and $59 for the three months ended June 30, 2014 and 2013, respectively, and $109 and $120 for the six months ended June 30, 2014 and 2013, respectively. These loans represent initial funds advanced to development stage projects prior to construction loan funding. Accordingly, loan payables in the same amount have been accrued as an obligation by the various joint ventures.
Due from affiliates includes $3,405 and $3,822 of unreimbursed costs and fees due from unconsolidated joint ventures under management agreements at June 30, 2014 and December 31, 2013, respectively.
Due from affiliates at June 30, 2014 and December 31, 2013 also includes two notes receivable from principals of AWE/Talisman that bear interest at 5.0% and mature based on the refinancing or sale of Fashion Outlets of Chicago, or certain other specified events. The notes are collateralized by the principals' interests in Fashion Outlets of Chicago. AWE/Talisman is considered a related party because it has an ownership interest in Fashion Outlets of Chicago. The combined balance on these notes was $13,913 and $13,603 at June 30, 2014 and December 31, 2013, respectively. The combined interest income earned on these notes was $156 for the three months ended June 30, 2014 and 2013, and $310 for the six months ended June 30, 2014 and 2013.
In addition, due from affiliates at June 30, 2014 and December 31, 2013 includes a note receivable of $11,874 and $12,707, respectively, from RED/303 LLC ("RED") that bears interest at 5.25% and matures on March 29, 2016. Interest income earned on this note was $154 and $175 for the three months ended June 30, 2014 and 2013, respectively, and $314 and $181 for the six months ended June 30, 2014 and 2013, respectively. RED is considered a related party because it is a partner in a joint venture development project. The note is collateralized by RED's membership interest in a development agreement.
17. | Share and Unit-Based Plans: |
Under the Long-Term Incentive Plan ("LTIP"), each award recipient is issued a form of operating partnership units ("LTIP Units") in the Operating Partnership. Upon the occurrence of specified events and subject to the satisfaction of applicable vesting conditions, LTIP Units (after conversion into OP Units) are ultimately redeemable for common stock of the Company, or cash at the Company's option, on a one-unit for one-share basis. LTIP Units receive cash distributions based on the dividend amount paid on the common stock of the Company to the extent distributions are required. The LTIP may include market-indexed awards, service-based awards and fully-vested awards.
26
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
17. Share and Unit-Based Plans: (Continued)
On January 1, 2014, the Company granted 272,930 market-indexed LTIP Units to seven executive officers at a weighted average grant date fair value of $45.34 per LTIP Unit. The new grants vest over a service period ending December 31, 2014. The market-indexed LTIP Units vest over the service period of the award based on the percentile ranking of the Company in terms of total return to stockholders (the "Total Return") per common stock share relative to the Total Return of a group of peer REITs, as measured at the end of the measurement period. The market-indexed LTIP Units are equally divided between two types of awards. The terms of both types of awards are the same, except one award has an additional 3% absolute Total Return requirement, which if it is not met, then the LTIP Units will not vest.
The fair value of the market-indexed LTIP Units was estimated on the date of grant using a Monte Carlo Simulation model. The stock price of the Company, along with the stock prices of the group of peer REITs, was assumed to follow the Multivariate Geometric Brownian Motion Process. Multivariate Geometric Brownian Motion Process modeling is commonly used in financial markets, as it allows the modeled quantity (in this case, the stock price) to vary randomly from its current value based on the stock price's expected volatility and current market interest rates. The volatilities of the returns on the stock price of the Company and the peer group REITs were estimated based on a one-year look-back period. The expected growth rate of the stock prices over the derived service period was determined with consideration of the risk free rate as of the grant date.
On January 1, 2014, the Company also granted 70,042 service-based LTIP Units to the seven executive officers at a weighted average grant date fair value of $58.89 per LTIP Unit. The service-based LTIP Units will vest in equal annual installments over a service period ending December 31, 2016.
On March 7, 2014, the Company granted 246,471 fully-vested LTIP Units to the seven executive officers at a weighted average grant date price of $60.25, as their 2013 performance bonus.
The following summarizes the compensation cost under the share and unit-based plans:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
LTIP Units | $ | 3,428 | $ | 4,692 | $ | 21,668 | $ | 7,650 | |||||||
Stock awards | 83 | 122 | 197 | 232 | |||||||||||
Stock units | 1,039 | 667 | 2,721 | 2,491 | |||||||||||
Stock options | 4 | 4 | 8 | 8 | |||||||||||
Phantom stock units | 300 | 246 | 606 | 487 | |||||||||||
$ | 4,854 | $ | 5,731 | $ | 25,200 | $ | 10,868 |
The Company capitalized share and unit-based compensation costs of $519 and $650 for the three months ended June 30, 2014 and 2013, respectively, and $4,361 and $2,088 for the six months ended June 30, 2014 and 2013, respectively. Unrecognized compensation costs of share and unit-based plans at June 30, 2014 consisted of $9,682 from LTIP Units, $416 from stock awards, $4,173 from stock units, $51 from stock options and $896 from phantom stock units.
27
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
17. Share and Unit-Based Plans: (Continued)
The following table summarizes the activity of the non-vested LTIP Units, stock awards, phantom stock units and stock units:
LTIP Units | Stock Awards | Phantom Stock Units | Stock Units | ||||||||||||||||||||||||
Units | Value(1) | Shares | Value(1) | Units | Value(1) | Units | Value(1) | ||||||||||||||||||||
Balance at January 1, 2014 | — | $ | — | 19,001 | $ | 56.77 | 17,575 | $ | 58.66 | 137,318 | $ | 57.24 | |||||||||||||||
Granted | 589,443 | 53.18 | — | — | 7,451 | 61.78 | 70,389 | 60.23 | |||||||||||||||||||
Vested | (246,471 | ) | 60.25 | (9,812 | ) | 54.45 | (9,771 | ) | 60.91 | (68,035 | ) | 55.08 | |||||||||||||||
Forfeited | — | — | — | — | — | — | — | — | |||||||||||||||||||
Balance at June 30, 2014 | 342,972 | $ | 48.11 | 9,189 | $ | 59.25 | 15,255 | $ | 58.74 | 139,672 | $ | 59.80 |
(1) | Value represents the weighted average grant date fair value. |
The following table summarizes the activity of the stock appreciations rights ("SARs") and stock options outstanding:
SARs | Stock Options | ||||||||||||
Shares | Value(1) | Shares | Value(1) | ||||||||||
Balance at January 1, 2014 | 1,070,991 | $ | 56.66 | 10,068 | $ | 59.57 | |||||||
Granted | — | — | — | — | |||||||||
Exercised | (5,000 | ) | 56.63 | — | — | ||||||||
Forfeited | — | — | — | — | |||||||||
Balance at June 30, 2014 | 1,065,991 | $ | 56.66 | 10,068 | $ | 59.57 | |||||||
(1) | Value represents the weighted average exercise price. |
28
THE MACERICH COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollars in thousands, except per share amounts)
(Unaudited)
18. Income Taxes:
The Company has made Taxable REIT Subsidiary elections for all of its corporate subsidiaries other than its Qualified REIT Subsidiaries. The elections, effective for the year beginning January 1, 2001 and future years, were made pursuant to Section 856(l) of the Code. The Company's Taxable REIT Subsidiaries ("TRSs") are subject to corporate level income taxes which are provided for in the Company's consolidated financial statements. The Company's primary TRSs include Macerich Management Company and Macerich Arizona Partners LLC.
The income tax benefit (provision) of the TRSs are as follows:
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Current | $ | — | $ | 125 | $ | — | $ | (156 | ) | ||||||
Deferred | 2,898 | 1,352 | 3,070 | 1,877 | |||||||||||
Income tax benefit | $ | 2,898 | $ | 1,477 | $ | 3,070 | $ | 1,721 |
The net operating loss carryforwards are currently scheduled to expire through 2033, beginning in 2021. Net deferred tax assets of $34,426 and $31,356 were included in deferred charges and other assets, net, at June 30, 2014 and December 31, 2013, respectively.
