EX-99 2 ex99.htm PRESS RELEASE, JULY 27, 2010 ex99.htm


 
Exhibit 99
                           
 
Taubman Centers, Inc.
200 East Long Lake Road
Suite 300
Bloomfield Hills, Michigan
48304-2324
 
T 248.258.6800
www.taubman.com
 
 
                                 
                                            
   
                                                               
CONTACT:

Barbara Baker
Taubman, Vice President, Investor Relations
248-258-7367
bbaker@taubman.com


FOR IMMEDIATE RELEASE


TAUBMAN CENTERS ANNOUNCES SECOND QUARTER RESULTS
·  
Mall Tenant Sales per Square Foot Up 12.1 Percent
·  
Arizona Mills, Partridge Creek Financings Complete
·  
Company Increases Guidance on Improved Operations

BLOOMFIELD HILLS, Mich., July 27, 2010 -- Taubman Centers, Inc. (NYSE:  TCO) today announced its financial results for the second quarter of 2010.

Net income allocable to common shareholders per diluted share (EPS) was $0.14 for the quarter ended June 30, 2010 versus $0.17 for the quarter ended June 30, 2009.  EPS for the six months ended June 30, 2010 was $0.25 versus $0.38 for the first six months of 2009.

Taubman Centers’ Funds from Operations (FFO) per diluted share was $0.61 for the quarter ended June 30, 2010 versus $0.65 for the quarter ended June 30, 2009.
For the six months ended June 30, 2010, Taubman Centers’ FFO per diluted share was $1.21 versus $1.35 for the first six months of 2009.

“We’re pleased with the results for the quarter, which we believe bodes well for the full year,” said Robert S. Taubman, chairman, president and chief executive officer of Taubman Centers.  “Our net operating income excluding lease cancellation revenue was nearly even with last year and our bankruptcies remained very low for the quarter.  Although we remain cautious, we are seeing signs of the economic recovery.”

Sales Continue to Surge; Occupancy and Rents as Expected
Tenant sales per square foot were very strong in the quarter, up 12.1 percent, bringing the year to date increase to 11.4 percent and the company’s 12-month trailing sales per square foot to $523.  “Led by our centers in Michigan and Florida, more than half our centers had sales per square foot increases in the double digits for the quarter,” said Mr. Taubman. “It’s clear the consumer is spending in our centers.”

Leased space for Taubman’s portfolio was 90.8 percent on June 30, 2010 versus 91.3 percent on June 30, 2009.  Average rent per square foot for the second quarter of 2010 was $43.20 versus $43.40 in the second quarter of 2009.    For the six months ended June 30, 2010, average rent per square foot was $43.20 versus $44.30 in the six months ended June 30, 2009.

 
 

 
“These statistics are on track with our expectations,” said Mr. Taubman.  “We continue to project that occupancy will end the year even with 2009 and that full year 2010 opening rents will improve over 2009 levels.”

Financings Completed for Arizona Mills and Partridge Creek
The refinancing of Arizona Mills (Phoenix, Ariz.), a 50 percent owned property, was completed in early July.  The new 10-year $175 million non-recourse loan bears interest at an all-in rate of 5.83 percent, with amortizing principal based on 30 years.  Proceeds from the refinancing were used to pay off the existing $131.0 million 7.90 percent loan, with excess amounts distributed to the partners.

As previously announced, The Mall at Partridge Creek (Clinton Township, Mich.) was financed in late June.  The new 10-year $82.5 million non-recourse loan bears interest at an all-in rate of 6.25 percent, with amortizing principal based on 30 years.  Previously the property was encumbered by a $73.8 million floating rate construction loan.

“Conditions in the capital markets have improved markedly over the past several months, particularly for good sponsors and good assets,” said Lisa A. Payne, vice chairman and chief financial officer of Taubman Centers.  “We were pleased with the amount of proceeds and interest rates on these two new loans.  We are now focused on our final 2010 maturity, a $128 million loan on MacArthur Center (Norfolk, Va.), which we expect to refinance in the third quarter.”

Guidance Increasing; Ranges Narrowed
The company is increasing the lower end of its guidance range for 2010 FFO per diluted share from the previously announced $2.55 to $2.75 to $2.65 to $2.75.  This reflects improved performance of core operations, partially offset by the negative effect of continued ownership of The Pier at Caesars (Atlantic City, NJ), now estimated to impact results through the third quarter. The company also is adjusting its guidance for 2010 EPS from a range of $0.64 to $0.89 to a range of $0.72 to $0.88.


