EX-99.1 2 a14-4675_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

GGP REPORTS FULL YEAR 2013 RESULTS

Same Store NOI Increases 6.0%; Company EBITDA Increases 4.3%

Company FFO per Share Increases 18.2%

Announces 2014 Guidance

 

Chicago, Illinois, February 3, 2014 – General Growth Properties, Inc. (the “Company” or “GGP”) (NYSE: GGP) today reported results for the three and twelve months ended December 31, 2013.

 

Financial Results

 

For the Three Months Ended December 31, 2013

Company Funds from Operations (“Company FFO”) per share increased 17.0% to $0.36 per diluted share from $0.31 per diluted share in the prior year period. Company FFO increased 11.3% to $347 million from $311 million in the prior year period.

 

Company Earnings Before Interest, Taxes, Depreciation and Amortization (“Company EBITDA”) increased 3.7% to $556 million from $536 million in the prior year period.

 

Comparable Net Operating Income (“Same Store NOI”) increased 6.2% to $582 million from $548 million in the prior year period.

 

Net income attributable to GGP, which is impacted primarily by depreciation expense, provisions for impairment and a gain from change in control of investment properties, was $77 million, or $0.07 per diluted share, as compared to $32 million, or $0.04 per diluted share, in the prior year period.

 

For the Twelve Months Ended December 31, 2013

Company FFO per share increased 18.2% to $1.16 per diluted share from $0.98 per diluted share in the prior year period. Company FFO increased 15.7% to $1,148 million from $992 million in the prior year period.

 

Company EBITDA increased 4.3% to $2,015 million from $1,932 million in the prior year period.

 

Same Store NOI increased 6.0% to $2,112 million from $1,993 million in the prior year period.

 

Net income attributable to GGP, which is impacted primarily by depreciation expense, a gain from change in control of investment properties and a non-cash accounting adjustment for outstanding warrants, was $303 million, or $0.31 per diluted share, as compared to a Net loss attributable to GGP of $481 million, or $0.52 loss per diluted share, in the prior year period.

 

Operational Highlights for the Regional Mall Portfolio

 

·      Tenant sales increased 3.6% to $564 per square foot on a trailing 12-month basis.

·      Mall leased percentage was 97.1% at quarter end, an increase of 100 basis points from December 31, 2012.

·      Initial rental rates for executed leases commencing in 2013 on a suite-to-suite basis increased 12.3%, or $7.05 per square foot, to $64.29 per square foot when compared to the rental rate for expiring leases.

 

1



 

 

Financing Activities

 

Property-Level Debt

During the three months ended December 31, 2013, the Company obtained $649 million ($592 million at share) of property-level debt with a weighted-average interest rate of 3.76% (3.79% at share) and weighted-average term-to-maturity of 7.5 years (7.7 years at share). The prior loans had a weighted-average interest rate of 5.00% (5.02% at share) and a remaining term-to-maturity of 2.3 years (2.1 years at share). The transactions generated approximately $167 million of net proceeds.

 

Investment Activities

 

Acquisitions

During the three months ended December 31, 2013, the Company acquired two properties for $315 million and land for development for $35 million.

 

Dispositions

During the three months ended December 31, 2013, the Company sold three malls for gross proceeds of $134 million.

 

Development

The Company has development and redevelopment activities totaling approximately $2.1 billion of which approximately $285 million has opened.

 

Guidance

 

Company FFO for the year ending December 31, 2014, is expected to be $1.27 to $1.31 per diluted share. Company FFO for the first quarter 2014 is expected to be $0.29 to $0.30 per diluted share.

 

The following table provides a reconciliation of the range of estimated diluted net income attributable to GGP per share to estimated FFO per diluted share and Company FFO per diluted share.

 

 

 

For the year ending
December 31, 2014

 

For the three months ending
March 31, 2014

 

 

 

Low End

 

High End

 

Low End

 

High End

 

 

 

 

 

 

 

 

 

 

 

Company FFO per diluted share

 

$1.27

 

$1.31

 

$0.29

 

$0.30

 

Adjustments (1)

 

(0.04)

 

(0.04)

 

(0.01)

 

(0.01)

 

FFO

 

1.23

 

1.27

 

0.28

 

0.29

 

Depreciation, including share of joint ventures

 

(0.91)

 

(0.91)

 

(0.22)

 

(0.22)

 

Net income attributable to common stockholders

 

0.32

 

0.36

 

0.06

 

0.07

 

Preferred stock dividends

 

0.02

 

0.02

 

-

 

-

 

Net income attributable to GGP

 

$0.34

 

$0.38

 

$0.06

 

$0.07

 

 

(1)          Includes impact of straight-line rent, above/below market rent, ground rent amortization and debt market rate adjustments.