The tax years 2009 through 2013 remain open to examination by the taxing jurisdictions to which the Company is subject. The Company does not expect that the total amount of unrecognized tax benefit will materially change within the next twelve months.
19. | Subsequent Events: |
On July 24, 2014, the Company announced a dividend/distribution of $0.62 per share for common stockholders and OP Unit holders of record on August 20, 2014. All dividends/distributions will be paid 100% in cash on September 5, 2014.
On July 30, 2014, the Company formed a joint venture with Pennsylvania Real Estate Investment Trust to redevelop The Gallery, a 1,400,000 square foot regional shopping center in Philadelphia, Pennsylvania. The Company invested $106,800 for a 50% interest in the joint venture, which was funded by borrowings under its line of credit.
29
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
IMPORTANT INFORMATION RELATED TO FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q of The Macerich Company (the "Company") contains or incorporates statements that constitute forward-looking statements within the meaning of the federal securities laws. Any statements that do not relate to historical or current facts or matters are forward-looking statements. You can identify some of the forward-looking statements by the use of forward-looking words, such as "may," "will," "could," "should," "expects," "anticipates," "intends," "projects," "predicts," "plans," "believes," "seeks," "estimates," "scheduled" and variations of these words and similar expressions. Statements concerning current conditions may also be forward-looking if they imply a continuation of current conditions. Forward-looking statements appear in a number of places in this Form 10-Q and include statements regarding, among other matters:
• | expectations regarding the Company's growth; |
• | the Company's beliefs regarding its acquisition, redevelopment, development, leasing and operational activities and opportunities, including the performance of its retailers; |
• | the Company's acquisition, disposition and other strategies; |
• | regulatory matters pertaining to compliance with governmental regulations; |
• | the Company's capital expenditure plans and expectations for obtaining capital for expenditures; |
• | the Company's expectations regarding income tax benefits; |
• | the Company's expectations regarding its financial condition or results of operations; and |
• | the Company's expectations for refinancing its indebtedness, entering into and servicing debt obligations and entering into joint venture arrangements. |
Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company or the industry to differ materially from the Company's future results, performance or achievements, or those of the industry, expressed or implied in such forward-looking statements. Such factors include, among others, general industry, as well as national, regional and local economic and business conditions, which will, among other things, affect demand for retail space or retail goods, availability and creditworthiness of current and prospective tenants, anchor or tenant bankruptcies, closures, mergers or consolidations, lease rates, terms and payments, interest rate fluctuations, availability, terms and cost of financing and operating expenses; adverse changes in the real estate markets including, among other things, competition from other companies, retail formats and technology, risks of real estate development and redevelopment, acquisitions and dispositions; the liquidity of real estate investments, governmental actions and initiatives (including legislative and regulatory changes); environmental and safety requirements; and terrorist activities or other acts of violence which could adversely affect all of the above factors. You are urged to carefully review the disclosures we make concerning these risks and other factors that may affect our business and operating results, under "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2013, as well as our other reports filed with the Securities and Exchange Commission (the "SEC"), which disclosures are incorporated herein by reference. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events, unless required by law to do so.
Management's Overview and Summary
The Company is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community/power shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P. (the "Operating Partnership"). As of June 30, 2014, the Operating Partnership owned or had an ownership interest in 52 regional shopping centers and nine community/power shopping centers aggregating approximately 55 million square feet of gross leasable area. These 61 regional and community/power shopping centers are referred to hereinafter as the "Centers," unless the context otherwise requires. The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Management Companies.
The following discussion is based primarily on the consolidated financial statements of the Company for the three and six months ended June 30, 2014 and 2013. It compares the results of operations for the three months ended June 30, 2014 to the results of operations for the three months ended June 30, 2013. It also compares the results of operations and cash flows for the six months ended June 30, 2014 to the results of operations and cash flows for the six months ended June 30, 2013. This information should be read in conjunction with the accompanying consolidated financial statements and notes thereto.
30
Acquisitions and Dispositions:
On January 24, 2013, the Company acquired Green Acres Mall, a 1,793,000 square foot regional shopping center in Valley Stream, New York, for a purchase price of $500.0 million. The purchase price was funded from the placement of a $325.0 million mortgage note on the property and $175.0 million from borrowings under the Company's line of credit.
On April 25, 2013, the Company acquired a 19 acre parcel of land adjacent to Green Acres Mall for $22.6 million. The payment was provided by borrowings from the Company's line of credit.
On May 29, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center Office, a 582,000 square foot office building in Redmond, Washington, for $185.0 million, resulting in a gain on the sale of assets of $89.2 million to the joint venture. The Company's share of the gain recognized was $44.4 million. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On May 31, 2013, the Company sold Green Tree Mall, a 793,000 square foot regional shopping center in Clarksville, Indiana, for $79.0 million, resulting in a gain on the sale of assets of $59.8 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 4, 2013, the Company sold Northridge Mall, an 890,000 square foot regional shopping center in Salinas, California, and Rimrock Mall, a 603,000 square foot regional shopping center in Billings, Montana. The properties were sold in a combined transaction for $230.0 million, resulting in a gain on the sale of assets of $82.2 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 12, 2013, the Company's joint venture in Pacific Premier Retail LP sold Kitsap Mall, an 846,000 square foot regional shopping center in Silverdale, Washington, for $127.0 million, resulting in a gain on the sale of assets of $55.2 million to the joint venture. The Company's share of the gain recognized was $28.1 million. The Company used its share of the proceeds to pay down its line of credit and for general corporate purposes.
On August 1, 2013, the Company's joint venture in Pacific Premier Retail LP sold Redmond Town Center, a 695,000 square foot community center in Redmond, Washington, for $127.0 million, resulting in a gain on the sale of assets of approximately $38.4 million to the joint venture. The Company's share of the gain recognized was $18.3 million. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 11, 2013, the Company sold a former Mervyn's store in Milpitas, California for $12.0 million, resulting in a loss on the sale of assets of $2.6 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On September 17, 2013, the Company’s joint venture in Camelback Colonnade, a 619,000 square foot community center in Phoenix, Arizona, was restructured. As a result of the restructuring, the Company’s ownership interest in Camelback Colonnade decreased from 73.2% to 67.5%. Prior to the restructuring, the Company had accounted for its investment in Camelback Colonnade under the equity method of accounting due to substantive participation rights held by the outside partners. Upon completion of the restructuring, these substantive participation rights were terminated and the Company obtained voting control of the joint venture. This transaction is referred to as the "Camelback Colonnade Restructuring." Since the date of the restructuring, the Company has included Camelback Colonnade in its consolidated financial statements.
On October 8, 2013, the Company's joint venture in Ridgmar Mall, a 1,273,000 square foot regional shopping center in Fort Worth, Texas, sold the property for $60.9 million, resulting in a gain on the sale of assets of $6.2 million to the joint venture. The Company's share of the gain was $3.1 million. The cash proceeds from the sale were used to pay off the $51.7 million mortgage loan on the property and the remaining $9.2 million, net of closing costs, was distributed to the partners. The Company used its share of the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 15, 2013, the Company sold a former Mervyn's store in Midland, Texas for $5.7 million, resulting in a loss on the sale of assets of $2.0 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 23, 2013, the Company sold a former Mervyn's store in Grand Junction, Colorado for $5.4 million, resulting in a gain on the sale of assets of $1.7 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On October 24, 2013, the Company acquired the remaining 33.3% ownership interest in Superstition Springs Center, a 1,082,000 square foot regional shopping center in Mesa, Arizona, that it did not own for $46.2 million. The purchase price was funded by a cash payment of $23.7 million and the assumption of the third party's pro rata share of the mortgage note payable on the property of $22.5 million.