 
 

 

Supplemental Investor Information Available
The company provides supplemental investor information along with its earnings announcements, available online at www.taubman.com under “Investor Relations.”  This includes the following:
·  
Income Statement
·  
Earnings Reconciliations
·  
Changes in Funds from Operations and Earnings Per Share
·  
Components of Other Income, Other Operating Expense and Nonoperating Income
·  
Recoveries Ratio Analysis
·  
Balance Sheets
·  
Debt Summary
·  
Other Debt, Equity and Certain Balance Sheet Information
·  
Construction
·  
Capital Spending
·  
Operational Statistics
·  
Owned Centers
·  
Major Tenants in Owned Portfolio
·  
Anchors in Owned Portfolio

Investor Conference Call
The company will host a conference call at 9:00 a.m. (EDT) on July 28 to discuss these results, business conditions, growth prospects and the company’s outlook for the remainder of 2010. The conference call will be simulcast at www.taubman.com under “Investor Relations” as well as www.earnings.com and www.streetevents.com.  An online replay will follow shortly after the call and continue for 90 days.

Taubman Centers is a real estate investment trust engaged in the development, leasing and management of regional and super regional shopping centers. Taubman's 26 U.S. owned, leased and/or managed properties, the most productive in the industry, serve major markets from coast to coast. Taubman Centers is headquartered in Bloomfield Hills, Michigan and its Taubman Asia subsidiary is headquartered in Hong Kong. Founded in 1950, Taubman celebrates its 60th anniversary in 2010.  For more information about Taubman, visit www.taubman.com.

For ease of use, references in this press release to “Taubman Centers”, “company” or “Taubman” mean Taubman Centers, Inc. or one or more of a number of separate, affiliated entities.  Business is actually conducted by an affiliated entity rather than Taubman Centers, Inc. itself.
 
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements reflect management's current views with respect to future events and financial performance. Actual results may differ materially from those expected because of various risks and uncertainties, including, but not limited to the continuing impacts of the U.S. recession and global credit environment, other changes in general economic and real estate conditions, changes in the interest rate environment and the availability of financing, and adverse changes in the retail industry. Other risks and uncertainties are discussed in the company's filings with the Securities and Exchange Commission including its most recent Annual Report on Form 10-K.
 
#       #       #
 

 
 

 
TAUBMAN CENTERS, INC.
                 
Table 1 - Summary of Results
                 
For the Periods Ended June 30, 2010 and 2009
                 
(in thousands of dollars, except as indicated)
                 
                   
 
Three Months Ended
   
Six Months Ended
 
 
2010
 
2009
   
2010
 
2009
 
                   
Net income
  18,484     20,866       35,297     45,392  
Noncontrolling share of income of consolidated joint ventures
  (1,968 )   (2,033 )     (3,981 )   (3,726 )
Noncontrolling share of income of TRG
  (4,428 )   (5,290 )     (8,310 )   (11,876 )
TRG series F preferred distributions
  (615 )   (615 )     (1,230 )   (1,230 )
Preferred stock dividends
  (3,659 )   (3,659 )     (7,317 )   (7,317 )
Distributions to participating securities of TRG
  (361 )   (361 )     (723 )   (836 )
Net income attributable to Taubman Centers, Inc. common shareowners
  7,453     8,908       13,736     20,407  
Net income per common share - basic & diluted
  0.14     0.17       0.25     0.38  
Beneficial interest in EBITDA - Consolidated Businesses (1)
  73,170     75,087       145,197     152,776  
Beneficial interest in EBITDA - Unconsolidated Joint Ventures (1)
  23,076     22,536       46,491     46,484  
Funds from Operations (1)
  50,143     52,390       99,874     108,960  
Funds from Operations attributable to TCO (1)
  33,816     34,968       67,303     72,726  
Funds from Operations per common share - basic (1)
  0.62     0.66       1.24     1.37  
Funds from Operations per common share - diluted (1)
  0.61     0.65       1.21     1.35  
Adjusted Funds from Operations (1)
  50,143     52,559       99,874     111,590  
Adjusted Funds from Operations attributable to TCO (1)
  33,816     35,081       67,303     74,482  
Adjusted Funds from Operations per common share - basic (1)
  0.62     0.66       1.24     1.40  
Adjusted Funds from Operations per common share - diluted (1)
  0.61     0.65       1.21     1.38  
Weighted average number of common shares outstanding - basic
  54,550,964     53,120,769       54,454,579     53,093,988  
Weighted average number of common shares outstanding - diluted
  55,611,887     53,666,868       55,490,935     53,466,563  
Common shares outstanding at end of period
  54,679,545     53,120,769                
Weighted average units - Operating Partnership - basic
  80,888,325     79,558,454       80,806,530     79,532,928  
Weighted average units - Operating Partnership - diluted
  82,820,510     80,975,814       82,714,146     80,776,764  
Units outstanding at end of period - Operating Partnership
  80,931,121     79,558,454                
Ownership percentage of the Operating Partnership at end of period
  67.6 %   66.8 %              
Number of owned shopping centers at end of period
  23     23       23     23  
                           
