EX-99.2 3 a06-23104_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

 

Supplemental Financial and Operating Information (unaudited)

 

For the three and nine months ended September 30, 2006

 




 

The Macerich Company

Supplemental Financial and Operating Information

Table of Contents
For the three and nine months ended September 30, 2006

All information included in this supplemental financial package is unaudited, unless otherwise indicated.

 

 

 

Page No.

 

 

 

 

 

 

 

Corporate overview

 

 

 

 

Overview

 

1

 

 

Capital information and market capitalization

 

2

 

 

Changes in total common and equivalent shares

 

3

 

 

 

 

 

 

 

Financial data

 

 

 

 

Supplemental FFO information

 

4

 

 

Capital expenditures

 

5

 

 

 

 

 

 

 

Operational data

 

 

 

 

Sales per square foot

 

6

 

 

Occupancy

 

7

 

 

Rent table

 

8

 

 

Cost of occupancy

 

9

 

 

 

 

 

 

 

Balance sheet information

 

 

 

 

Debt summary

 

10

 

 

Outstanding debt by maturity

 

11

 

This supplemental financial information should be read in connection with the Company’s third quarter 2006 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date November 3, 2006) as certain disclosures, definitions and reconciliations in such announcement have not been included in the supplemental financial information.




The Macerich Company

Supplemental Financial and Operating Information

Overview

 

The Macerich Company (the “Company”) is involved in the acquisition, ownership, development, redevelopment, management, and leasing of regional and community shopping centers located throughout the United States.  The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the “Operating Partnership”).  

As of September 30, 2006, the Operating Partnership owned or had an ownership interest in 73 regional shopping centers, 18 community shopping centers and 2 development/redevelopment properties aggregating approximately 79.0 million square feet of gross leasable area (“GLA”).  These 93 regional, community and development shopping centers are referred to hereinafter as the “Centers”, unless the context otherwise requires.

The Company is a self-administered and self-managed real estate investment trust (“REIT”) and conducts all of its operations through the Operating Partnership and the Company’s management companies (collectively, the “Management Companies”).

All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.

1




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Information and Market Capitalization

 

 

Period Ended

 

dollars in thousands except per share data

 

9/30/2006

 

12/31/2005

 

12/31/2004

 

12/31/2003

 

Closing common stock price per share

 

$

76.36

 

$

67.14

 

$

62.80

 

$

44.50

 

52 Week High

 

$

77.45

 

$

71.22

 

$

64.66

 

$

45.16

 

52 Week Low

 

$

60.11

 

$

53.10

 

$

38.90

 

$

28.65

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period:

 

 

 

 

 

 

 

 

 

Class A participating convertible preferred units

 

2,855,393

 

2,855,393

 

 

 

Class A non-participating convertible preferred units

 

287,176

 

287,176

 

 

 

Series A cumulative convertible redeemable preferred stock

 

3,627,131

 

3,627,131

 

3,627,131

 

3,627,131

 

Common shares and operating partnership units

 

84,726,223

 

73,446,422

 

72,923,605

 

72,080,524

 

Total Shares Outstanding

 

91,495,923

 

80,216,122

 

76,550,736

 

75,707,655

 

 

 

 

 

 

 

 

 

 

 

Portfolio capitalization data:

 

 

 

 

 

 

 

 

 

Total portfolio debt, including joint ventures at pro rata

 

6,460,221

 

6,863,690

 

4,377,388

 

3,728,645

 

 

 

 

 

 

 

 

 

 

 

Equity market capitalization at end of period:

 

6,986,629

 

5,385,710

 

4,807,386

 

3,368,991

 

 

 

 

 

 

 

 

 

 

 

Total market capitalization at end of period

 

$

13,446,850

 

$

12,249,400

 

$

9,184,774

 

$

7,097,636

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio (%) (a)

 

48.04

%

56.0

%

47.7

%

52.5

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total market capitalization

 

8.96

%

13.00

%

13.00

%

11.40

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total debt

 

18.65

%

35.71

%

27.00

%

21.80

%

 


(a) Debt as a percentage of total market capitalization

 

 

2




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Changes in Total Common and Equivalent Shares

 

 

Operating
Partnership
Units

 

Company
Common
Shares

 

Class A
Participating
Convertible
Preferred
Units

 

Class A Non-
Participating
Convertible
Preferred
Units

 

Series A
cumulative
convertible
redeemable
preferred
stock

 

Total
Common
and
Equivalent
Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2005

 

13,504,870

 

59,941,552

 

2,855,393

 

287,176

 

3,627,131

 

80,216,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock offering

 

 

10,952,381

 

 

