EX-99.1 2 exhibit991ggp331158k.htm EXHIBIT 99.1 Exhibit 99.1GGP 3.31.15 8K

GGP REPORTS FIRST QUARTER 2015 RESULTS
Same Store NOI Increased 3.3%; Company EBITDA Increased 4.2%
Company FFO per Share Increased 4.9%


Chicago, Illinois, April 27, 2015 - General Growth Properties, Inc. (the “Company” or “GGP”) (NYSE: GGP) today reported results for the three months ended March 31, 2015.
    
Financial Results

For the Three Months Ended March 31, 2015
Comparable net operating income (“Same Store NOI”) increased 3.3% to $543 million from $525 million in the prior year period.

Company earnings before interest, taxes, depreciation and amortization (“Company EBITDA”) increased 4.2% to $502 million from $482 million in the prior year period.

Company funds from operations (“Company FFO”) per share increased 4.9% to $0.32 per diluted share from $0.31 per diluted share in the prior year period. Company FFO increased 5.8% to $309 million from $292 million in the prior year period.

Net income attributable to common stockholders, which is impacted primarily by depreciation expense and gain from change in control of investment properties, was $631 million, or $0.66 per diluted share, as compared to net income of $124 million, or $0.13 per diluted share, in the prior year period.

Operational Highlights

Same Store leased percentage was 95.8% at quarter end.
Initial rental rates for executed leases commencing in 2015 on a suite-to-suite basis increased 8.7%, or $5.01 per square foot, to $62.64 per square foot when compared to the rental rate for expiring leases.
Tenant sales (all less anchors) increased 3.4% to $20.4 billion on a trailing 12-month basis. Tenant sales (<10,000 square feet) increased 4.3% to $590 per square foot on a trailing 12-month basis.
Tenant sales (all less anchors) increased 4.1% and tenant sales (<10,000 square feet) increased 3.0% per square foot during the first quarter.


 


1


Investment Activities

On February 27, 2015, GGP sold a 25% interest in Ala Moana Center in Honolulu, Hawaii for net proceeds of $907 million. GGP received $670 million at closing and the remaining $237 million will be paid in late 2016 after substantial completion of the redevelopment.

On April 10, 2015, GGP sold an additional 12.5% interest in Ala Moana Center for net proceeds of $454 million. GGP received $335 million at closing and the remaining $119 million will be paid in late 2016 after substantial completion of the redevelopment.

On March 31, 2015, GGP acquired a 50% interest in a joint venture with Sears Holdings Corporation to own, redevelop, lease, and manage 12 Sears locations. The total purchase price was approximately $165 million.

On April 1, 2015, GGP acquired a 50% interest in a joint venture with Jeff Sutton to own 85 Fifth Avenue in New York City. The total purchase price was $88 million which was funded with $60 million of secured debt. GGP’s share of the equity is $14 million.
 
On April 17, 2015, GGP acquired the Crown Building located at 730 Fifth Avenue in New York City for approximately $1.775 billion which was funded with $1.25 billion of secured debt. GGP’s share of the equity is $205 million. GGP and Jeff Sutton will own, redevelop, lease and manage the retail portion of the property. Vladislav Doronin’s Capital Group and Michael Shvo will own, redevelop, lease and manage the office tower. The office tower will be redeveloped into luxury residential condominiums.

On April 27, 2015, GGP sold the office portion of 200 Lafayette in New York City for gross purchase price of approximately $125 million.

Development
The Company has development and redevelopment activities totaling approximately $2.1 billion at share, of which projects totaling approximately $0.4 billion have opened and $1 billion is under construction.

Financing Activities

Property-Level Debt
During the three months ended March 31, 2015, the Company obtained $220 million of new fixed rate debt with a term to maturity of 10.0 years and an interest rate of 3.94%.

In addition, the Company repaid $527 million of fixed rate debt. The debt had a weighted-average remaining term-to-maturity of 1.6 years, and a weighted-average interest rate of 5.2%.

The Company also obtained a $126 million ($67 million at share) construction loan at Baybrook Mall with an interest rate of LIBOR + 2.00% due in 2020.