Operating Statistics (2):
                         
Mall tenant sales (3)
  1,062,263     968,964       2,067,444     1,890,122  
Ending occupancy
  87.9 %   88.8 %     87.9 %   88.8 %
Average occupancy
  88.0 %   88.9 %     88.2 %   88.9 %
Leased space at end of period
  90.8 %   91.3 %     90.8 %   91.3 %
Mall tenant occupancy costs as a percentage of tenant sales - Consolidated Businesses (3)
  15.0 %   16.8 %     15.4 %   17.6 %
Mall tenant occupancy costs as a percentage of tenant sales - Unconsolidated Joint Ventures (3)
  14.1 %   15.7 %     14.3 %   15.9 %
Mall tenant occupancy costs as a percentage of tenant sales - Combined (3)
  14.7 %   16.4 %     15.0 %   17.1 %
Rent per square foot - Consolidated Businesses
  42.96     43.04       42.96     44.18  
Rent per square foot - Unconsolidated Joint Ventures
  43.64     44.24       43.72     44.56  
Rent per square foot - Combined
  43.20     43.40       43.20     44.30  
                           
                           
                           
                           
                           
                           
 

 
 

 

       
       
(1)
Beneficial Interest in EBITDA represents the Operating Partnership’s share of the earnings before interest, income taxes, and depreciation and amortization of its consolidated and unconsolidated businesses. The Company believes Beneficial Interest in EBITDA provides a useful indicator of operating performance, as it is customary in the real estate and shopping center business to evaluate the performance of properties on a basis unaffected by capital structure.
 
 
The Company uses Net Operating Income (NOI), as an alternative measure to evaluate the operating performance of centers, both on individual and stabilized portfolio bases. The Company defines NOI as property-level operating revenues (includes rental income excluding straightline adjustments of minimum rent) less maintenance, taxes, utilities, ground rent, and other property operating expenses. Since NOI excludes general and administrative expenses, pre-development charges, interest income and expense, depreciation and amortization, impairment charges, restructuring charges, and gains from land and property dispositions, it provides a performance measure that, when compared period over period, reflects the revenues and expenses most directly associated with owning and operating rental properties, as well as the impact on their operations from trends in tenant sales, occupancy and rental rates, and operating costs. The Company also uses NOI excluding lease cancellation income as an alternative measure because this income may vary significantly from period to period, which can affect comparability and trend analysis. The Company generally provides separate projections for expected NOI growth and lease cancellation income.
 
 
The National Association of Real Estate Investment Trusts (NAREIT) defines Funds from Operations (FFO) as net income (computed in accordance with Generally Accepted Accounting Principles (GAAP)), excluding gains  from extraordinary items and sales of properties, plus real estate related depreciation and after adjustments for unconsolidated partnerships and joint ventures. The Company believes that FFO is a useful supplemental measure of operating performance for REITs. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, the Company and most industry investors and analysts have considered presentations of operating results that exclude historical cost depreciation to be useful in evaluating the operating performance of REITs.
 
 
The Company primarily uses FFO in measuring performance and in formulating corporate goals and compensation. The Company may also present adjusted versions of NOI, Beneficial Interest in EBITDA, and FFO when used by management to evaluate operating performance when certain significant items have impacted results that affect comparability with prior or future periods due to the nature or amounts of these items. For the three and six months ended June 30, 2009, FFO was adjusted for a restructuring charge.
 