 

 

10,952,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP units to common shares

 

(179,789

)

179,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP units to cash

 

(4,987

)

 

 

 

 

(4,987

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

284,181

 

 

 

 

284,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2006

 

13,320,094

 

71,357,903

 

2,855,393

 

287,176

 

3,627,131

 

91,447,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP units to cash

 

(58,567

)

 

 

 

 

(58,567

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

100,754

 

 

 

 

100,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2006

 

13,261,527

 

71,458,657

 

2,855,393

 

287,176

 

3,627,131

 

91,489,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of OP units to common shares

 

(17,378

)

17,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock from stock option exercises, restricted stock issuance or other share-based plans

 

 

6,039

 

 

 

 

6,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of September 30, 2006

 

13,244,149

 

71,482,074

 

2,855,393

 

287,176

 

3,627,131

 

91,495,923

 

 

3




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental Funds from Operations (“FFO”) Information (a)

 

 

Quarter Ended September 30,

 

Year-to-date September 30,

 

dollars in millions

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

0.8

 

$

1.5

 

$

12.2

 

$

5.3

 

 

 

 

 

 

 

 

 

 

 

Straight line rental income

 

$

3.5

 

$

4.4

 

$

9.1

 

$

7.8

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of undepreciated assets

 

$

2.3

 

$

1.3

 

$

6.0

 

$

3.2

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases (SFAS 141)

 

$

4.0

 

$

4.8

 

$

12.9

 

$

10.9

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

3.7

 

$

4.2

 

$

11.8

 

$

9.3

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

4.5

 

$

4.7

 

$

12.9

 

$

12.3

 

 


(a) All joint venture amounts included at pro rata.

4




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 

 

Year-to-Date

 

Year Ended

 

Year Ended

 

Year Ended

 

dollars in millions

 

30-Sep-06

 

31-Dec-05

 

31-Dec-04

 

31-Dec-03

 

Consolidated Centers

 

 

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

334.9

 

$

1,767.2

 

$

301.1

 

$

359.2

 

Development, redevelopment and expansions of Centers

 

102.0

 

77.2

 

139.3

 

166.3

 

Renovations of Centers

 

37.6

 

51.1

 

21.2

 

21.7

 

Tenant allowances

 

20.6

 

21.8

 

10.9

 

7.3

 

Deferred leasing charges

 

17.4

 

21.8

 

16.8

 

15.2

 

Total

 

$

512.5

 

$

1,939.1

 

$

489.3

 

$

569.7

 

 

 

 

 

 

 

 

 

 

 

Joint Venture Centers (a)

 

 

 

 

 

 

 

 

 

Acquisitions of property and equipment (b)

 

$

24.3

 

$

736.4

 

$

41.1

 

$

(19.2

)

Development, redevelopment and expansions of Centers

 

39.0

 

79.4

 

6.6

 

17.6

 

Renovations of Centers

 

7.0

 

32.2

 

10.1

 

2.8

 

Tenant allowances

 

8.2

 

8.9

 

10.5

 

4.7

 

Deferred leasing charges

 

3.1

 

5.1

 

3.7

 

3.3

 

Total

 

$

81.6

 

$

862.0

 

$

72.0

 

$

9.2

 

 


(a) All joint venture amounts at pro rata.

(b) Includes the Company’s purchase of joint venture partner’s 50% interest in FlatIron Crossing on January 31, 2003.

5




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Sales Per Square Foot (a)

 

Consolidated
Centers

 

Unconsolidated
Centers

 

Total Centers

 

 

 

 

 

 

 

 

 

9/30/2006 (b)

 

$

418

 

$

456

 

$

436

 

12/31/05

 

$

395

 

$

440

 

$

417

 

12/31/04

 

$

368

 

$

414

 

$

391

 

12/31/03

 

$

350

 

$

372

 

$

361

 

 


(a) Sales are based on reports by retailers leasing Mall and Freestanding Stores for the trailing 12 months for tenants which have occupied such stores for a minimum of 12 months.  Sales per square foot are based on tenants 10,000 square feet and under, excluding theaters, for Regional Malls.

(b) Due to tenant sales reporting timelines, the data presented is as of August 31, 2006.


(1)    Sales PSF data for years ending December 31 except for 2006. The 2006 data is for the trailing 12 months ending August 31, 2006.

6




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy (a)

Period Ended

 

 

Consolidated
Centers

 

Unconsolidated
Centers

 

Total Centers

 

09/30/06

 

92.6

%

93.3

%

93.0

%

09/30/05

 

92.7

%

94.1

%

93.4

%

12/31/05

 

93.4

%

93.2

%

93.5

%

12/31/04

 

92.6

%

92.5

%

92.5

%

12/31/03

 

92.6

%

93.6

%

93.3

%

 


(a) Occupancy represents Mall and Freestanding GLA Leased. Occupancy data excludes space under development and redevelopment.