 

2



 

 

The guidance estimate reflects management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, retail sales, variable expenses, interest rates and the earnings impact of the events referenced in this release and previously disclosed. The guidance also reflects management’s view of capital market conditions. The estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions or capital markets activity. Earnings per share estimates may be subject to fluctuations as a result of several factors, including any gains or losses associated with disposition activity. By definition, FFO and Company FFO do not include real estate-related depreciation and amortization, provisions for impairment, or gains or losses associated with property disposition activities. This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release and in the Company’s annual and quarterly periodic reports filed with the Securities and Exchange Commission.

 

Investor Conference Call

 

On Tuesday, February 4, 2014, the Company will host a conference call at 9:00 a.m. CST (10:00 a.m. EST). The conference call will be accessible by telephone and through the Internet. Interested parties can access the call by dialing 877.845.1018 (international 707.287.9345). A live webcast of the conference call will be available in listen-only mode in the Investors section at www.ggp.com. Interested parties should access the conference call or website 10 minutes prior to the beginning of the call in order to register.

 

For those unable to listen to the call live, a replay will be available for approximately two weeks after the conference call event. To access the replay, dial 855.859.2056 (international 404.537.3406) conference ID 27702464.

 

Supplemental Information

 

The Company has prepared a supplemental information report available on www.ggp.com in the Investors section. This information also has been furnished with the Securities and Exchange Commission as an exhibit on Form 8-K.

 

Forward-Looking Statements

 

Certain statements made in this press release may be deemed “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statement are based on reasonable assumption, it can give no assurance that its expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to,  the Company’s ability to refinance, extend, restructure or repay near and intermediate term debt, its indebtedness, its ability to raise capital through equity issuances, asset sales or the incurrence of new debt, retail and credit market conditions, impairments, its liquidity demands, retail and economic conditions. The Company discusses these and other risks and uncertainties in its annual and quarterly periodic reports filed with the Securities and Exchange Commission. The Company may update that discussion in its periodic reports, but otherwise takes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

 

Investors and others should note that we post our current Investor Presentation on the Investors page of our website at ggp.com.  From time to time, we update that Investor Presentation and when we do, it will be posted on the Investors page of our website at ggp.com.  It is possible that the updates could include information deemed to be material information.  Therefore, we encourage investors, the media and others interested in our company to review the information we post on the Investors page of our website at ggp.com from time to time.

 

3



 

 

General Growth Properties, Inc.

 

General Growth Properties, Inc. is an S&P 500 company focused exclusively on owning, managing, leasing, and redeveloping high-quality retail properties throughout the United States. GGP’s portfolio is comprised of 120 retail properties in the United States comprising approximately 125 million square feet. GGP is headquartered in Chicago, Illinois, and publicly traded on the NYSE under the symbol GGP.

 

Investor Relations Contact:

Media Contact:

Kevin Berry

David Keating

VP Investor Relations

VP Corporate Communications

(312) 960-5529

(312) 960-6325

kevin.berry@ggp.com

david.keating@ggp.com

 

4



 

 

Non-GAAP Supplemental Financial Measures and Definitions

 

Net Operating Income (“NOI”) and Company NOI

The Company defines NOI as income from property operations after operating expenses have been deducted, but prior to deducting financing, administrative and income tax expenses.  NOI has been reflected on a proportionate basis (at the Company’s ownership share).  Other REITs may use different methodologies for calculating NOI, and accordingly, the Company’s NOI may not be comparable to other REITs.  The Company considers NOI a helpful supplemental measure of its operating performance because it is a direct measure of the actual results of the Company’s properties.  Because NOI excludes general and administrative expenses, interest expense, retail investment property impairment or non-recoverable development costs, depreciation and amortization, gains and losses from property dispositions, allocations to noncontrolling interests, provision for income taxes, discontinued operations, preferred stock dividends, and extraordinary items, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact on operations from trends in occupancy rates, rental rates and operating costs.

 

The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI certain non-cash and non-comparable items such as straight-line rent and intangible asset and liability amortization, which are a result of the Company’s acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company’s financial performance.  The Company presents Company NOI and Company FFO (as defined below), as management of the Company believes certain investors and other users of the Company’s financial information use them as measures of the Company’s historical operating performance.

 

Funds From Operations (“FFO”) and Company FFO

The Company determines FFO based upon the definition set forth by National Association of Real Estate Investment Trusts (“NAREIT”).  The Company determines FFO to be its share of consolidated net income (loss) computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding cumulative effects of accounting changes, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon the Company’s economic ownership interest, and all determined on a consistent basis in accordance with GAAP.  As with the Company’s presentation of NOI, FFO has been reflected on a proportionate basis.

 

The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.  FFO facilitates an understanding of the operating performance of the Company’s properties between periods because it does not give effect to real estate depreciation and amortization since these amounts are computed to allocate the cost of a property over its useful life.  Since values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, the Company believes that FFO provides investors with a clearer view of the Company’s operating performance.