 
These non-GAAP measures as presented by the Company are not necessarily comparable to similarly titled measures used by other REITs due to the fact that not all REITs use common definitions. None of these non-GAAP measures should be considered alternatives to net income as an indicator of the Company's operating performance, and they do not represent cash flows from operating, investing, or financing activities as defined by GAAP.
       
(2)
Statistics exclude The Pier Shops.
   
       
(3)
Based on reports of sales furnished by mall tenants.
 
       
       
       
       

 
 

 
 TAUBMAN CENTERS, INC.
               
 Table 2 - Income Statement
               
 For the Three Months Ended June 30, 2010 and 2009
               
 (in thousands of dollars)
               
                   
   
2010
 
2009
 
   
CONSOLIDATED BUSINESSES
 
UNCONSOLIDATED JOINT VENTURES (1)
 
CONSOLIDATED BUSINESSES
 
UNCONSOLIDATED JOINT VENTURES (1)
 
                   
REVENUES:
               
 
Minimum rents
  84,081     38,092     84,016     38,553  
 
Percentage rents
  1,061     477     561     95  
 
Expense recoveries
  56,334     23,477     58,525     23,819  
 
Management, leasing, and development services
  4,007           3,189        
 
Other
  8,599     1,676     12,648     1,187  
 
Total revenues
  154,082     63,722     158,939     63,654  
                           
EXPENSES:
                       
 
Maintenance, taxes, and utilities
  44,535     16,516     46,946     16,296  
 
Other operating
  18,542     5,463     16,352     5,965  
 
Restructuring charge
              169        
 
Management, leasing, and development services
  2,185           1,930        
 
General and administrative
  7,036           6,847        
 
Interest expense
  37,923     15,916     36,473     16,120  
 
Depreciation and amortization
  35,918     9,104     36,058     9,911  
 
Total expenses
  146,139     46,999     144,775     48,292  
                           
Nonoperating income
  1,150     (11 )   198     3  
Impairment loss on marketable securities
              (1,666 )      
      9,093     16,712     12,696     15,365  
Income tax expense
  (114 )         (198 )      
Equity in income of Unconsolidated Joint Ventures
  9,505           8,368        
                           
Net income
  18,484           20,866        
Net income attributable to noncontrolling interests:
                       
 
Noncontrolling share of income of consolidated joint ventures
  (1,968 )         (2,033 )      
 
TRG series F preferred distributions
  (615 )         (615 )      
 
Noncontrolling share of income of TRG
  (4,428 )         (5,290 )      
Distributions to participating securities of TRG
  (361 )         (361 )      
Preferred stock dividends
  (3,659 )         (3,659 )      
Net income attributable to Taubman Centers, Inc. common shareowners
  7,453           8,908        
                           
                           
                           
SUPPLEMENTAL INFORMATION:
                       
 
EBITDA - 100%
  82,934     41,732     85,227     41,396  
 
EBITDA - outside partners' share
  (9,764 )   (18,656 )   (10,140 )   (18,860 )
 
Beneficial interest in EBITDA
  73,170     23,076     75,087     22,536  
 
Beneficial interest expense
  (32,630 )   (8,248 )   (31,538 )   (8,369 )
 
Beneficial income tax expense
  (114 )         (198 )      
 
Non-real estate depreciation
  (837 )         (854 )      
 
Preferred dividends and distributions
  (4,274 )         (4,274 )      
 
Fund from Operations contribution
  35,315     14,828     38,223     14,167  
                           
 
Net straightline adjustments to rental revenue, recoveries,
                   
 
  and ground rent expense at TRG %
  58     21     80     104  
                           
(1)
 
With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company's ownership interest. In its consolidated financial statements, the Company accounts for its investments in the Unconsolidated Joint Ventures under the equity method.
 
 

 
 

 

 TAUBMAN CENTERS, INC.
               