31
On December 4, 2013, the Company sold a former Mervyn's store in Livermore, California for $10.5 million, resulting in a loss on the sale of assets of $5.3 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On December 11, 2013, the Company sold Chesterfield Towne Center, a 1,016,000 square foot regional shopping center in Richmond, Virginia, and Centre at Salisbury, an 862,000 square foot regional shopping center in Salisbury, Maryland. The properties were sold in a combined transaction for $292.5 million, resulting in a gain on the sale of assets of $151.5 million. The sales price was funded by a cash payment of $67.8 million, the assumption of the $109.7 million mortgage note payable on Chesterfield Towne Center and the assumption of the $115.0 million mortgage note payable on Centre at Salisbury. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On January 15, 2014, the Company sold Rotterdam Square, a 585,000 square foot regional shopping center in Schenectady, New York, for $8.5 million, resulting in a loss on the sale of assets of $0.4 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On February 14, 2014, the Company sold Somersville Towne Center, a 348,000 square foot regional shopping center in Antioch, California, for $12.3 million, resulting in a loss on the sale of assets of $0.3 million. The Company used the proceeds from the sale to pay down its line of credit and for general corporate purposes.
On March 17, 2014, the Company sold Lake Square Mall, a 559,000 square foot regional shopping center in Leesburg, Florida, for $13.3 million, resulting in a loss on the sale of assets of $0.8 million. The sales price was funded by a cash payment of $3.7 million and the issuance of two notes receivable totaling $9.6 million. The Company used the cash proceeds from the sale to pay down its line of credit and for general corporate purposes.
On June 4, 2014, the Company acquired the remaining 49.0% ownership interest in Cascade Mall, a 593,000 square foot regional shopping center in Burlington, Washington, that it did not own for a cash payment of $15.2 million. The Company purchased Cascade Mall from its joint venture in Pacific Premier Retail LP.
Other Transactions and Events:
On September 30, 2013, the Company conveyed Fiesta Mall, a 933,000 square foot regional shopping center in Mesa, Arizona, to the mortgage note lender by a deed-in-lieu of foreclosure. The mortgage loan was non-recourse. As a result of the conveyance, the Company recognized a gain on the extinguishment of debt of $1.3 million.
Redevelopment and Development Activities:
The Company's joint venture in Tysons Corner Center, a 2,129,000 square foot regional shopping center in McLean, Virginia, is currently expanding the property to include a 500,000 square foot office tower, a 430 unit residential tower and a 300 room Hyatt Regency hotel. The joint venture started the expansion project in October 2011. The office tower commenced occupancy in July 2014. The joint venture expects the balance of the project to be completed in early 2015. The total cost of the project is estimated to be $524.0 million, with $262.0 million estimated to be the Company's pro rata share. The Company has funded $192.4 million of the total of $384.8 million incurred by the joint venture as of June 30, 2014.
In November 2013, the Company started construction on the 175,000 square foot expansion of Fashion Outlets of Niagara Falls USA, a 518,000 square foot outlet center in Niagara Falls, New York. The Company expects to complete the project in late 2014. The total estimated project cost is $87.0 million. As of June 30, 2014, the Company had incurred $43.0 million of development costs.
In February 2014, the Company's joint venture in Broadway Plaza started construction on the 235,000 square foot expansion of the 776,000 square foot regional shopping center in Walnut Creek, California. The joint venture expects to complete the project in phases with the first phase anticipated to be completed in fall 2015. The total cost of the project is estimated to be $270.0 million, with $135.0 million estimated to be the Company's pro rata share. The Company has funded $23.3 million of the total of $46.6 million incurred by the joint venture as of June 30, 2014.
Inflation:
In the last five years, inflation has not had a significant impact on the Company because of a relatively low inflation rate. Most of the leases at the Centers have rent adjustments periodically throughout the lease term. These rent increases are either in fixed increments or based on using an annual multiple of increases in the Consumer Price Index ("CPI"). In addition, approximately 6% to 13% of the leases for spaces 10,000 square feet and under expire each year, which enables the Company to replace existing leases with new leases at higher base rents if the rents of the existing leases are below the then existing market rate. The Company has generally entered into leases that require tenants to pay a stated amount for operating expenses,
32
generally excluding property taxes, regardless of the expenses actually incurred at any Center, which places the burden of cost control on the Company. Additionally, certain leases require the tenants to pay their pro rata share of operating expenses.
Seasonality:
The shopping center industry is seasonal in nature, particularly in the fourth quarter during the holiday season when retailer occupancy and retail sales are typically at their highest levels. In addition, shopping malls achieve a substantial portion of their specialty (temporary retailer) rents during the holiday season and the majority of percentage rent is recognized in the fourth quarter. As a result of the above, earnings are generally higher in the fourth quarter.
Critical Accounting Policies
The preparation of financial statements in conformity with generally accepted accounting principles ("GAAP") in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Some of these estimates and assumptions include judgments on revenue recognition, estimates for common area maintenance and real estate tax accruals, provisions for uncollectible accounts, impairment of long-lived assets, the allocation of purchase price between tangible and intangible assets, and estimates for environmental matters. The Company's significant accounting policies are described in more detail in Note 2—Summary of Significant Accounting Policies in the Company's Notes to the Consolidated Financial Statements in the Company's Annual Report on Form 10-K. However, the following policies are deemed to be critical. There have been no significant changes to the Company's critical accounting policies during the six months ended June 30, 2014.
Revenue Recognition:
Minimum rental revenues are recognized on a straight-line basis over the term of the related lease. The difference between the amount of rent due in a year and the amount recorded as rental income is referred to as the "straight line rent adjustment." Currently, 68% of the mall store and freestanding store leases contain provisions for CPI rent increases periodically throughout the term of the lease. The Company believes that using an annual multiple of CPI increases, rather than fixed contractual rent increases, results in revenue recognition that more closely matches the cash revenue from each lease and will provide more consistent rent growth throughout the term of the leases. Percentage rents are recognized when the tenants' specified sales targets have been met. Estimated recoveries from certain tenants for their pro rata share of real estate taxes, insurance and other shopping center operating expenses are recognized as revenues in the period the applicable expenses are incurred. Other tenants pay a fixed rate and these tenant recoveries are recognized as revenues on a straight-line basis over the term of the related leases.
Property:
Maintenance and repair expenses are charged to operations as incurred. Costs for major replacements and betterments, which includes HVAC equipment, roofs, parking lots, etc., are capitalized and depreciated over their estimated useful lives. Gains and losses are recognized upon disposal or retirement of the related assets and are reflected in earnings.
Property is recorded at cost and is depreciated using a straight-line method over the estimated useful lives of the assets as follows:
Buildings and improvements | 5 - 40 years |
Tenant improvements | 5 - 7 years |
Equipment and furnishings | 5 - 7 years |
33
Capitalization of Costs:
The Company capitalizes costs incurred in redevelopment, development, renovation and improvement of properties. The capitalized costs include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs and other costs incurred during the period of development. These capitalized costs include direct and certain indirect costs clearly associated with the project. Indirect costs include real estate taxes, insurance and certain shared administrative costs. In assessing the amounts of direct and indirect costs to be capitalized, allocations are made to projects based on estimates of the actual amount of time spent on each activity. Indirect costs not clearly associated with specific projects are expensed as period costs. Capitalized indirect costs are allocated to development and redevelopment activities based on the square footage of the portion of the building not held available for immediate occupancy. If costs and activities incurred to ready the vacant space cease, then cost capitalization is also discontinued until such activities are resumed. Once work has been completed on a vacant space, project costs are no longer capitalized. For projects with extended lease-up periods, the Company ends the capitalization when significant activities have ceased, which does not exceed the shorter of a one-year period after the completion of the building shell or when the construction is substantially complete.