7




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Rent Table

 

 

Average Base Rent
PSF (a)

 

Average Base Rent
PSF on Leases
Commencing during the
period (b)

 

Average Base Rent
PSF on Leases
Expiring during the
period (c)

 

Consolidated Centers

 

 

 

 

 

 

 

09/30/06

 

$

37.14

 

$

37.99

 

$

31.92

 

12/31/05

 

$

34.23

 

$

35.60

 

$

30.71

 

12/31/04

 

$

32.60

 

$

35.31

 

$

28.84

 

12/31/03

 

$

31.71

 

$

36.77

 

$

29.93

 

 

 

 

 

 

 

 

 

Joint Venture Centers

 

 

 

 

 

 

 

09/30/06

 

$

37.48

 

$

40.09

 

$

36.19

 

12/31/05

 

$

36.35

 

$

39.08

 

$

30.18

 

12/31/04

 

$

33.39

 

$

36.86

 

$

29.32

 

12/31/03

 

$

31.29

 

$

37.00

 

$

27.83

 

 


(a) Average base rent per square foot is based on Mall and Freestanding GLA for spaces, 10,000 square feet and under, occupied as of the applicable date.  Leases for La Encantada and the expansion area of Queens Center were excluded in Years 2003, 2004 and 2005.

(b) The average base rent on lease signings commencing during the period represents the actual rent to be paid on a per square foot basis during the first twelve months for tenant leases 10,000 square feet and under.  Lease signings for La Encantada and the expansion area of Queens Center were excluded in Years 2003, 2004 and 2005.

(c) The average base rent on leases expiring during the period represents the final year minimum rent, on a cash basis, for all tenant leases 10,000 square feet and under expiring during the year.  Leases for La Encantada and the expansion area of Queens Center were excluded in Years 2003, 2004 and 2005.

8




The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

The following tables summarize occupancy costs for Mall Store tenants in the Centers as a percentage of total Mall Store sales:

 

 

For years ended December 31,

 

Consolidated Centers

 

2005

 

2004

 

2003

 

Minimum rents

 

8.3

%

8.3

%

8.7

%

Percentage rents

 

0.5

%

0.4

%

0.3

%

Expense recoveries (a)

 

3.6

%

3.7

%

3.8

%

Total

 

12.4

%

12.4

%

12.8

%

 

 

 

For years ended December 31,

 

Joint Venture Centers

 

2005

 

2004

 

2003

 

Minimum rents

 

7.4

%

7.7

%

8.1

%

Percentage rents

 

0.5

%

0.5

%

0.4

%

Expense recoveries (a)

 

3.0

%

3.2

%

3.2

%

Total

 

10.9

%

11.4

%

11.7

%

 


(a) Represents real estate tax and common area maintenance charges.

9




 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary

As of September 30, 2006

 

dollars in thousands

 

Fixed Rate

 

Variable Rate (a)

 

Total

 

Consolidated debt

 

$

3,807,631

 

$

1,007,862

 

$

4,815,493

 

Unconsolidated debt

 

1,447,587

 

197,141

 

1,644,728

 

Total debt

 

$

5,255,218

 

$

1,205,003

 

$

6,460,221

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

6.01

%

6.51

%

6.10

%

 

 

 

 

 

 

 

 

Weighted average maturity (years)

 

 

 

 

 

4.58

 

 


(a) Excludes swapped floating rate debt.  Swapped debt is included in fixed debt category.

10




 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Outstanding Debt by Maturity

As of September 30, 2006

(dollars in thousands)

 

Center/Entity

 

Maturity Date

 

Interest 
Rate

 

Fixed

 

Floating

 

Total Debt 
Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Consolidated Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paradise Valley Mall

 

01/01/07

 

5.39

%

$

75,482

 

 

$

75,482

 

Borgata

 

10/11/07

 

5.39

%

15,023

 

 

15,023

 

Citadel, The

 

01/01/08

 

7.20

%

62,598

 

 

62,598

 

Victor Valley, Mall of

 

03/01/08

 

4.60

%

52,729

 

 

52,729

 

Westside Pavilion

 

07/01/08

 

6.67

%

93,871

 

 

93,871

 

Village Fair North

 

07/15/08

 

5.89

%

11,289

 

 

11,289

 

Fresno Fashion Fair

 

08/10/08

 

6.52

%

64,838

 