 

As with the Company’s presentation of Company NOI, the Company also considers Company FFO to be a helpful supplemental measure of the operating performance for equity REITs because it excludes from FFO certain items that are non-cash and certain non-comparable items such as Company NOI adjustments, and FFO items such as FFO from discontinued operations related to the spin-off of Rouse Properties, Inc, mark-to-market adjustments on debt and gains on the extinguishment of debt, warrant liability adjustment, and interest expense on debt repaid or settled all which are a result of the Company’s acquisition accounting and other capital contribution or restructuring events.

 

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

The Company presents NOI and FFO as they are financial measures widely used in the REIT industry.  In order to provide a better understanding of the relationship between the Company’s non-GAAP financial measures of NOI, Company NOI, FFO and Company FFO, reconciliations have been provided as follows: a reconciliation of GAAP operating income to NOI and Company NOI and a reconciliation of net loss attributable to GGP to FFO and Company FFO.  None of the Company’s non-GAAP financial measures represents cash flow from operating activities in accordance with GAAP, none should be considered as an alternative to GAAP net income (loss) attributable to GGP and none are necessarily indicative of cash available to fund cash needs.  In addition, the Company has presented such financial measures on a consolidated and unconsolidated basis (at the Company’s ownership share) as the Company believes that given the significance of the Company’s operations that are owned through investments accounted for on the equity method of accounting, the detail of the operations of the Company’s unconsolidated properties provides important insights into the income and FFO produced by such investments for the Company as a whole.

 

5



 

FINANCIAL OVERVIEW

 

Consolidated Statements of Operations

(In thousands, except per share)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 2013

 

December 31, 2012

 

December 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

414,870

 

$

409,922

 

$

1,588,883

 

$

1,549,933

 

Tenant recoveries

 

184,610

 

176,077

 

723,634

 

700,914

 

Overage rents

 

28,659

 

35,413

 

56,212

 

69,756

 

Management fees and other corporate revenues

 

18,218

 

16,303

 

68,792

 

71,949

 

Other

 

35,006

 

26,045

 

89,866

 

74,286

 

Total revenues

 

681,363

 

663,760

 

2,527,387

 

2,466,838

 

Expenses:

 

 

 

 

 

 

 

 

 

Real estate taxes

 

64,212

 

52,957

 

243,941

 

219,139

 

Property maintenance costs

 

19,006

 

21,917

 

71,334

 

76,139

 

Marketing

 

8,155

 

11,662

 

26,214

 

33,263

 

Other property operating costs

 

84,952

 

88,506

 

352,466

 

361,345

 

Provision for doubtful accounts

 

571

 

1,373

 

4,068

 

4,017

 

Property management and other costs

 

41,432

 

40,641

 

164,777

 

159,600

 

General and administrative

 

14,658

 

7,602

 

49,237

 

39,120

 

Provisions for impairment

 

18,361

 

 

18,361

 

32,100

 

Depreciation and amortization

 

192,365

 

188,245

 

764,830

 

782,552

 

Total expenses

 

443,712

 

412,903

 

1,695,228

 

1,707,275

 

Operating income

 

237,651

 

250,857

 

832,159

 

759,563

 

Interest income

 

6,423

 

470

 

7,699

 

2,374

 

Interest expense

 

(176,351

)

(206,342

)

(736,560

)

(794,550

)

Loss on foreign currency

 

(7,312

)

 

(7,312

)

 

Warrant liability adjustment

 

 

(89,153

)

(40,546

)

(502,234

)

Gains from changes in control of investment properties

 

 

 

219,784

 

18,547

 

Loss on extinguishment of debt

 

 

(15,007

)

(36,479

)

(15,007

)

Income (loss) before income taxes, equity in income of Unconsolidated Real Estate Affiliates, discontinued operations, noncontrolling interests and preferred stock dividends

 

60,411

 

(59,175

)

238,745

 

(531,307

)

Benefit from (provision for) income taxes

 

891

 

(3,538

)

(345

)

(9,091

)

Equity in income of Unconsolidated Real Estate Affiliates

 

17,754

 

15,135

 

58,919

 

54,984

 

Equity in income of Unconsolidated Real Estate Affiliates - gain on investment

 

9,189

 

23,358

 

9,837

 

23,358

 

Income (loss) from continuing operations

 

88,245

 

(24,220

)

307,156

 

(462,056

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

(Loss) gain from discontinued operations, including gains (losses) on dispositions

 

(7,084

)

9,120

 

(15,851

)

(60,242

)

Gain on extinguishment of debt

 

 

50,765

 

25,894

 

50,765

 

Discontinued operations, net

 

(7,084

)

59,885

 

10,043

 

(9,477

)

Net income (loss)

 

81,161

 

35,665

 