2


Dividends

On February 19, 2015, the Company’s Board of Directors declared a first quarter common stock dividend of $0.17 per share payable on April 30, 2015, to stockholders of record on April 15, 2015, representing an increase of $0.02 per share or 13% growth over the dividend declared in first quarter 2014.

The Board of Directors also declared a quarterly dividend on the 6.375% Series A Cumulative Redeemable Preferred Stock of $0.3984 per share payable on April 1, 2015, to stockholders of record on March 16, 2015.

Guidance

Company FFO for the year ending December 31, 2015 is expected to be $1.40 to $1.46 per diluted share. Company FFO for the second quarter 2015 is expected to be $0.31 to $0.33 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, 2015
 
For the three months ending June 30, 2015
 
Low
High
 
Low
High
 
 
 
 
 
 
Company FFO per diluted share
$
1.40

$
1.46

 
$
0.31

$
0.33

Adjustments (1)
(0.09
)
(0.09
)
 
(0.01)

(0.01)

FFO
1.31

1.37

 
0.30

0.32

Depreciation, including share of joint ventures
(0.86
)
(0.86
)
 
(0.20
)
(0.20
)
Gains on sale of investments and other (2)
0.93

0.93

 
0.31

0.31

Net income attributable to common stockholders
1.38

1.44

 
0.41

0.43

Preferred stock dividends
0.02

0.02

 
0.00

0.00

Net income attributable to GGP
$
1.40

$
1.46

 
$
0.41

$
0.43

 
 
 
 
 
 
(1)
Includes impact of straight-line rent, above/below market rent, ground rent amortization, debt market rate adjustments and other non-cash or non-comparable items.
(2)
Includes the gains from the sales of 25% and 12.5% interests in Ala Moana Center.

The guidance estimate reflects management’s view of current and future market conditions, including assumptions with respect to Same Store NOI growth, 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. 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, April 28, 2015, the Company will host a conference call at 8:00 a.m. Central (9:00 a.m. Eastern). 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 after the conference call event. To access the replay, dial 855.859.2056 (international 404.537.3406) conference ID 5240481.

3


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, 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 www.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 www.ggp.com from time to time.

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 is headquartered in Chicago, Illinois, and publicly traded on the NYSE under the symbol GGP.

Contact:                        
Kevin Berry                                
VP Investor Relations                            
(312) 960-5529                                
kevin.berry@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 excludes reductions in ownership as a result of sales or other transactions and 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 our properties.  Because NOI excludes reductions in ownership as a result of sales or other transactions, 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 our emergence, 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.  We present Company NOI and Company FFO (as defined below); as we believe certain investors and other users of our financial information use these 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 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 STATEMENTS
                                                                      
                            

Consolidated Statements of Operations
(In thousands, except per share)

 
Three Months Ended
 
March 31, 2015
 
March 31, 2014
 
 
 
 
Revenues:
 
 
 
Minimum rents
$
374,112

 
$
389,252

Tenant recoveries
177,482

 
181,466

Overage rents
8,815

 
9,821

Management fees and other corporate revenues
19,086

 
16,687

Other
14,648

 
25,659

Total revenues
594,143

 
622,885

Expenses:
 
 
 
Real estate taxes
55,987

 
56,916

Property maintenance costs
19,881

 
21,424

Marketing
4,708

 
5,804

Other property operating costs
76,296

 
85,666

Provision for doubtful accounts
3,271

 
2,142

Property management and other costs
42,793

 
44,950

General and administrative
12,446

 
11,599

Depreciation and amortization
175,948

 
171,478

Total expenses
391,330

 
399,979

Operating income
202,813

 
222,906

Interest and dividend income
8,821

 
6,409

Interest expense
(172,651
)
 
(179,046
)
(Loss) Gain on Foreign Currency
(22,910
)
 
5,182

Gain from change in control of investment properties
591,245

 

Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates, discontinued operations, and allocation to noncontrolling interests
607,318

 
55,451

Benefit from (provision for) income taxes
11,159

 
(3,692
)
Equity in income of Unconsolidated Real Estate Affiliates
23,273

 
7,157

Income from continuing operations
641,750

 
58,916

Discontinued operations

 
72,972

Net income
641,750

 
131,888

Allocation to noncontrolling interests
(7,019
)
 
(3,852
)
Net income attributable to GGP
634,731

 
128,036

Preferred stock dividends
(3,984
)
 