Acquisitions:
The Company allocates the estimated fair value of an acquisition to land, building, tenant improvements and identified intangible assets and liabilities, based on their estimated fair values. In addition, any assumed mortgage notes payable are recorded at their estimated fair values. The estimated fair value of the land and buildings is determined utilizing an “as if vacant” methodology. Tenant improvements represent the tangible assets associated with the existing leases valued on a fair value basis at the acquisition date prorated over the remaining lease terms. The tenant improvements are classified as an asset under property and are depreciated over the remaining lease terms. Identifiable intangible assets and liabilities relate to the value of in-place operating leases which come in three forms: (i) leasing commissions and legal costs, which represent the value associated with “cost avoidance” of acquiring in-place leases, such as lease commissions paid under terms generally experienced in the Company's markets; (ii) value of in-place leases, which represents the estimated loss of revenue and of costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased; and (iii) above or below-market value of in-place leases, which represents the difference between the contractual rents and market rents at the time of the acquisition, discounted for tenant credit risks. Leasing commissions and legal costs are recorded in deferred charges and other assets and are amortized over the remaining lease terms. The value of in-place leases are recorded in deferred charges and other assets and amortized over the remaining lease terms plus an estimate of renewal of the acquired leases. Above or below-market leases are classified in deferred charges and other assets or in other accrued liabilities, depending on whether the contractual terms are above or below market, and the asset or liability is amortized to minimum rents over the remaining terms of the leases. The remaining lease terms of below-market leases may include certain below-market fixed-rate renewal periods. In considering whether or not a lessee will execute a below-market fixed-rate lease renewal option, the Company evaluates economic factors and certain qualitative factors at the time of acquisition such as tenant mix in the Center, the Company's relationship with the tenant and the availability of competing tenant space.
The Company immediately expenses costs associated with business combinations as period costs.
Asset Impairment:
The Company assesses whether an indicator of impairment in the value of its properties exists by considering expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. Such factors include projected rental revenue, operating costs and capital expenditures as well as estimated holding periods and capitalization rates. If an impairment indicator exists, the determination of recoverability is made based upon the estimated undiscounted future net cash flows, excluding interest expense. The amount of impairment loss, if any, is determined by comparing the fair value, as determined by a discounted cash flows analysis, with the carrying value of the related assets. The Company generally holds and operates its properties long-term, which decreases the likelihood of their carrying values not being recoverable. Properties classified as held for sale are measured at the lower of the carrying amount or fair value less cost to sell.
The Company reviews its investments in unconsolidated joint ventures for a series of operating losses and other factors that may indicate that a decrease in the value of its investments has occurred which is other-than-temporary. The investment in each unconsolidated joint venture is evaluated periodically, and as deemed necessary, for recoverability and valuation declines that are other-than-temporary.
34
Fair Value of Financial Instruments:
The fair value hierarchy distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity and the reporting entity's own assumptions about market participant assumptions.
Level 1 inputs utilize quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity's own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The Company calculates the fair value of financial instruments and includes this additional information in the notes to consolidated financial statements when the fair value is different than the carrying value of those financial instruments. When the fair value reasonably approximates the carrying value, no additional disclosure is made.
Deferred Charges:
Costs relating to obtaining tenant leases are deferred and amortized over the initial term of the agreement using the straight-line method. As these deferred leasing costs represent productive assets incurred in connection with the Company's provision of leasing arrangements at the Centers, the related cash flows are classified as investing activities within the Company's consolidated statements of cash flows. Costs relating to financing of shopping center properties are deferred and amortized over the life of the related loan using the straight-line method, which approximates the effective interest method. The ranges of the terms of the agreements are as follows:
Deferred lease costs | 1 - 15 years |
Deferred financing costs | 1 - 15 years |
Results of Operations
Many of the variations in the results of operations, discussed below, occurred because of the transactions affecting the Company's properties described above, including the Acquisition Properties, the Redevelopment Properties and the Disposition Properties (as defined below).
For purposes of the discussion below, the Company defines "Same Centers" as those Centers that are substantially complete and in operation for the entirety of both periods of the comparison. Non-Same Centers for comparison purposes include recently acquired properties (“Acquisition Properties”), those Centers or properties that are going through a substantial redevelopment often resulting in the closing of a portion of the Center (“Redevelopment Properties”) and properties that have been disposed of in 2014 ("Disposition Properties"). The Company moves a Center in and out of Same Centers based on whether the Center is substantially complete and in operation for the entirety of both periods of the comparison. Accordingly, the Same Centers consists of all consolidated Centers, excluding the Acquisition Properties, the Redevelopment Properties and the Disposition Properties for the periods of comparison.
For comparison of the three months ended June 30, 2014 to the three months ended June 30, 2013, the Acquisition Properties include Green Acres Adjacent, Camelback Colonnade, Superstition Springs Center and Cascade Mall. For comparison of the six months ended June 30, 2014 to the six months ended June 30, 2013, the Acquisition Properties include Green Acres Mall, Green Acres Adjacent, Camelback Colonnade, Superstition Springs Center and Cascade Mall.
For comparison of the three and six months ended June 30, 2014 to the three and six months ended June 30, 2013, the Redevelopment Properties include Fashion Outlets of Chicago, Paradise Valley Mall, SouthPark Mall and Fashion Outlets of Niagara Falls USA. The increase in revenues and expenses at the Redevelopment Properties for the comparison of the three and six months ended June 30, 2014 to the three and six months ended June 30, 2013 is primarily due to the opening of Fashion Outlets of Chicago on August 1, 2013.
35
On April 10, 2014, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") 2014-08, which amended the definition of discontinued operations and requires additional disclosures for disposal transactions that do not meet the revised discontinued operations criteria. The Company adopted this pronouncement on January 1, 2014. As a result, the Disposition Properties have been included in the results of continuing operations instead of discontinued operations. For comparison of the three and six months ended June 30, 2014 to the three and six months ended June 30, 2013, the Disposition Properties include Rotterdam Square, Somersville Towne Center and Lake Square Mall. Properties disposed of prior to January 1, 2014 have been included in discontinued operations.
Unconsolidated joint ventures are reflected using the equity method of accounting. The Company's pro rata share of the results from these Centers is reflected in the Consolidated Statements of Operations as equity in income of unconsolidated joint ventures.
The Company considers tenant annual sales per square foot (for tenants in place for a minimum of 12 months or longer and 10,000 square feet and under) for regional shopping centers, occupancy rates (excluding large retail stores or "Anchors") for the Centers and releasing spreads (i.e. a comparison of initial average base rent per square foot on leases executed during the trailing twelve months to average base rent per square foot at expiration for the leases expiring during the year based on the spaces 10,000 square feet and under) to be key performance indicators of the Company's internal growth.
Tenant sales per square foot increased from $545 for the twelve months ended June 30, 2013 to $567 for the twelve months ended June 30, 2014. Occupancy rate increased from 93.8% at June 30, 2013 to 95.4% at June 30, 2014. Releasing spreads increased 18.1% for the twelve months ended June 30, 2014. These calculations exclude Centers under development or redevelopment and property dispositions (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Releasing spreads remained positive as the Company was able to lease available space at average higher rents than the expiring rental rates, resulting in a releasing spread of $7.87 per square foot ($51.33 on new and renewal leases executed compared to $43.46 on leases expiring), representing a 18.1% increase for the trailing twelve months ended June 30, 2014. The Company expects that releasing spreads will continue to be positive in 2014 as it renews or relets leases that are scheduled to expire. These leases that are scheduled to expire represent 1.1 million square feet of the Centers, accounting for 12.3% of the gross leasable area ("GLA") of mall stores and freestanding stores, for spaces 10,000 square feet and under, as of June 30, 2014.