 

64,838

 

South Towne Center

 

10/10/08

 

6.61

%

64,000

 

 

64,000

 

Northwest Arkansas Mall

 

01/10/09

 

7.33

%

53,252

 

 

53,252

 

Queens Center

 

03/01/09

 

6.88

%

92,407

 

 

92,407

 

South Plains Mall

 

03/01/09

 

8.22

%

59,910

 

 

59,910

 

Carmel Plaza

 

05/01/09

 

8.18

%

26,776

 

 

26,776

 

Paradise Valley Mall

 

05/01/09

 

5.89

%

22,377

 

 

22,377

 

Northridge

 

07/01/09

 

4.84

%

82,852

 

 

82,852

 

Wilton Mall

 

11/01/09

 

4.79

%

47,095

 

 

47,095

 

Macerich Partnership Term Loan (b)

 

04/25/10

 

6.30

%

450,000

 

 

450,000

 

Macerich Partnership Line of Credit (c)

 

04/25/10

 

6.23

%

400,000

 

 

400,000

 

Vintage Faire Mall

 

09/01/10

 

7.89

%

65,596

 

 

65,596

 

Eastview Commons

 

09/30/10

 

5.46

%

9,192

 

 

9,192

 

Santa Monica Place

 

11/01/10

 

7.70

%

80,329

 

 

80,329

 

Valley View Center

 

01/01/11

 

5.72

%

125,000

 

 

125,000

 

Danbury Fair Mall

 

02/01/11

 

4.64

%

184,474

 

 

184,474

 

Shoppingtown Mall

 

05/11/11

 

5.01

%

46,608

 

 

46,608

 

Capitola Mall

 

05/15/11

 

7.13

%

41,405

 

 

41,405

 

Freehold Raceway

 

07/07/11

 

4.68

%

184,942

 

 

184,942

 

Pacific View

 

08/31/11

 

7.16

%

83,818

 

 

83,818

 

Pacific View

 

08/31/11

 

7.00

%

6,742

 

 

6,742

 

Rimrock Mall

 

10/01/11

 

7.45

%

43,601

 

 

43,601

 

Chandler Fashion Center

 

11/01/12

 

5.14

%

104,878

 

 

104,878

 

Chandler Fashion Center

 

11/01/12

 

6.00

%

68,778

 

 

68,778

 

Towne Mall

 

11/01/12

 

4.99

%

15,402

 

 

15,402

 

Pittsford Plaza (d)

 

01/01/13

 

5.02

%

16,193

 

 

16,193

 

Queens Center

 

03/01/13

 

7.00

%

221,484

 

 

221,484

 

Greeley—defeasance loan

 

09/01/13

 

6.18

%

28,427

 

 

28,427

 

FlatIron Crossing

 

12/01/13

 

5.23

%

191,847

 

 

191,847

 

Great Northern

 

12/01/13

 

5.19

%

41,109

 

 

41,109

 

Eastview Mall

 

01/18/14

 

5.10

%

103,329

 

 

103,329

 

Fiesta Mall

 

01/01/15

 

4.88

%

84,000

 

 

84,000

 

Flagstaff Mall

 

11/01/15

 

4.97

%

37,000

 

 

37,000

 

Valley River Center

 

02/01/16

 

5.58

%

100,000

 

 

100,000

 

Salisbury, Center at

 

05/01/16

 

5.79

%

115,000

 

 

115,000

 

Crossroads Mall

 

08/01/16

 

6.26

%

61,200

 

 

61,200

 

Marketplace Mall (e)

 

12/10/17

 

5.30

%

15,280

 

 

15,280

 

Chesterfield Towne Center

 

01/01/24

 

9.07

%

57,498

 

 

57,498

 

Total Fixed Rate Debt for Consolidated Assets

 

 

 

6.05

%

$

3,807,631

 

 

$

3,807,631

 

 

 

 

 

 

 

 

 

 

 

 

 

Macerich Partnership Term Loan

 

05/13/07

 

6.94

%

 

250,000

 

250,000

 

Twenty Ninth Street

 

06/05/07

 

6.67

%

 

75,526

 

75,526

 

Oaks, The

 

07/01/07

 

6.03

%

 

92,000

 

92,000

 

La Cumbre

 

08/09/07

 

6.21

%

 

30,000

 

30,000

 

Prescott Gateway

 

08/01/07

 

7.03

%

 

35,280

 

35,280

 

Greece Ridge

 

11/06/07

 

5.98

%

 

72,000

 

72,000

 

La Encantada

 

08/01/08

 

7.08

%

 

51,000

 

51,000

 

Casa Grande (f)