 Table 3 - Income Statement
               
 For the Six Months Ended June 30, 2010 and 2009
               
 (in thousands of dollars)
               
                   
   
2010
 
2009
 
   
CONSOLIDATED BUSINESSES
 
UNCONSOLIDATED JOINT VENTURES (1)
 
CONSOLIDATED BUSINESSES
 
UNCONSOLIDATED JOINT VENTURES (1)
 
                   
REVENUES:
               
 
Minimum rents
  167,435     76,036     171,452     77,520  
 
Percentage rents
  3,135     1,469     2,721     1,203  
 
Expense recoveries
  109,255     45,816     115,283     47,645  
 
Management, leasing, and development services
  7,063           6,745        
 
Other
  18,683     3,741     20,428     3,376  
 
Total revenues
  305,571     127,062     316,629     129,744  
                           
EXPENSES:
                       
 
Maintenance, taxes, and utilities
  87,611     32,363     91,487     32,333  
 
Other operating
  36,347     10,071     31,317     12,353  
 
Restructuring charge
              2,630        
 
Management, leasing, and development services
  3,778           3,836        
 
General and administrative
  14,425           13,735        
 
Interest expense
  75,340     31,734     72,706     32,070  
 
Depreciation and amortization
  73,002     18,628     72,351     19,348  
 
Total expenses
  290,503     92,796     288,062     96,104  
                           
Nonoperating Income
  1,299     1     433     57  
Impairment loss on marketable securities
              (1,666 )      
      16,367     34,267     27,334     33,697  
Income tax expense
  (310 )         (468 )      
Equity in income of Unconsolidated Joint Ventures
  19,240           18,526        
                           
Net income
  35,297           45,392        
Net income attributable to noncontrolling interests:
                       
 
Noncontrolling share of income of consolidated joint ventures
  (3,981 )         (3,726 )      
 
TRG series F preferred distributions
  (1,230 )         (1,230 )      
 
Noncontrolling share of income of TRG
  (8,310 )         (11,876 )      
Distributions to participating securities of TRG
  (723 )         (836 )      
Preferred stock dividends
  (7,317 )         (7,317 )      
Net income attributable to Taubman Centers, Inc. common shareowners
  13,736           20,407        
                           
                           
SUPPLEMENTAL INFORMATION:
                       
 
EBITDA - 100%
  164,709     84,629     172,391     85,115  
 
EBITDA - outside partners' share
  (19,512 )   (38,138 )   (19,615 )   (38,631 )
 
Beneficial interest in EBITDA
  145,197     46,491     152,776     46,484  
 
Beneficial interest expense
  (64,827 )   (16,450 )   (62,898 )   (16,653 )
 
Beneficial income tax expense
  (310 )         (468 )      
 
Non-real estate depreciation
  (1,680 )         (1,734 )      
 
Preferred dividends and distributions
  (8,547 )         (8,547 )      
 
Funds from Operations contribution
  69,833     30,041     79,129     29,831  
                           
 
Net straightline adjustments to rental revenue, recoveries,
                   
 
  and ground rent expense at TRG %
  (178 )   (120 )   159     158  
                           
                           
 (1)
With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company's ownership interest. In its consolidated financial statements, the Company accounts for its investments in the Unconsolidated Joint Ventures under the equity method.
 

 
 

 

TAUBMAN CENTERS, INC.
                         
Table 4 - Reconciliation of Net Income Attributable to Taubman Centers, Inc. Common Shareowners to Funds from Operations
 
   and Adjusted Funds from Operations
                         
For the Three Months Ended June 30, 2010 and 2009
                     
(in thousands of dollars except as noted; may not add or recalculate due to rounding)
         
                           
                           
       
2010
         
2009
     
       
Shares
 
Per Share
     
Shares
 
Per Share
 
   
Dollars
 
/Units
 
/Unit
 
Dollars
 
/Units
 
/Unit
 
                           
Net income attributable to TCO common shareowners
    7,453     55,611,887     0.14     8,908     53,666,868     0.17  
                                       
Add depreciation of TCO's additional basis
    1,719           0.03     1,720           0.03  
                                       
Net income attributable to TCO common shareowners,
                               
excluding step-up depreciation
    9,172     55,611,887     0.16     10,628     53,666,868     0.20  
                                       
Add:
                                     
   Noncontrolling share of income of TRG
    4,428     26,337,361           5,290     26,437,684        
   Distributions to participating securities
    361     871,262           361     871,262        
                                       
Net income attributable to partnership unit holders
                               
and participating securities
    13,961     82,820,510     0.17     16,279     80,975,814     0.20  
                                       
Add (less) depreciation and amortization:
                                     