During the trailing twelve months ended June 30, 2014, the Company signed 318 new leases and 311 renewal leases comprising approximately 1.2 million square feet of GLA, of which 1.0 million square feet related to the consolidated Centers. The annual initial average base rent for new and renewal leases was $51.33 per square foot for the trailing twelve months ended June 30, 2014 with an average tenant allowance of $16.96 per square foot.
Comparison of Three Months Ended June 30, 2014 and 2013
Revenues:
Minimum and percentage rents (collectively referred to as "rental revenue") increased by $8.9 million, or 6.2%, from 2013 to 2014. The increase in rental revenue is attributed to an increase of $4.9 million from the Acquisition Properties, $4.9 million from the Redevelopment Properties and $1.2 million from the Same Centers offset in part by a decrease of $2.1 million from the Disposition Properties. Rental revenue includes the amortization of above and below-market leases, the amortization of straight-line rents and lease termination income. The amortization of above and below-market leases decreased from $1.4 million in 2013 to $1.2 million in 2014. The amortization of straight-line rents decreased from $2.2 million in 2013 to $1.6 million in 2014. Lease termination income decreased from $0.5 million in 2013 to $0.2 million in 2014.
Tenant recoveries increased $1.7 million, or 2.1%, from 2013 to 2014. This increase in tenant recoveries is attributed to an increase of $3.4 million from the Redevelopment Properties and $2.7 million from the Acquisition Properties offset in part by a decrease of $3.7 million from the Same Centers and $0.7 million from the Disposition Properties. The decrease at the Same Centers is primarily attributed to a decrease in property tax expense.
Management Companies' revenue decreased from $10.3 million in 2013 to $8.8 million in 2014. The decrease in Management Companies' revenue is primarily due to a reduction in management and leasing fees as a result of the sales of Redmond Town Center Office, Kitsap Mall, Redmond Town Center and Ridgmar Mall in 2013 and the conversion of Camelback Colonnade and Superstition Springs Center from joint ventures to consolidated Centers in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
36
Shopping Center and Operating Expenses:
Shopping center and operating expenses increased $3.2 million, or 4.0%, from 2013 to 2014. This increase in shopping center and operating expenses is attributed to an increase of $4.3 million from the Redevelopment Properties and $3.0 million from the Acquisition Properties offset in part by a decrease of $2.1 million from the Same Centers and $2.0 million from the Disposition Properties. The decrease at the Same Centers is primarily attributed to a decrease in property tax expense.
Management Companies' Operating Expenses:
Management Companies' operating expenses decreased $1.9 million from 2013 to 2014 primarily due to a decrease in compensation costs.
REIT General and Administrative Expenses:
REIT general and administrative expenses decreased by $1.6 million from 2013 to 2014.
Depreciation and Amortization:
Depreciation and amortization decreased $0.8 million from 2013 to 2014. The decrease in depreciation and amortization is primarily attributed to a decrease of $5.5 million from the Same Centers and $1.2 million from the Disposition Properties offset in part by an increase of $3.4 million from the Acquisition Properties and $2.5 million from the Redevelopment Properties.
Interest Expense:
Interest expense decreased $4.6 million from 2013 to 2014. The decrease in interest expense was primarily attributed to a decrease of $3.3 million from borrowings under the Company's line of credit, $1.8 million from the Same Centers, $0.1 million from the Redevelopment Properties and $0.1 million from term loans offset in part by an increase of $0.7 million from the Acquisition Properties.
The above interest expense items are net of capitalized interest, which increased from $2.9 million in 2013 to $3.1 million in 2014.
Equity in Income of Unconsolidated Joint Ventures:
Equity in income of unconsolidated joint ventures decreased $78.3 million from 2013 to 2014. The decrease is primarily attributed to the gains on the sales of Redmond Town Center Office and Kitsap Mall in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Loss on Remeasurement, Sale or Write Down of Assets, net:
Loss on remeasurement, sale or write down of assets, net increased $8.7 million from 2013 to 2014. The increase is primarily attributed to an impairment loss in 2014 of $8.5 million due to the reduction of the estimated holding periods of three freestanding stores.
Total Income From Discontinued Operations:
Total income from discontinued operations of $143.4 million in 2013 was primarily due to the gains on sales in 2013 of Green Tree Mall of $59.8 million and Northridge Mall and Rimrock Mall of $82.2 million (See "Acquisitions and Dispositions" in Management's Overview and Summary). Due to the adoption of ASU 2014-08 on January 1, 2014, there is no income from discontinued operations in 2014.
Net Income:
Net income decreased $216.8 million from 2013 to 2014. The decrease is primarily attributed to the decrease in total income from discontinued operations of $143.4 million and from the decrease in equity in income from unconsolidated joint ventures of $78.3 million.
Funds From Operations ("FFO"):
Primarily as a result of the factors mentioned above, FFO—diluted decreased 0.4% from $130.4 million in 2013 to $129.8 million in 2014. For a reconciliation of FFO and FFO—diluted to net income attributable to the Company, the most directly comparable GAAP financial measure, see "Funds From Operations ("FFO")" below.
37
Comparison of Six Months Ended June 30, 2014 and 2013
Revenues:
Rental revenue increased by $22.3 million, or 7.9%, from 2013 to 2014. The increase in rental revenue is attributed to an increase of $11.8 million from the Acquisition Properties, $10.9 million from the Redevelopment Properties and $2.9 million from the Same Centers offset in part by a decrease of $3.3 million from the Disposition Properties. The amortization of above and below-market leases decreased from $3.0 million in 2013 to $2.7 million in 2014. The amortization of straight-line rents decreased from $3.7 million in 2013 to $3.1 million in 2014. Lease termination income increased from $1.4 million in 2013 to $1.9 million in 2014.
Tenant recoveries increased $14.2 million, or 8.9%, from 2013 to 2014. This increase in tenant recoveries is attributed to an increase of $7.6 million from the Acquisition Properties, $6.6 million from the Redevelopment Properties and $1.6 million from the Same Centers offset in part by a decrease of $1.6 million from the Disposition Properties.
Management Companies' revenue decreased from $20.5 million in 2013 to $16.9 million in 2014. The decrease in Management Companies' revenue is primarily due to a reduction in management fees as a result of the sales of Redmond Town Center Office, Kitsap Mall, Redmond Town Center and Ridgmar Mall in 2013 and the conversion of Camelback Colonnade and Superstition Springs Center from joint ventures to consolidated Centers in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Shopping Center and Operating Expenses:
Shopping center and operating expenses increased $14.9 million, or 9.5%, from 2013 to 2014. The increase in shopping center and operating expenses is attributed to an increase of $9.6 million from the Redevelopment Properties, $7.8 million from the Acquisition Properties and $0.9 million from the Same Centers offset in part by a decrease of $3.4 million from the Disposition Properties.
Management Companies' Operating Expenses:
Management Companies' operating expenses decreased $2.3 million from 2013 to 2014 due to a decrease in compensation costs.
REIT General and Administrative Expenses:
REIT general and administrative expenses decreased by $0.7 million from 2013 to 2014.
Depreciation and Amortization:
Depreciation and amortization increased $0.9 million from 2013 to 2014. The increase in depreciation and amortization is primarily attributed to an increase of $6.8 million from the Acquisition Properties and $4.8 million from the Redevelopment Properties offset in part by a decrease of $8.6 million from the Same Centers and $2.1 million from the Disposition Properties.
Interest Expense:
Interest expense decreased $7.9 million from 2013 to 2014. The decrease in interest expense was primarily attributed to a decrease of $6.7 million from borrowings under the Company's line of credit, $3.0 million from the Same Centers and $0.2 from term loans. These decreases were offset in part by an increase of $1.9 million from the Acquisition Properties and $0.1 million from the Redevelopment Properties.
The above interest expense items are net of capitalized interest, which increased from $5.3 million in 2013 to $5.6 million in 2014.