(3,984
)
Net income attributable to common stockholders
$
630,747

 
$
124,052

Basic Income Per Share:
 
 
 
Continuing operations
$
0.71

 
$
0.06

Discontinued operations

 
0.08

Total basic income per share
$
0.71

 
$
0.14

Diluted Income Per Share:
 
 
 
Continuing operations
$
0.66

 
$
0.06

Discontinued operations

 
0.07

Total diluted income per share
$
0.66

 
$
0.13


6

        
FINANCIAL STATEMENTS
                                                                      
                            

Consolidated Balance Sheets
(In thousands)
 
March 31, 2015
 
December 31, 2014
Assets:
 
 
 
Investment in real estate:
 
 
 
Land
$
3,639,735

 
$
4,244,607

Buildings and equipment
16,208,711

 
18,028,844

Less accumulated depreciation
(2,140,032
)
 
(2,280,845
)
Construction in progress
331,604

 
703,859

Net property and equipment
18,040,018

 
20,696,465

Investment in and loans to/from Unconsolidated Real Estate Affiliates
3,474,620

 
2,604,762

Net investment in real estate
21,514,638

 
23,301,227

Cash and cash equivalents
173,273

 
372,471

Accounts and notes receivable, net
624,153

 
663,768

Deferred expenses, net
173,909

 
184,491

Prepaid expenses and other assets
846,965

 
813,777

Assets held for disposition
94,730

 

Total assets
$
23,427,668

 
$
25,335,734

Liabilities:
 
 
 
Mortgages, notes and loans payable
$
13,763,034

 
$
15,998,289

Investment in and loans to/from Unconsolidated Real Estate Affiliates
36,108

 
35,598

Accounts payable and accrued expenses
715,313

 
934,897

Dividend payable
157,968

 
154,694

Deferred tax liabilities
8,588

 
21,240

Junior Subordinated Notes
206,200

 
206,200

Liabilities held for disposition
67,000

 

Total liabilities
14,954,211

 
17,350,918

Redeemable noncontrolling interests:
 
 
 
Preferred
168,736

 
164,031

Common
141,679

 
135,265

Total redeemable noncontrolling interests
310,415

 
299,296

Equity:
 
 
 
Preferred stock
242,042

 
242,042

Stockholders' equity
7,838,568

 
7,363,877

Noncontrolling interests in consolidated real estate affiliates
78,695

 
79,601

Noncontrolling interests related to Long-Term Incentive Plan Common Units
3,737

 

Total equity
8,163,042

 
7,685,520

Total liabilities, redeemable noncontrolling interests and equity
$
23,427,668

 
$
25,335,734



7

PROPORTIONATE FINANCIAL STATEMENTS

Company NOI, EBITDA and FFO
For the Three Months Ended March 31, 2015 and 2014
(In thousands)
 
 
Three Months Ended March 31, 2015
 
Three Months Ended March 31, 2014
 
 
Consolidated Properties
Noncontrolling Interests
Unconsolidated Properties
Sold Interests
Proportionate
Adjustments 
Company
 
Consolidated Properties
Noncontrolling Interests
Unconsolidated Properties
Sold Interests
Proportionate
Adjustments
Company
Property revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minimum rents 
 