   Consolidated businesses at 100%
    35,918           0.43     36,058           0.45  
   Depreciation of TCO's additional basis
    (1,719 )         (0.02 )   (1,720 )         (0.02 )
   Noncontrolling partners in consolidated joint ventures
    (2,503 )         (0.03 )   (3,172 )         (0.04 )
   Share of Unconsolidated Joint Ventures
    5,323           0.06     5,799           0.07  
   Non-real estate depreciation
    (837 )         (0.01 )   (854 )         (0.01 )
                                       
Funds from Operations
    50,143     82,820,510     0.61     52,390     80,975,814     0.65  
                                       
TCO's average ownership percentage of TRG
    67.4 %               66.8 %            
                                       
Funds from Operations attributable to TCO
    33,816           0.61     34,968           0.65  
                                       
Funds from Operations
    50,143     82,820,510     0.61     52,390     80,975,814     0.65  
                                       
Restructuring charge
                      169           0.00  
                                       
Adjusted Funds from Operations
    50,143     82,820,510     0.61     52,559     80,975,814     0.65  
                                       
TCO's average ownership percentage of TRG
    67.4 %               66.8 %            
                                       
Adjusted Funds from Operations attributable to TCO
    33,816           0.61     35,081           0.65  
                                       


 
 

 

TAUBMAN CENTERS, INC.
                         
Table 5 - Reconciliation of Net Income Attributable to Taubman Centers, Inc. Common Shareowners to Funds from Operations
 
   and Adjusted Funds from Operations
                         
For the Six Months Ended June 30, 2010 and 2009
                   
(in thousands of dollars except as noted; may not add or recalculate due to rounding)
         
                           
                           
       
2010
         
2009
     
       
Shares
 
Per Share
     
Shares
 
Per Share
 
   
Dollars
 
/Units
 
/Unit
 
Dollars
 
/Units
 
/Unit
 
                           
Net income attributable to TCO common shareowners
    13,736     55,490,935     0.25     20,407     53,466,563     0.38  
                                       
Add depreciation of TCO's additional basis
    3,439           0.06     3,440           0.06  
                                       
Net income attributable to TCO common shareowners,
                         
excluding step-up depreciation
    17,175     55,490,935     0.31     23,847     53,466,563     0.45  
                                       
Add:
                                     
   Noncontrolling share of income of TRG
    8,310     26,351,949           11,876     26,438,939        
   Distributions to participating securities
    723     871,262           836     871,262        
                                       
Net income attributable to partnership unit holders
                         
and participating securities
    26,208     82,714,146     0.32     36,559     80,776,764     0.45  
                                       
Add (less) depreciation and amortization:
                                     
   Consolidated businesses at 100%
    73,002           0.88     72,351           0.90  
   Depreciation of TCO's additional basis
    (3,439 )         (0.04 )   (3,440 )         (0.04 )
   Noncontrolling partners in consolidated joint ventures
    (5,018 )         (0.06 )   (6,081 )         (0.08 )
   Share of Unconsolidated Joint Ventures
    10,801           0.13     11,305           0.14  
   Non-real estate depreciation
    (1,680 )         (0.02 )   (1,734 )         (0.02 )
                                       
Funds from Operations
    99,874     82,714,146     1.21     108,960     80,776,764     1.35  
                                       
TCO's average ownership percentage of TRG
    67.4 %               66.8 %            
                                       
Funds from Operations attributable to TCO
    67,303           1.21     72,726           1.35  
                                       
Funds from Operations
    99,874     82,714,146     1.21     108,960     80,776,764     1.35  
                                       
Restructuring charge
                      2,630           0.03  
                                       
Adjusted Funds from Operations
    99,874     82,714,146     1.21     111,590     80,776,764     1.38  
                                       
TCO's average ownership percentage of TRG
    67.4 %               66.8 %            
                                       
Adjusted Funds from Operations attributable to TCO
    67,303           1.21     74,482           1.38  
                                       

 
 

 

TAUBMAN CENTERS, INC.
                       