Equity in Income of Unconsolidated Joint Ventures:
Equity in income of unconsolidated joint ventures decreased $82.6 million from 2013 to 2014. The decrease is primarily attributed to the gains on the sales of Redmond Town Center Office and Kitsap Mall in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
(Loss) Gain on Remeasurement, Sale or Write Down of Assets, net:
The loss on remeasurement, sale or write down of assets, net, increased $15.1 million from 2013 to 2014. The increase in loss on remeasurement, sale or write down of assets, net, is primarily attributed to the impairment loss in 2014 of $8.5 million due to the reduction of the estimated holding periods of three freestanding stores and the gain of $5.4 million in 2013 on the sales of land.
38
Total Income From Discontinued Operations:
Total income from discontinued operations of $146.0 million in 2013 was primarily due to the gains on sales in 2013 of Green Tree Mall of $59.8 million and Northridge Mall and Rimrock Mall of $82.2 million (See "Acquisitions and Dispositions" in Management's Overview and Summary). Due to the adoption of ASU 2014-08 on January 1, 2014, there is no income from discontinued operations in 2014.
Net Income:
Net income decreased $219.7 million from 2013 to 2014. The decrease is primarily attributed to the decrease in total income from discontinued operations of $146.0 million and the decrease in equity in income of unconsolidated joint ventures of $82.6 million.
Funds From Operations ("FFO"):
Primarily as a result of the factors mentioned above, FFO—diluted decreased 2.3% from $257.4 million in 2013 to $251.4 million in 2014. For a reconciliation of FFO and FFO—diluted to net income attributable to the Company, the most directly comparable GAAP financial measure, see "Funds From Operations ("FFO")" below.
Operating Activities:
Cash provided by operating activities increased from $182.8 million in 2013 to $190.6 million in 2014. The increase was primarily due to changes in assets and liabilities and the results as discussed above.
Investing Activities:
Cash used in investing activities increased from $120.5 million in 2013 to $174.8 million in 2014. The increase in cash used in investing activities was primarily due to a decrease in cash proceeds from the sale of assets of $289.6 million, a decrease in distributions from unconsolidated joint ventures of $186.7 million and an increase in contributions to unconsolidated joint ventures of $65.7 million. These increases in cash used in investing activities were offset in part by a decrease in cash used in the acquisitions of property of $477.3 million. The decrease in the acquisitions of property is primarily due to the purchase of Green Acres Mall in 2013 (See "Acquisitions and Dispositions" in Management's Overview and Summary).
Financing Activities:
Cash used in financing activities decreased from $81.2 million in 2013 to $29.0 million in 2014. The decrease in cash used in financing activities was primarily due to a decrease in proceeds from mortgages, bank and other notes payable of $1.8 billion, a decrease in proceeds from stock offerings of $171.2 million and an increase in dividends and distributions of $17.8 million offset in part by a decrease in payments on mortgages, bank and other notes payable of $2.0 billion.
39
Liquidity and Capital Resources
The Company anticipates meeting its liquidity needs for its operating expenses, debt service and dividend requirements for the next twelve months through cash generated from operations, working capital reserves and/or borrowings under its unsecured line of credit. The following tables summarize capital expenditures incurred at the Centers:
For the Six Months Ended June 30, | |||||||
(Dollars in thousands) | 2014 | 2013 | |||||
Consolidated Centers: | |||||||
Acquisitions of property and equipment | $ | 45,599 | $ | 534,520 | |||
Development, redevelopment, expansion and renovation of Centers | 57,725 | 74,950 | |||||
Tenant allowances | 9,779 | 10,428 | |||||
Deferred leasing charges | 12,322 | 14,219 | |||||
$ | 125,425 | $ | 634,117 | ||||
Joint Venture Centers (at Company's pro rata share): | |||||||
Acquisitions of property and equipment | $ | 790 | $ | 2,024 | |||
Development, redevelopment, expansion and renovation of Centers | 103,826 | 45,503 | |||||
Tenant allowances | 1,492 | 4,182 | |||||
Deferred leasing charges | 1,550 | 1,814 | |||||
$ | 107,658 | $ | 53,523 |
The Company expects amounts to be incurred during the next twelve months for tenant allowances and deferred leasing charges to be comparable or less than 2013 and that capital for those expenditures will be available from working capital, cash flow from operations, borrowings on property specific debt or unsecured corporate borrowings. The Company expects to incur between $300 million and $400 million during the next twelve months for development, redevelopment, expansion and renovations. Capital for these major expenditures, developments and/or redevelopments has been, and is expected to continue to be, obtained from a combination of debt or equity financings, which are expected to include borrowings under the Company's line of credit and construction loans. The Company has also generated liquidity in the past through equity offerings, property refinancings, joint venture transactions and the sale of non-core assets. The Company recently sold certain non-core assets and may sell additional non-core assets in 2014, depending on market conditions. Furthermore, the Company has filed a shelf registration statement which registered an unspecified amount of common stock, preferred stock, depositary shares, debt securities, warrants, rights and units.
The capital and credit markets can fluctuate and, at times, limit access to debt and equity financing for companies. As demonstrated by the Company's activity in 2013, including through its $500 million ATM Program as discussed below and its $1.5 billion line of credit, the Company has been able to access capital; however, there is no assurance the Company will be able to do so in future periods or on similar terms and conditions. Many factors impact the Company's ability to access capital, such as its overall debt level, interest rates, interest coverage ratios and prevailing market conditions. In the event that the Company has significant tenant defaults as a result of the overall economy and general market conditions, the Company could have a decrease in cash flow from operations, which could result in increased borrowings under its line of credit. These events could result in an increase in the Company's proportion of floating rate debt, which would cause it to be subject to interest rate fluctuations in the future.
The Company has an equity distribution agreement ("Distribution Agreement") with a number of sales agents to issue and sell, from time to time, shares of common stock, having an aggregate offering price of up to $500 million (the “Shares”). Sales of the Shares, if any, may be made in privately negotiated transactions and/or any other method permitted by law, including sales deemed to be an “at the market” offering, which includes sales made directly on the New York Stock Exchange or sales made to or through a market maker other than on an exchange. This offering is referred to herein as the "ATM Program". During the six months ended June 30, 2014, the Company did not sell any shares of common stock under the ATM Program. During the year ended December 31, 2013, the Company sold 2,456,956 shares of common stock under the ATM Program in exchange for aggregate gross proceeds of $173.0 million and net proceeds of $171.1 million after commissions and other transaction costs. The proceeds from the sales were used to pay down the Company's line of credit. As of June 30, 2014, $149.1 million of the Shares remained available to be sold under the ATM Program. Actual future sales will depend upon a variety of factors including but not limited to market conditions, the trading price of the Company's common stock and the Company's capital needs. The Company has no obligation to sell the remaining shares available for sale under the ATM Program.
40
The Company's total outstanding loan indebtedness at June 30, 2014 was $6.2 billion (consisting of $4.8 billion of consolidated debt, less $0.3 billion of noncontrolling interest, plus $1.7 billion of its pro rata share of unconsolidated joint venture debt). The majority of the Company's debt consists of fixed-rate conventional mortgage notes collateralized by individual properties. The Company expects that all of the maturities during the next twelve months will be refinanced, restructured, extended and/or paid off from the Company's line of credit or cash on hand.
The Company has a $1.5 billion revolving line of credit facility that provides for an interest rate of LIBOR plus a spread of 1.38% to 2.0%, depending on the Company's overall leverage levels, and matures on August 6, 2018. Based on the Company's leverage level as of June 30, 2014, the borrowing rate on the facility was LIBOR plus 1.38%. In addition, the line of credit can be expanded, depending on certain conditions, up to a total facility of $2.0 billion. All obligations under the facility are unconditionally guaranteed only by the Company. At June 30, 2014, total borrowings under the line of credit were $250.0 million with an average effective interest rate of 2.17%.