$
374,112

$
(4,090
)
$
108,707

$
(5,198
)
$
473,531

$
18,982

$
492,513

 
$
389,252

$
(3,571
)
$
87,640

$
(11,338
)
$
461,983

$
14,921

$
476,904

Tenant recoveries
 
177,482

(1,680
)
49,552

(2,495
)
222,859


222,859

 
181,466

(1,301
)
42,420

(5,160
)
217,425


217,425

Overage rents
 
8,815

(61
)
3,004

(271
)
11,487


11,487

 
9,821

(69
)
2,254

(718
)
11,288


11,288

Other revenue
 
14,648

(249
)
5,862

(191
)
20,070


20,070

 
25,659

(94
)
3,208

(1,238
)
27,535


27,535

Total property revenues
 
575,057

(6,080
)
167,125

(8,155
)
727,947

18,982

746,929

 
606,198

(5,035
)
135,522

(18,454
)
718,231

14,921

733,152

Property operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate taxes
 
55,987

(723
)
13,381

(452
)
68,193

(1,490
)
66,703

 
56,916

(556
)
13,536

(1,039
)
68,857

(1,490
)
67,367

Property maintenance costs
 
19,881

(124
)
6,119

(146
)
25,730


25,730

 
21,424

(101
)
5,530

(554
)
26,299


26,299

Marketing
 
4,708

(42
)
2,045

(184
)
6,527


6,527

 
5,804

(57
)
1,750

(356
)
7,141


7,141

Other property operating costs
 
76,296

(756
)
23,554

(850
)
98,244

(1,023
)
97,221

 
85,666

(521
)
20,477

(3,147
)
102,475

(1,028
)
101,447

Provision for doubtful accounts
 
3,271

(24
)
1,552

(28
)
4,771


4,771

 
2,142

1

440

(104
)
2,479


2,479

Total property operating expenses
 
160,143

(1,669
)
46,651

(1,660
)
203,465

(2,513
)
200,952

 
171,952

(1,234
)
41,733

(5,200
)
207,251

(2,518
)
204,733

NOI
 
$
414,914

$
(4,411
)
$
120,474

$
(6,495
)
$
524,482

$
21,495

$
545,977

 
$
434,246

$
(3,801
)
$
93,789

$
(13,254
)
$
510,980

$
17,439

$
528,419

Management fees and other corporate revenues
 
19,086




19,086


19,086

 
16,687




16,687


16,687

Property management and other costs 
 
(42,793
)
183

(7,587
)
23

(50,174
)

(50,174
)
 
(44,950
)
164

(6,994
)
54

(51,726
)

(51,726
)
General and administrative
 
(12,446
)

(515
)

(12,961
)

(12,961
)
 
(11,599
)
2

(203
)

(11,800
)

(11,800
)
EBITDA
 
$
378,761

$
(4,228
)
$
112,372

$
(6,472
)
$
480,433

$
21,495

$
501,928

 
$
394,384

$
(3,635
)
$
86,592

$
(13,200
)
$
464,141

$
17,439

$
481,580

Depreciation on non-income producing assets
 
(2,682
)



(2,682
)

(2,682
)
 
(2,727
)



(2,727
)

(2,727
)
Interest and dividend income
 
8,821

387

707


9,915

(205
)
9,710

 
6,409


546


6,955


6,955

Preferred unit distributions
 
(2,232
)



(2,232
)

(2,232
)
 
(2,232
)



(2,232
)

(2,232
)
Preferred stock dividends
 
(3,984
)



(3,984
)

(3,984
)
 
(3,984
)



(3,984
)

(3,984
)
Interest expense:
 
 
 
 
 

 
 
 
 
 
 
 

 
 
Mark-to-market adjustments on debt
 
187

(101
)
382

(4
)
464

(464
)

 
(1,523
)
(96
)
370

(15
)
(1,264
)
1,264


Write-off of mark-to-market adjustments on extinguished debt
 
(14,872
)



(14,872
)
14,872


 
(7,380
)



(7,380
)
7,380


Interest on existing debt
 
(157,967
)
1,459

(45,516
)
2,283

(199,741
)

(199,741
)
 
(170,143
)
1,107

(35,427
)
3,601

(200,862
)

(200,862
)
(Loss) gain on foreign currency
 
(22,910
)



(22,910
)
22,910


 
5,182




5,182

(5,182
)

Benefit from (provision for) income taxes
 
11,159

20

(102
)

11,077

(9,061
)
2,016

 
(3,692
)
18

(94
)

(3,768
)
2,050

(1,718
)
FFO from sold interests 
 



4,193

4,193

130

4,323

 
71,300


207

9,614

81,121

(65,714
)
15,407

 
 
194,281

(2,463
)
67,843


259,661

49,677

309,338

 
285,594

(2,606
)
52,194


335,182

(42,763
)
292,419

Equity in FFO of Unconsolidated Properties and Noncontrolling Interests
 
65,380

2,463

(67,843
)




 
49,588

2,606

(52,194
)




FFO
 
$
259,661

$

$

$

$
259,661

$
49,677

$
309,338

 
$
335,182

$

$

$

$
335,182

$
(42,763
)
$
292,419

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company FFO per diluted share
 
 
 
 
 