Table 6 - Reconciliation of Net Income to Beneficial Interest in EBITDA
                   
For the Periods Ended June 30, 2010 and 2009
                       
(in thousands of dollars; amounts attributable to TCO may not recalculate due to rounding)
       
                         
   
Three Months Ended
   
Six Months Ended
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net income
    18,484       20,866       35,297       45,392  
                                 
Add (less) depreciation and amortization:
                               
Consolidated businesses at 100%
    35,918       36,058       73,002       72,351  
Noncontrolling partners in consolidated joint ventures
    (2,503 )     (3,172 )     (5,018 )     (6,081 )
Share of Unconsolidated Joint Ventures
    5,323       5,799       10,801       11,305  
                                 
Add (less) interest expense and income tax expense:
                               
Interest expense:
                               
Consolidated businesses at 100%
    37,923       36,473       75,340       72,706  
Noncontrolling partners in consolidated joint ventures
    (5,293 )     (4,935 )     (10,513 )     (9,808 )
Share of Unconsolidated Joint Ventures
    8,248       8,369       16,450       16,653  
Income tax expense
    114       198       310       468  
                                 
Less noncontrolling share of income of consolidated joint ventures
    (1,968 )     (2,033 )     (3,981 )     (3,726 )
                                 
Beneficial Interest in EBITDA
    96,246       97,623       191,688       199,260  
                                 
TCO's average ownership percentage of TRG
    67.4 %     66.8 %     67.4 %     66.8 %
                                 
Beneficial Interest in EBITDA attributable to TCO
    64,908       65,212       129,140       133,004  
                                 

 
 

 
TAUBMAN CENTERS, INC.
                       
Table 7 - Reconciliation of Net Income to Net Operating Income
                       
For the Periods Ended June 30, 2010 and 2009
                       
(in thousands of dollars)
                       
                           
     
Three Months Ended
   
Year to Date
 
     
2010
   
2009
   
2010
   
2009
 
                           
Net income
    18,484       20,866       35,297       45,392  
                                   
Add (less) depreciation and amortization:
                               
 
Consolidated businesses at 100%
    35,918       36,058       73,002       72,351  
 
Noncontrolling partners in consolidated joint ventures
    (2,503 )     (3,172 )     (5,018 )     (6,081 )
 
Share of Unconsolidated Joint Ventures
    5,323       5,799       10,801       11,305  
                                   
Add (less) interest expense and income tax expense:
                               
 
Interest expense:
                               
 
    Consolidated businesses at 100%
    37,923       36,473       75,340       72,706  
 
    Noncontrolling partners in consolidated joint ventures
    (5,293 )     (4,935 )     (10,513 )     (9,808 )
 
    Share of Unconsolidated Joint Ventures
    8,248       8,369       16,450       16,653  
 
Income tax expense
    114       198       310       468  
                                   
Less noncontrolling share of income of consolidated joint ventures
    (1,968 )     (2,033 )     (3,981 )     (3,726 )
                                   
Add EBITDA attributable to outside partners:
                               
 
EBITDA attributable to noncontrolling partners in consolidated joint ventures
    9,764       10,140       19,512       19,615  
 
EBITDA attributable to outside partners in Unconsolidated Joint Ventures
    18,656       18,860       38,138       38,631  
                                   
EBITDA at 100%
    124,666       126,623       249,338       257,506  
                                   
Add (less) items excluded from shopping center Net Operating Income:
                         
 
General and administrative expenses
    7,036       6,847       14,425       13,735  
 
Management, leasing, and development services, net
    (1,822 )     (1,259 )     (3,285 )     (2,909 )
 
Restructuring charge
            169               2,630  
 
Gain on sale of peripheral land
    (1,040 )             (1,040 )        
 
Interest income
    (99 )     (201 )     (260 )     (490 )
 
Impairment loss on marketable securities
            1,666               1,666  
 
Straight-line of rents
    (552 )     (912 )     (524 )     (1,757 )
 
The Pier Shops Net Operating Income
    (1,121 )     (1,459 )     (2,274 )     (2,266 )
 
Non-center specific operating expenses and other
    5,630       4,918       11,799       8,096  
                                   
Net Operating Income at 100%
    132,698       136,392       268,179       276,211  
                                   
Net Operating Income - growth % (1)
    -2.7 %             -2.9 %        
                                   
                                   
(1)
Excluding all lease cancellation fees, growth in net operating income was -0.3% and -2.7% for the three and six months ended June 30, 2010.
 
 
 

 
 

 

TAUBMAN CENTERS, INC.
           