The Company has a $125.0 million unsecured term loan under the Company's line of credit that bears interest at LIBOR plus a spread of 1.95% to 3.20%, depending on the Company's overall leverage levels, and matures on December 8, 2018. Based on the Company's leverage level at June 30, 2014, the borrowing rate was LIBOR plus 1.95%. As of June 30, 2014, the total interest rate was 2.25%.
Cash dividends for the six months ended June 30, 2014 were $191.2 million. A total of $190.6 million was funded by cash flows provided by operations and the remaining $0.6 million was funded through distributions received from unconsolidated joint ventures.
At June 30, 2014, the Company was in compliance with all applicable loan covenants under its agreements.
At June 30, 2014, the Company had cash and cash equivalents of $56.5 million.
Off-Balance Sheet Arrangements:
The Company accounts for its investments in joint ventures that it does not have a controlling interest in, or is not the primary beneficiary of, using the equity method of accounting and those investments are reflected on the Consolidated Balance Sheets of the Company as "Investments in unconsolidated joint ventures" and "Distributions in excess of investments in unconsolidated joint ventures".
In addition, certain joint ventures also have secured debt that could become recourse debt to the Company or its subsidiaries, in excess of the Company's pro rata share, should the joint ventures be unable to discharge the obligations of the related debt. At June 30, 2014, the balance of the debt that could be recourse to the Company was $33.5 million offset in part by an indemnity agreement from a joint venture partner for $16.8 million. The maturity of the recourse debt, net of the indemnification, is $16.8 million in 2015.
Additionally, as of June 30, 2014, the Company was contingently liable for $18.4 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, 2014 for the consolidated Centers over the periods in which they are expected to be paid (in thousands):
Payment Due by Period | |||||||||||||||||||
Contractual Obligations | Total | Less than 1 year | 1 - 3 years | 3 - 5 years | More than five years | ||||||||||||||
Long-term debt obligations (includes expected interest payments) | $ | 5,465,361 | $ | 282,453 | $ | 1,125,487 | $ | 1,809,286 | $ | 2,248,135 | |||||||||
Operating lease obligations(1) | 361,795 | 15,367 | 30,779 | 23,835 | 291,814 | ||||||||||||||
Purchase obligations(1) | 36,720 | 36,720 | — | — | — | ||||||||||||||
Other long-term liabilities | 272,478 | 231,872 | 3,138 | 3,470 | 33,998 | ||||||||||||||
$ | 6,136,354 | $ | 566,412 | $ | 1,159,404 | $ | 1,836,591 | $ | 2,573,947 |
_______________________________________________________________________________
(1) | See Note 15—Commitments and Contingencies in the Company's Notes to Consolidated Financial Statements. |
41
Funds From Operations ("FFO")
The Company uses FFO in addition to net income to report its operating and financial results and considers FFO and FFO-diluted as supplemental measures for the real estate industry and a supplement to Generally Accepted Accounting Principles ("GAAP") measures. The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from extraordinary items and sales of depreciated operating properties, plus real estate related depreciation and amortization, impairment write-downs of real estate and write-downs of investments in an affiliate where the write-downs have been driven by a decrease in the value of real estate held by the affiliate and after adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect FFO on the same basis.
FFO and FFO on a diluted basis are useful to investors in comparing operating and financial results between periods. This is especially true since FFO excludes real estate depreciation and amortization, as the Company believes real estate values fluctuate based on market conditions rather than depreciating in value ratably on a straight-line basis over time. The Company believes that such a presentation also provides investors with a more meaningful measure of its operating results in comparison to the operating results of other REITs. The Company further believes that FFO on a diluted basis is a measure investors find most useful in measuring the dilutive impact of outstanding convertible securities.
The Company believes that 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. The Company also cautions that FFO, as presented, may not be comparable to similarly titled measures reported by other REITs.
Management compensates for the limitations of FFO by providing investors with financial statements prepared according to GAAP, along with this detailed discussion of FFO and a reconciliation of FFO and FFO-diluted to net income. Management believes that to further understand the Company's performance, FFO should be compared with the Company's reported net income and considered in addition to cash flows in accordance with GAAP, as presented in the Company's consolidated financial statements.
42
Funds From Operations ("FFO") (Continued)
The following reconciles net income attributable to the Company to FFO and FFO-diluted for the three and six months ended June 30, 2014 and 2013 (dollars and shares in thousands):
For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income attributable to the Company | $ | 16,088 | $ | 218,997 | $ | 33,907 | $ | 237,089 | ||||||||
Adjustments to reconcile net income attributable to the Company to FFO—basic and diluted: | ||||||||||||||||
Noncontrolling interests in the Operating Partnership | 1,154 | 15,902 | 2,419 | 17,244 | ||||||||||||
Loss (gain) on remeasurement, sale or write down of consolidated assets, net | 9,455 | (141,108 | ) | 11,065 | (145,942 | ) | ||||||||||
Add: gain (loss) on sale of undepreciated consolidated assets | 122 | (10 | ) | 122 | 2,238 | |||||||||||
Add: noncontrolling interests share of (loss) gain on remeasurement, sale or write down of consolidated joint ventures, net | (39 | ) | (9 | ) | (39 | ) | 3,163 | |||||||||
Loss (gain) on remeasurement, sale or write down of assets from unconsolidated joint ventures, net(1) | 3,310 | (73,035 | ) | 3,372 | (73,016 | ) | ||||||||||
Add: gain on sale of undepreciated assets from unconsolidated joint ventures(1) | 2 | 486 | — | 484 | ||||||||||||
Depreciation and amortization on consolidated assets | 87,801 | 93,984 | 176,457 | 187,143 | ||||||||||||
Less: depreciation and amortization attributable to noncontrolling interests on consolidated joint ventures | (5,387 | ) | (4,603 | ) | (10,846 | ) | (9,137 | ) | ||||||||
Depreciation and amortization on unconsolidated joint ventures(1) | 19,952 | 22,815 | 40,327 | 44,147 | ||||||||||||
Less: depreciation on personal property | (2,633 | ) | (3,014 | ) | (5,400 | ) | (6,034 | ) | ||||||||
FFO—basic and diluted | $ | 129,825 | $ | 130,405 | $ | 251,384 | $ | 257,379 | ||||||||
Weighted average number of FFO shares outstanding for: | ||||||||||||||||
FFO—basic (2) | 151,007 | 149,311 | 150,883 | 148,532 | ||||||||||||
Adjustments for impact of dilutive securities in computing FFO-diluted: | ||||||||||||||||
Share and unit based compensation plans | 142 | 154 | 98 | 121 | ||||||||||||
FFO—diluted (3) | 151,149 | 149,465 | 150,981 | 148,653 |
(1) | Unconsolidated joint ventures are presented at the Company's pro rata share. |
(2) | Includes 10.1 million and 9.9 million OP Units for the three months ended June 30, 2014 and 2013, respectively, and 10.1 million and 10.1 million OP units for the six months ended June 30, 2014 and 2013, respectively. |
(3) | The computation of FFO—diluted shares outstanding includes the effect of share and unit-based compensation plans using the treasury stock method. It also assumes the conversion of MACWH, LP common and preferred units to the extent that they are dilutive to the FFO—diluted computation. |
43
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
The Company's primary market risk exposure is interest rate risk. The Company has managed and will continue to manage interest rate risk by (1) maintaining a ratio of fixed rate, long-term debt to total debt such that floating rate exposure is kept at an acceptable level, (2) reducing interest rate exposure on certain long-term floating rate debt through the use of interest rate caps and/or swaps with matching maturities where appropriate, (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, 2014 concerning the Company's long-term debt obligations, including principal cash flows by scheduled maturity, weighted average interest rates and estimated fair value ("FV") (dollars in thousands):