317,199

 

(471,533

)

Allocation to noncontrolling interests

 

(3,964

)

(3,464

)

(14,671

)

(9,700

)

Net income (loss) attributable to GGP

 

77,197

 

32,201

 

302,528

 

(481,233

)

Preferred stock dividends

 

(3,984

)

 

(14,078

)

 

Net income (loss) attributable to common stockholders

 

$

73,213

 

$

32,201

 

$

288,450

 

$

(481,233

)

Basic Income (Loss) Per Share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.09

 

$

(0.02

)

$

0.30

 

$

(0.51

)

Discontinued operations

 

(0.01

)

0.06

 

0.01

 

(0.01

)

Total basic income (loss) per share

 

$

0.08

 

$

0.04

 

$

0.31

 

$

(0.52

)

Diluted Income (Loss) Per Share:

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.08

 

$

(0.02

)

$

0.30

 

$

(0.51

)

Discontinued operations

 

(0.01

)

0.06

 

0.01

 

(0.01

)

Total diluted income (loss) per share

 

$

0.07

 

$

0.04

 

$

0.31

 

$

(0.52

)

 



 

FINANCIAL OVERVIEW

 

Consolidated Balance Sheets

(In thousands)

 

 

 

December 31, 2013

 

December 31, 2012

 

Assets:

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

Land

 

$

4,320,597

 

$

4,278,471

 

Buildings and equipment

 

18,270,748

 

18,806,858

 

Less accumulated depreciation

 

(1,884,861

)

(1,440,301

)

Construction in progress

 

406,930

 

376,529

 

Net property and equipment

 

21,113,414

 

22,021,557

 

Investment in and loans to/from Unconsolidated Real Estate Affiliates

 

2,407,698

 

2,865,871

 

Net investment in real estate

 

23,521,112

 

24,887,428

 

Cash and cash equivalents

 

577,271

 

624,815

 

Accounts and notes receivable, net

 

478,899

 

260,860

 

Deferred expenses, net

 

189,452

 

179,837

 

Prepaid expenses and other assets

 

995,569

 

1,329,465

 

Total assets

 

$

25,762,303

 

$

27,282,405

 

Liabilities:

 

 

 

 

 

Mortgages, notes and loans payable

 

$

15,672,437

 

$

15,966,866

 

Investment in Unconsolidated Real Estate Affiliates

 

17,405

 

 

Accounts payable and accrued expenses

 

989,367

 

1,212,231

 

Dividend payable

 

134,476

 

103,749

 

Deferred tax liabilities

 

24,667

 

28,174

 

Tax indemnification liability

 

303,586

 

303,750

 

Junior Subordinated Notes

 

206,200

 

206,200

 

Warrant liability

 

 

1,488,196

 

Total liabilities

 

17,348,138

 

19,309,166

 

Redeemable noncontrolling interests:

 

 

 

 

 

Preferred

 

131,881

 

136,008

 

Common

 

97,021

 

132,211

 

Total redeemable noncontrolling interests

 

228,902

 

268,219

 

Equity:

 

 

 

 

 

Preferred stock

 

242,042

 

 

Stockholders’ equity

 

7,861,079

 

7,621,698

 

Noncontrolling interests in consolidated real estate affiliates

 

82,142

 

83,322

 

Total equity

 

8,185,263

 

7,705,020

 

Total liabilities and equity

 

$

25,762,303

 

$

27,282,405

 

 



 

PROPORTIONATE FINANCIAL STATEMENTS

 

Company NOI, EBITDA and FFO

For the Three Months Ended December 31, 2013 and 2012

(In thousands)

 

 

 

Three Months Ended December 31, 2013

 

Three Months Ended December 31, 2012

 

 

 

Consolidated
Properties

 

Noncontrolling
Interests

 

Unconsolidated
Properties

 

Proportionate

 

Adjustments

 

Company

 

Consolidated
Properties

 

Noncontrolling
Interests

 

Unconsolidated
Properties

 

Proportionate

 

Adjustments

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

414,870

 

$

(3,463

)

$

97,500

 

$

508,907

 

$

5,426

 

$

514,333

 

$

409,922

 

$

(3,468

)

$

84,242

 

$

490,696

 

$

10,646

 

$

501,342

 

Tenant recoveries

 

184,610

 

(1,254

)

40,709

 

224,065

 

 

224,065

 

176,077

 

(1,178

)

35,118

 

210,017

 

 

210,017

 

Overage rents

 

28,659

 

(241

)

8,369

 

36,787

 

 

36,787

 

35,413

 

(181

)

6,596

 

41,828

 

 

41,828

 

Other revenue

 

35,006

 

(147

)

5,122

 

39,981

 

 

39,981

 

26,045

 

(126

)

5,563

 

31,482

 

 

31,482

 

Total property revenues

 