 
 
$
0.32

 
 
 
 
 
 
 
$
0.31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

8

PROPORTIONATE FINANCIAL STATEMENTS


Reconciliation of Non-GAAP to GAAP Financial Measures
(In thousands)
 
 
Three Months Ended
 
 
March 31, 2015
March 31, 2014
 
 
 
 
 
 
 
 
Reconciliation of Company NOI to GAAP Operating Income
 
 
 
Company NOI
 
$
545,977

$
528,419

Adjustments for minimum rents, real estate taxes and other property operating costs
 
(21,495
)
(17,439
)
Proportionate NOI
 
524,482

510,980

Unconsolidated Properties
 
(120,474
)
(93,789
)
NOI of sold interests
 
6,495

13,254

Noncontrolling interest in NOI Consolidated Properties
 
4,411

3,801

Consolidated Properties
 
414,914

434,246

Management fees and other corporate revenues
 
19,086

16,687

Property management and other costs
 
(42,793
)
(44,950
)
General and administrative
 
(12,446
)
(11,599
)
Depreciation and amortization
 
(175,948
)
(171,478
)
Operating income
 
$
202,813

$
222,906

 
 
 
 
Reconciliation of Company EBITDA to GAAP Net Income Attributable to GGP
 
 
 
Company EBITDA
 
$
501,928

$
481,580

Adjustments for minimum rents, real estate taxes, other property operating costs, and general and administrative
 
(21,495
)
(17,439
)
Proportionate EBITDA
 
480,433

464,141

Unconsolidated Properties
 
(112,372
)
(86,592
)
EBITDA of sold interests
 
6,472

13,200

Noncontrolling interest in EBITDA of Consolidated Properties
 
4,228

3,635

Consolidated Properties
 
378,761

394,384

Depreciation and amortization
 
(175,948
)
(171,478
)
Interest income
 
8,821

6,409

Interest expense
 
(172,651
)
(179,046
)
(Loss) gain on foreign currency
 
(22,910
)
5,182

Benefit from (provision for) income taxes
 
11,159

(3,692
)
Equity in income of Unconsolidated Real Estate Affiliates
 
23,273

7,157

Discontinued operations
 

72,972

Gains from changes in control of investment properties
 
591,245


Allocation to noncontrolling interests
 
(7,019
)
(3,852
)
Net income attributable to GGP
 
$
634,731

$
128,036

 
 
 
 
Reconciliation of Company FFO to GAAP Net Income Attributable to GGP
 
 
 
Company FFO
 
$
309,338

$
292,419

Adjustments for minimum rents, property operating expenses, general and administrative, market rate adjustments, debt extinguishment, income taxes and FFO from discontinued operations
 
(49,677
)
42,763

Proportionate FFO
 
259,661

335,182

Depreciation and amortization of capitalized real estate costs
 
(229,869
)
(215,317
)
Gain from change in control of investment properties
 
591,245


Preferred stock dividends
 
3,984

3,984

Gains on sales of investment properties
 
12,021

6,299

Noncontrolling interests in depreciation of Consolidated Properties
 
2,035

1,662

Redeemable noncontrolling interests
 
(4,346
)
(664
)
Depreciation and amortization of discontinued operations
 

(3,110
)
Net income attributable to GGP
 
$
634,731

$
128,036

 
 
 
 
Reconciliation of Equity in NOI of Unconsolidated Properties to GAAP Equity in Income of Unconsolidated Real Estate Affiliates
 
 
 
Equity in Unconsolidated Properties:
 
 
 
NOI
 
$
120,474

$
93,789

Net property management fees and costs
 
(7,587
)
(6,994
)
General and administrative and provisions for impairment
 
(515
)
(203
)
EBITDA
 
112,372

86,592

Net interest expense
 
(44,427
)
(34,511
)
Provision for income taxes
 
(102
)
(94
)
FFO of sold interests of Unconsolidated Properties
 

207

FFO of Unconsolidated Properties
 
67,843

52,194

Depreciation and amortization of capitalized real estate costs
 
(56,605
)
(46,658
)
Other, including gain on sales of investment properties
 
12,035

1,621

Equity in income of Unconsolidated Real Estate Affiliates
 
$
23,273

$
7,157

 
 
 
 

9