For the years ended June 30, | |||||||||||||||||||||||||||||||
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | FV | ||||||||||||||||||||||||
CONSOLIDATED CENTERS (1): | |||||||||||||||||||||||||||||||
Long-term debt: | |||||||||||||||||||||||||||||||
Fixed rate | $ | 181,425 | $ | 757,836 | $ | 71,354 | $ | 499,281 | $ | 379,754 | $ | 2,160,181 | $ | 4,049,831 | $ | 4,126,054 | |||||||||||||||
Average interest rate | 4.73 | % | 5.51 | % | 3.68 | % | 3.62 | % | 3.06 | % | 4.07 | % | 4.21 | % | |||||||||||||||||
Floating rate | 90,000 | — | 245,276 | — | 375,000 | — | 710,276 | 695,462 | |||||||||||||||||||||||
Average interest rate | 2.71 | % | — | % | 2.07 | % | — | % | 2.19 | % | — | % | 2.43 | % | |||||||||||||||||
Total debt—Consolidated Centers | $ | 271,425 | $ | 757,836 | $ | 316,630 | $ | 499,281 | $ | 754,754 | $ | 2,160,181 | $ | 4,760,107 | $ | 4,821,516 | |||||||||||||||
UNCONSOLIDATED JOINT VENTURE CENTERS (1): | |||||||||||||||||||||||||||||||
Long-term debt (at Company's pro rata share): | |||||||||||||||||||||||||||||||
Fixed rate | $ | 178,653 | $ | 296,950 | $ | 65,203 | $ | 65,619 | $ | 104,335 | $ | 912,293 | $ | 1,623,053 | $ | 1,646,284 | |||||||||||||||
Average interest rate | 5.78 | % | 6.41 | % | 6.20 | % | 4.44 | % | 4.38 | % | 3.70 | % | 4.60 | % | |||||||||||||||||
Floating rate | 14,290 | 26,034 | 1,102 | 65,191 | 9,249 | — | 115,866 | 114,536 | |||||||||||||||||||||||
Average interest rate | 3.05 | % | 3.35 | % | 2.18 | % | 2.24 | % | 2.04 | % | — | % | 2.57 | % | |||||||||||||||||
Total debt—Unconsolidated Joint Venture Centers | $ | 192,943 | $ | 322,984 | $ | 66,305 | $ | 130,810 | $ | 113,584 | $ | 912,293 | $ | 1,738,919 | $ | 1,760,820 |
(1) | The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met. |
The consolidated Centers' total fixed rate debt at June 30, 2014 and December 31, 2013 was $4.0 billion and $4.1 billion, respectively. The average interest rate on fixed rate debt at June 30, 2014 and December 31, 2013 was 4.21% and 4.25%, respectively. The consolidated Centers' total floating rate debt at June 30, 2014 and December 31, 2013 was $710.3 million and $468.8 million, respectively. The average interest rate on floating rate debt at June 30, 2014 and December 31, 2013 was 2.43% and 2.59%, respectively.
The Company's pro rata share of the unconsolidated joint venture Centers' fixed rate debt at June 30, 2014 and December 31, 2013 was $1.6 billion. The average interest rate on fixed rate debt at June 30, 2014 and December 31, 2013 was 4.60%. The Company's pro rata share of the unconsolidated joint venture Centers' floating rate debt at June 30, 2014 and December 31, 2013 was $115.9 million. The average interest rate on the floating rate debt at June 30, 2014 and December 31, 2013 was 2.57% and 2.59%, respectively.
In addition, the Company has assessed the market risk for its floating rate debt and believes that a 1% increase in interest rates would decrease future earnings and cash flows by approximately $8.3 million per year based on $0.8 billion of floating rate debt outstanding at June 30, 2014.
The estimated fair value of the Company's long-term debt is based on a present value model utilizing interest rates that reflect the risks associated with long-term debt of similar risk and duration. In addition, the method of computing fair value for mortgage notes payable included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt (See Note 8—Mortgage Notes Payable and Note 9—Bank and Other Notes Payable in the Company's Notes to the Consolidated Financial Statements).
44
Item 4. | Controls and Procedures |
As required by Rule 13a-15(b) under the Securities Exchange Act of 1934, management carried out an evaluation, under the supervision and with the participation of the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company's disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on their evaluation as of June 30, 2014, the Company's Chief Executive Officer and Chief Financial Officer have concluded that the Company's disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) were effective to ensure that the information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is (a) recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms and (b) accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
In addition, there has been no change in the Company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934) that occurred during the Company's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
45
PART II OTHER INFORMATION
Item 1. Legal Proceedings
None of the Company, the Operating Partnership, the Management Companies or their respective affiliates are currently involved in any material legal proceedings.
Item 1A. Risk Factors
There have been no material changes to the risk factors relating to the Company set forth under the caption "Item 1A. Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2013.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not Applicable
Item 3. Defaults Upon Senior Securities
Not Applicable
Item 4. Mine Safety Disclosures
Not Applicable
Item 5. Other Information
Not Applicable
46
Item 6. Exhibits
Exhibit Number | Description | |
2.1 | Contribution Agreement and Joint Escrow Instructions, dated October 21, 2012, by and among Alexander's Kings Plaza, LLC, Alexander's of Kings, LLC, Kings Parking, LLC and Brooklyn Kings Plaza LLC (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date November 28, 2012). | |
2.2 | Agreement of Sale and Purchase, dated October 21, 2012, by and among Green Acres Mall, L.L.C. and Valley Stream Green Acres LLC (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date January 24, 2013). | |
3.1 | Articles of Amendment and Restatement of the Company (incorporated by reference as an exhibit to the Company's Registration Statement on Form S-11, as amended (No. 33-68964)). | |
3.1.1 | Articles Supplementary of the Company (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date May 30, 1995). | |
3.1.2 | Articles Supplementary of the Company (with respect to the first paragraph) (incorporated by reference as an exhibit to the Company's 1998 Form 10-K). | |
3.1.3 | Articles Supplementary of the Company (Series D Preferred Stock) (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date July 26, 2002). | |
3.1.4 | Articles Supplementary of the Company (incorporated by reference as an exhibit to the Company's Registration Statement on Form S-3, as amended (No. 333-88718)). | |
3.1.5 | Articles of Amendment (declassification of Board) (incorporated by reference as an exhibit to the Company's 2008 Form 10-K). | |
3.1.6 | Articles Supplementary (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date February 5, 2009). | |
3.1.7 | Articles of Amendment (increased authorized shares) (incorporated by reference as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009). | |
3.1.8 | Articles of Amendment (to eliminate the supermajority vote requirement to amend the charter and to clarify a reference in Article NINTH) (incorporated by reference as an exhibit to the Company’s Current Report on Form 8-K, event date May 30, 2014). | |
3.2 | Amended and Restated Bylaws of the Company (incorporated by reference as an exhibit to the Company's Current Report on Form 8-K, event date January 29, 2014). | |
10.1* | The Macerich Company 2003 Equity Incentive Plan, as amended and restated as of May 30, 2014 (incorporated by reference as an exhibit to the Company’s Current Report on Form 8-K, event date May 30, 2014). | |
31.1 | Section 302 Certification of Arthur Coppola, Chief Executive Officer | |
31.2 | Section 302 Certification of Thomas O'Hern, Chief Financial Officer | |
32.1 | Section 906 Certifications of Arthur Coppola and Thomas O'Hern | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
* Represents a management contract, or compensatory plan, contract or arrangement required to be filed pursuant to Regulation S-K.
47
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
THE MACERICH COMPANY | ||||
By: | /s/ Thomas E. O'Hern | |||
Thomas E. O'Hern | ||||
Senior Executive Vice President and Chief Financial Officer | ||||
Date: | August 1, 2014 | (Principal Financial Officer) |
48