663,145

 

(5,105

)

151,700

 

809,740

 

5,426

 

815,166

 

647,457

 

(4,953

)

131,519

 

774,023

 

10,646

 

784,669

 

Property operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

64,212

 

(531

)

12,792

 

76,473

 

(1,578

)

74,895

 

52,957

 

(523

)

11,683

 

64,117

 

(1,578

)

62,539

 

Property maintenance costs

 

19,006

 

(128

)

5,107

 

23,985

 

 

23,985

 

21,917

 

(147

)

4,856

 

26,626

 

 

26,626

 

Marketing

 

8,155

 

(91

)

2,782

 

10,846

 

 

10,846

 

11,662

 

(106

)

2,755

 

14,311

 

 

14,311

 

Other property operating costs

 

84,952

 

(424

)

20,129

 

104,657

 

(1,347

)

103,310

 

88,506

 

(582

)

18,064

 

105,988

 

(1,384

)

104,604

 

Provision for doubtful accounts

 

571

 

7

 

(196

)

382

 

 

382

 

1,373

 

48

 

508

 

1,929

 

 

1,929

 

Total property operating expenses

 

176,896

 

(1,167

)

40,614

 

216,343

 

(2,925

)

213,418

 

176,415

 

(1,310

)

37,866

 

212,971

 

(2,962

)

210,009

 

NOI

 

$

486,249

 

$

(3,938

)

$

111,086

 

$

593,397

 

$

8,351

 

$

601,748

 

$

471,042

 

$

(3,643

)

$

93,653

 

$

561,052

 

$

13,608

 

$

574,660

 

Management fees and other corporate revenues

 

18,218

 

 

 

18,218

 

 

18,218

 

16,303

 

 

 

16,303

 

 

16,303

 

Property management and other costs

 

(41,432

)

172

 

(7,037

)

(48,297

)

(395

)

(48,692

)

(40,641

)

156

 

(6,127

)

(46,612

)

(424

)

(47,036

)

General and administrative

 

(14,658

)

 

(242

)

(14,900

)

 

(14,900

)

(7,602

)

 

20

 

(7,582

)

 

(7,582

)

EBITDA

 

$

448,377

 

$

(3,766

)

$

103,807

 

$

548,418

 

$

7,956

 

$

556,374

 

$

439,102

 

$

(3,487

)

$

87,546

 

$

523,161

 

$

13,184

 

$

536,345

 

Depreciation on non-income producing assets

 

(3,192

)

 

 

(3,192

)

 

(3,192

)

(1,630

)

 

 

(1,630

)

 

(1,630

)

Interest income

 

6,423

 

 

184

 

6,607

 

 

6,607

 

470

 

(1

)

84

 

553

 

 

553

 

Preferred unit distributions

 

(2,280

)

 

 

(2,280

)

 

(2,280

)

(2,310

)

 

 

(2,310

)

 

(2,310

)

Preferred stock dividends

 

(3,984

)

 

 

(3,984

)

 

(3,984

)

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Default interest

 

(680

)

 

 

(680

)

680

 

 

(1,157

)

 

 

(1,157

)

1,157

 

 

Mark-to-market adjustments on debt

 

(1,912

)

(95

)

363

 

(1,644

)

1,644

 

 

(2,326

)

(90

)

218

 

(2,198

)

2,198

 

 

Write-off of mark-to-market adjustments on extinguished debt

 

(275

)

 

(3,924

)

(4,199

)

4,199

 

 

(287

)

 

 

(287

)

287

 

 

Interest on existing debt

 

(173,484

)

1,111

 

(35,883

)

(208,256

)

 

(208,256

)

(202,572

)

1,137

 

(32,996

)

(234,431

)

 

(234,431

)

Loss on foreign currency

 

(7,312

)

 

 

(7,312

)

7,312

 

 

 

 

 

 

 

 

Warrant liability adjustment

 

 

 

 

 

 

 

(89,153

)

 

 

(89,153

)

89,153

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

(15,007

)

 

 

(15,007

)

15,007

 

 

Provision for income taxes

 

891

 

19

 

8

 

918

 

(1,499

)

(581

)

(3,538

)

10

 

(122

)

(3,650

)

3,171

 

(479

)

FFO from discontinued operations

 

1,544

 

 

1

 

1,545

 

430

 

1,975

 

52,838

 

 

7,461

 

60,299

 

(46,974

)

13,325

 

 

 

264,116

 

(2,731

)

64,556

 

325,941

 

20,722

 

346,663

 

174,430

 

(2,431

)

62,191

 

234,190

 

77,183

 

311,373

 

Equity in FFO of Unconsolidated Properties and Noncontrolling Interests

 

61,825

 

2,731

 

(64,556

)

 

 

 

59,760

 

2,431

 

(62,191

)

 

 

 

FFO

 