Table 8 - Balance Sheets
           
As of June 30, 2010 and December 31, 2009
           
 (in thousands of dollars)
           
               
     
 As of
 
     
 June 30, 2010
     December 31, 2009  
Consolidated Balance Sheet of Taubman Centers, Inc. (1):
           
               
Assets:
           
 
Properties
    3,495,599       3,496,853  
 
Accumulated depreciation and amortization
    (1,148,314 )     (1,100,610 )
        2,347,285       2,396,243  
 
Investment in Unconsolidated Joint Ventures
    89,007       89,804  
 
Cash and cash equivalents
    9,227       16,176  
 
Accounts and notes receivable, net
    39,383       44,503  
 
Accounts receivable from related parties
    1,702       1,558  
 
Deferred charges and other assets
    74,326       58,569  
        2,560,930       2,606,853  
                   
Liabilities:
               
 
Notes payable
    2,688,242       2,691,019  
 
Accounts payable and accrued liabilities
    224,057       230,276  
 
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures
    159,090       160,305  
        3,071,389       3,081,600  
                   
Equity:
                 
 
Taubman Centers, Inc. Shareowners' Equity:
               
 
Series B Non-Participating Convertible Preferred Stock
    26       26  
 
Series G Cumulative Redeemable Preferred Stock
               
 
Series H Cumulative Redeemable Preferred Stock
               
 
Common Stock
    547       543  
 
Additional paid-in capital
    585,668       579,983  
 
Accumulated other comprehensive income (loss)
    (21,654 )     (24,443 )
 
Dividends in excess of net income
    (916,328 )     (884,666 )
        (351,741 )     (328,557 )
 
Noncontrolling interests:
               
 
    Noncontrolling interests in consolidated joint ventures
    (100,636 )     (100,014 )
 
    Noncontrolling interests in partnership equity of TRG
    (87,299 )     (75,393 )
 
    Preferred Equity of TRG
    29,217       29,217  
        (158,718 )     (146,190 )
        (510,459 )     (474,747 )
        2,560,930       2,606,853  
                   
                   
                   
Combined Balance Sheet of Unconsolidated Joint Ventures (1):
               
                   
Assets:
               
 
Properties
    1,095,311       1,094,963  
 
Accumulated depreciation and amortization
    (410,494 )     (396,518 )
        684,817       698,445  
 
Cash and cash equivalents
    17,229       18,544  
 
Accounts and notes receivable
    19,488       26,982  
 
Deferred charges and other assets
    25,744       22,310  
        747,278       766,281  
                   
Liabilities:
               
 
Notes payable
    1,087,056       1,092,806  
 
Accounts payable and other liabilities, net
    36,858       50,615  
        1,123,914       1,143,421  
                   
Accumulated Deficiency in Assets:
               
 
Accumulated deficiency in assets - TRG
    (198,959 )     (200,169 )
 
Accumulated deficiency in assets - Joint Venture Partners
    (169,678 )     (166,866 )
 
Accumulated other comprehensive income (loss) - TRG
    (4,275 )     (5,397 )
 
Accumulated other comprehensive income (loss) - Joint Venture Partners
    (3,724 )     (4,708 )
        (376,636 )     (377,140 )
        747,278       766,281  
(1)
Certain 2009 amounts have been reclassified to conform to 2010 classifications.
         

 
 

 
 
 
 
TAUBMAN CENTERS, INC.
       
Table 9 - Annual Outlook
       
(all dollar amounts per common share on a diluted basis; amounts may not add due to rounding)
       
         
 
Range for Year Ended
 
 
December 31, 2010
 
         
Funds from Operations per common share (1)
2.65   2.75  
         
Real estate depreciation - TRG
(1.79 ) (1.73 )
         
Distributions on participating securities of TRG
(0.02 ) (0.02 )
         
Depreciation of TCO's additional basis in TRG
(0.12 ) (0.12 )
 
       
Net income attributable to common shareowners, per common share (EPS) (1)
0.72   0.88  
 
       
         
         
(1) 
Guidance on Funds from Operations and EPS includes The Pier Shops' operations through September 2010. The loan on the center is in default and accrues interest at 10.01%. The foreclosure process is not in the Company's control, but the Company anticipates that the foreclosure will be completed in the third quarter of 2010, at which time the ownership of The Pier Shops will be transferred in satisfaction of the obligation under the debt. The Company expects a non-cash incremental impact on FFO per share of slightly more than ($0.01) for each month the Company continues to own the center. Including the impact of depreciation and amortization, the impact on EPS is expected to be approximately ($0.015) per month. A non-cash accounting gain is expected to be recognized when the loan obligation is extinguished upon transfer of title of The Pier Shops. This gain has been excluded from EPS and FFO per share estimates.