$

325,941

 

$

 

$

 

$

325,941

 

$

20,722

 

$

346,663

 

$

234,190

 

$

 

$

 

$

234,190

 

$

77,183

 

$

311,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company FFO per diluted share

 

 

 

 

 

 

 

 

 

 

 

$

0.36

 

 

 

 

 

 

 

 

 

 

 

$

0.31

 

 



 

PROPORTIONATE FINANCIAL STATEMENTS

 

Company NOI, EBITDA and FFO

For the Twelve Months Ended December 31, 2013 and 2012

(In thousands)

 

 

 

Twelve Months Ended December 31, 2013

 

Twelve Months Ended December 31, 2012

 

 

 

Consolidated
Properties

 

Noncontrolling
Interests

 

Unconsolidated
Properties

 

Proportionate

 

Adjustments

 

Company

 

Consolidated
Properties

 

Noncontrolling
Interests

 

Unconsolidated
Properties

 

Proportionate

 

Adjustments

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

1,588,883

 

$

(14,143

)

$

363,346

 

$

1,938,086

 

$

27,918

 

$

1,966,004

 

$

1,549,933

 

$

(12,152

)

$

335,494

 

$

1,873,275

 

$

24,555

 

$

1,897,830

 

Tenant recoveries

 

723,634

 

(4,841

)

159,579

 

878,372

 

 

878,372

 

700,914

 

(4,505

)

143,940

 

840,349

 

 

840,349

 

Overage rents

 

56,212

 

(486

)

15,829

 

71,555

 

 

71,555

 

69,756

 

(392

)

12,196

 

81,560

 

 

81,560

 

Other revenue

 

89,866

 

(440

)

15,677

 

105,103

 

 

105,103

 

74,286

 

(372

)

14,903

 

88,817

 

 

88,817

 

Total property revenues

 

2,458,595

 

(19,910

)

554,431

 

2,993,116

 

27,918

 

3,021,034

 

2,394,889

 

(17,421

)

506,533

 

2,884,001

 

24,555

 

2,908,556

 

Property operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate taxes

 

243,941

 

(2,126

)

51,542

 

293,357

 

(6,312

)

287,045

 

219,139

 

(2,063

)

46,917

 

263,993

 

(6,312

)

257,681

 

Property maintenance costs

 

71,334

 

(406

)

17,107

 

88,035

 

 

88,035

 

76,139

 

(425

)

17,084

 

92,798

 

 

92,798

 

Marketing

 

26,214

 

(263

)

7,840

 

33,791

 

 

33,791

 

33,263

 

(318

)

7,994

 

40,939

 

 

40,939

 

Other property operating costs

 

352,466

 

(2,066

)

78,491

 

428,891

 

(10,121

)

418,770

 

361,345

 

(2,218

)

74,366

 

433,493

 

(5,668

)

427,825

 

Provision for doubtful accounts

 

4,068

 

(29

)

743

 

4,782

 

 

4,782

 

4,017

 

15

 

982

 

5,014

 

 

5,014

 

Total property operating expenses

 

698,023

 

(4,890

)

155,723

 

848,856

 

(16,433

)

832,423

 

693,903

 

(5,009

)

147,343

 

836,237

 

(11,980

)

824,257

 

NOI

 

$

1,760,572

 

$

(15,020

)

$

398,708

 

$

2,144,260

 

$

44,351

 

$

2,188,611

 

$

1,700,986

 

$

(12,412

)

$

359,190

 

$

2,047,764

 

$

36,535

 

$

2,084,299

 

Management fees and other corporate revenues

 

68,792

 

 

 

68,792

 

 

68,792

 

71,949

 

 

 

71,949

 

 

71,949

 

Property management and other costs

 

(164,777

)

638

 

(25,959

)

(190,098

)

(1,698

)

(191,796

)

(159,600

)

575

 

(23,660

)

(182,685

)

(1,696

)

(184,381

)

General and administrative

 

(49,237

)

 

(991

)

(50,228

)

 

(50,228

)

(39,120

)

15

 

(754

)

(39,859

)

 

(39,859

)

EBITDA

 

$

1,615,350

 

$

(14,382

)

$

371,758

 

$

1,972,726

 

$

42,653

 

$

2,015,379

 

$

1,574,215

 

$

(11,822

)

$

334,776

 

$

1,897,169

 

$

34,839

 

$

1,932,008

 

Depreciation on non-income producing assets

 

(12,232

)

 

 

(12,232

)

 

(12,232

)

(8,240

)

 

 

(8,240

)

 

(8,240

)

Interest income

 

7,699

 

(1

)

533

 

8,231

 

 

8,231

 

2,374

 

(3

)

285

 

2,656

 

 

2,656

 

Preferred unit distributions

 

(9,287

)

 

 

(9,287

)

 

(9,287

)

(12,414

)

 

 

(12,414

)

3,098

 

(9,316

)

Preferred stock dividends

 

(14,078

)

 

 

(14,078

)

 

(14,078

)

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Default interest

 

(3,735

)

 

 

(3,735

)

3,735

 

 

(4,602

)

 

(309

)

(4,911

)

4,911

 

 

Mark-to-market adjustments on debt

 

(12,834

)

(373

)

(590

)

(13,797

)

13,797

 

 

11,204

 

(365

)

2,035

 

12,874

 

(12,874

)

 

Write-off of mark-to-market adjustments on extinguished debt

 

5,696

 

 

(3,513

)

2,183

 

(2,183

)

 

33,069

 

1

 

 

33,070

 

(33,070

)

 

Debt extinguishment expenses

 

 

 

 

 

 

 

(186

)

 

(4

)

(190

)

190

 

 

Interest on existing debt

 

(725,687

)

4,478

 

(138,944

)

(860,153

)

 

(860,153

)

(834,035

)

4,662

 

(137,819

)

(967,192

)

 

(967,192

)

Loss on foreign currency

 

(7,312

)

 

 

(7,312

)

7,312

 

 

 

 

 

 

 

 

Warrant liability adjustment

 

(40,546

)

 

 

(40,546

)

40,546

 

 

(502,234

)

 

 

(502,234

)

502,234

 

 

Loss on extinguishment of debt

 

(36,479

)

 

 

(36,479

)

36,479

 

 

(15,007

)

 

 

(15,007

)

15,007

 

 

Provision for income taxes

 

(345

)

72

 

(202

)

(475

)

(1,756

)

(2,231

)

(9,091

)

58

 

(441

)

(9,474

)

7,372

 

(2,102

)

FFO from discontinued operations

 

31,853

 

 

13,953

 

45,806

 

(23,764

)

22,042

 

73,953

 

 

21,020

 

94,973

 

(51,071

)

43,902

 

 

 

798,063

 

(10,206

)

242,995

 

1,030,852

 

116,819

 

1,147,671

 

309,006

 

(7,469

)

219,543

 

521,080

 

470,636

 

991,716

 

Equity in FFO of Unconsolidated Properties and Noncontrolling Interests

 

232,789

 

10,206

 

(242,995

)

 

 

 

212,074

 

7,469

 

(219,543

)

 

 

 

FFO

 

$

1,030,852

 

$

 

$

 

$

1,030,852

 

$

116,819

 

$

1,147,671

 

$

521,080

 

$

 

$

 

$

521,080

 

$

470,636

 

$

991,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company FFO per diluted share

 

 

 

 

 

 

 

 

 

 

 

$

1.16

 

 

 

 

 

 

 

 

 

 

 

$

0.98

 

 



 

PROPORTIONATE FINANCIAL STATEMENTS

 

Reconciliation of Non-GAAP to GAAP Financial Measures

(In thousands)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 
2013

 

December 31, 
2012

 

December 31, 
2013

 

December 31, 
2012

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Company NOI to GAAP Operating Income

 

 

 

 

 

 

 

 

 

Company NOI:

 

$

601,748

 

$

574,660

 

$

2,188,611

 

$

2,084,299

 

Adjustments for minimum rents, real estate taxes and other property operating costs

 

(8,351

)

(13,608

)

(44,351

)

(36,535

)

Proportionate NOI

 

593,397

 

561,052

 

2,144,260

 

2,047,764

 

Unconsolidated Properties

 

(111,086

)

(93,653

)

(398,708

)

(359,190

)

Consolidated Properties

 

482,311

 

467,399

 

1,745,552

 

1,688,574

 

Management fees and other corporate revenues

 

18,218

 

16,303

 

68,792

 

71,949

 

Property management and other costs

 

(41,432

)

(40,641

)

(164,777

)

(159,600

)

General and administrative

 

(14,658

)

(7,602

)

(49,237

)

(39,120

)

Provisions for impairment

 

(18,361

)

 

(18,361

)

(32,100

)

Depreciation and amortization

 

(192,365

)

(188,245

)

(764,830

)

(782,552

)

Noncontrolling interest in operating income of Consolidated Properties and other

 

3,938

 

3,643

 

15,020

 

12,412

 

Operating income

 

$

237,651

 

$

250,857

 

$

832,159

 

$

759,563

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Company EBITDA to GAAP Net Income (Loss) Attributable to GGP

 

 

 

 

 

 

 

 

 

Company EBITDA

 

$

556,374

 

$

536,345

 

$

2,015,379

 

$

1,932,008

 

Adjustments for minimum rents, property operating expenses and property management and other costs

 

(7,956

)

(13,184

)

(42,653

)

(34,839

)

Proportionate EBITDA

 

548,418

 

523,161

 

1,972,726

 

1,897,169

 

Unconsolidated Properties

 

(103,807

)

(87,546

)

(371,758

)

(334,776

)

Consolidated Properties

 

444,611

 

435,615

 

1,600,968

 

1,562,393

 

Depreciation and amortization

 

(192,365

)

(188,245

)

(764,830

)

(782,552

)

Noncontrolling interest in NOI of Consolidated Properties

 

3,938

 

3,643

 

15,020

 

12,412

 

Interest income

 

6,423

 

470

 

7,699

 

2,374

 

Interest expense

 

(176,351

)

(206,342

)

(736,560

)

(794,550

)

Loss on foreign currency

 

(7,312

)

 

(7,312

)

 

Warrant liability adjustment

 

 

(89,153

)

(40,546

)

(502,234

)

(Provision for) benefit from income taxes

 

891

 

(3,538

)

(345

)

(9,091

)

Provision for impairment excluded from FFO

 

(18,361

)

 

(18,361

)

(32,100

)

Equity in income of Unconsolidated Real Estate Affiliates

 

17,754

 

15,135

 

58,919

 

54,984

 

Equity in income of Unconsolidated Real Estate Affiliates - gain on investment

 

9,189

 

23,358

 

9,837

 

23,358

 

Discontinued operations

 

(7,084

)

59,885

 

10,043

 

(9,477

)

Gains from changes in control of investment properties

 

 

 

219,784

 

18,547

 

Loss on extinguishment of debt

 

 

(15,007

)

(36,479

)

(15,007

)

Allocation to noncontrolling interests

 

(4,136

)

(3,620

)

(15,309

)

(10,290

)

Net income (loss) attributable to GGP

 

$

77,197

 

$

32,201

 

$

302,528

 

$

(481,233

)

 

 

 

 

 

 

 

 

 

 

Reconciliation of Company FFO to GAAP Net Income (Loss) Attributable to GGP

 

 

 

 

 

 

 

 

 

Company FFO

 

$

346,663

 

$

311,373

 

$

1,147,671

 

$

991,716

 

Adjustments for minimum rents, property operating expenses and property management and other costs, market rate adjustments, debt extinguishment, income taxes and FFO from discontinued operations

 

(20,722

)

(77,183

)

(116,819

)

(470,636

)

Proportionate FFO

 

325,941

 

234,190

 

1,030,852

 

521,080

 

Depreciation and amortization of capitalized real estate costs

 

(235,990

)

(230,116

)

(930,704

)

(932,704

)

Gains from changes in control of investment properties

 

 

 

219,784

 

18,547

 

Preferred stock dividends

 

3,984

 

 

14,078

 

 

Gains on sales of investment properties

 

9,216

 

34,747

 

9,026

 

47,884

 

Noncontrolling interests in depreciation of Consolidated Properties

 

1,788

 

1,520

 

7,151

 

6,870

 

Provision for impairment excluded from FFO

 

(18,361

)

 

(18,361

)

(32,100

)

Provision for impairment excluded from FFO of discontinued operations

 

(7,599

)

 

(12,574

)

(76,581

)

Redeemable noncontrolling interests

 

(726

)

(261

)

(2,289

)

3,492

 

Depreciation and amortization of discontinued operations

 

(1,056

)

(7,879

)

(14,435

)

(37,721

)

Net income (loss) attributable to GGP

 

$

77,197

 

$

32,201

 

$

302,528

 

$

(481,233

)

 

 

 

 

 

 

 

 

 

 

Reconciliation of Equity in NOI of Unconsolidated Properties to GAAP Equity in Income of Unconsolidated Real Estate Affiliates

 

 

 

 

 

 

 

 

 

Equity in Unconsolidated Properties:

 

 

 

 

 

 

 

 

 

NOI

 

$

111,086

 

$

93,653

 

$

398,708

 

$

359,190

 

Net property management fees and costs

 

(7,037

)

(6,127

)

(25,959

)

$

(23,660

)

General and administrative and provisions for impairment

 

(242

)

20

 

(991

)

(754

)

EBITDA

 

103,807

 

87,546

 

371,758

 

334,776

 

Net interest expense

 

(39,260

)

(32,694

)

(142,514

)

(135,812

)

Provision for income taxes

 

8

 

(122

)

(202

)

(441

)

FFO of discontinued Unconsolidated Properties

 

1

 

7,461

 

13,953

 

21,020

 

FFO of Unconsolidated Properties

 

64,556

 

62,191

 

242,995

 

219,543

 

Depreciation and amortization of capitalized real estate costs

 

(46,817

)

(47,058

)

(184,115

)

(164,711

)

Other, including gain on sales of investment properties

 

15

 

2

 

39

 

152

 

Equity in income of Unconsolidated Real Estate Affiliates

 

$

17,754

 

$

15,135

 

$

58,919

 

$

54,984