 

08/16/09

 

6.73

%

 

2,556

 

2,556

 

Panorama Mall

 

02/28/10

 

6.13

%

 

50,000

 

50,000

 

Macerich Partnership Line of Credit

 

04/25/10

 

6.48

%

 

349,500

 

349,500

 

Total Floating Rate Debt for Consolidated Assets

 

 

 

6.56

%

 

$

1,007,862

 

$

1,007,862

 

Total Debt for Consolidated Assets

 

 

 

6.16

%

$

3,807,631

 

$

1,007,862

 

$

4,815,493

 

 

11




 

Center/Entity

 

Maturity Date

 

Interest 
Rate

 

Fixed

 

Floating

 

Total Debt 
Balance (a)

 

II. Unconsolidated Joint Ventures (At Company’s pro rata share):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Village (50%)

 

01/01/07

 

5.39

%

$

4,043

 

 

$

4,043

 

Scottsdale Fashion Square Series I (50%)

 

08/01/07

 

5.39

%

79,096

 

 

79,096

 

Scottsdale Fashion Square Series II (50%)

 

08/01/07

 

5.39

%

33,997

 

 

33,997

 

Metrocenter (15%) (g)

 

02/09/08

 

4.80

%

16,800

 

 

16,800

 

Broadway Plaza (50%)

 

08/01/08

 

6.68

%

31,266

 

 

31,266

 

Chandler Festival (50%)

 

10/01/08

 

4.37

%

15,229

 

 

15,229

 

Chandler Gateway (50%)

 

10/01/08

 

5.19

%

9,587

 

 

9,587

 

Inland Center (50%)

 

01/30/09

 

4.64

%

27,000

 

 

27,000

 

Washington Square (51%)

 

02/01/09

 

6.71

%

51,971

 

 

51,971

 

Biltmore Fashion Park (50%)

 

07/10/09

 

4.68

%

40,183

 

 

40,183

 

Redmond Office (51%)

 

07/10/09

 

6.77

%

36,276

 

 

36,276

 

Redmond Retail (51%)

 

08/01/09

 

4.81

%

37,566

 

 

37,566

 

West Acres (19%)

 

09/30/09

 

6.41

%

13,300

 

 

13,300

 

Corte Madera, The Village at (50.1%)

 

11/01/09

 

7.75

%

33,331

 

 

33,331

 

Ridgmar (50%)

 

04/11/10

 

6.07

%

28,700

 

 

28,700

 

Kitsap Mall/Place (51%)

 

06/01/10

 

8.06

%

29,684

 

 

29,684

 

Cascade (51%)

 

07/01/10

 

5.10

%

20,500

 

 

20,500

 

Stonewood Mall (51%)

 

12/11/10

 

7.41

%

38,288

 

 

38,288

 

Arrowhead Towne Center (33.3%)

 

10/01/11

 

6.38

%

27,224

 

 

27,224

 

NorthPark Center (50%)

 

05/10/12

 

5.41

%

72,063

 

 

72,063

 

NorthPark Center (50%)

 

05/10/12

 

8.33

%

83,116

 

 

83,116

 

Kierland Greenway (24.5%)

 

01/01/13

 

5.85

%

16,325

 

 

16,325

 

Kierland Main Street (24.5%)

 

01/02/13

 

4.99

%

3,821

 

 

3,821

 

Tyson’s Corner (50%)

 

03/31/14

 

5.22

%

172,768

 

 

172,768

 

Lakewood (51%)

 

06/01/15

 

5.41

%

127,500

 

 

127,500

 

Eastland (50%)

 

06/01/16

 

5.79

%

84,000

 

 

84,000

 

Empire Mall (50%)

 

06/01/16

 

5.79

%

88,150

 

 

88,150

 

Granite Run (50%)

 

06/01/16

 

5.83

%

60,768

 

 

60,768

 

Mesa Mall (50%)

 

06/01/16

 

5.79

%

43,625

 

 

43,625

 

Rushmore (50%)

 

06/01/16

 

5.79

%

47,000

 

 

47,000

 

Southern Hills (50%)

 

06/01/16

 

5.79

%

50,750

 

 

50,750

 

Valley Mall (50%)

 

06/01/16

 

5.83

%

23,660

 

 

23,660

 

Total Fixed Rate Debt for Unconsolidated Assets

 

 

 

5.90

%

$

1,447,587

 

 

$

1,447,587

 

 

 

 

 

 

 

 

 

 

 

 

 

Chandler Village Center (50%)

 

12/19/06

 

6.98

%

 

8,483

 

8,483

 

NorthPark Center (50%)

 

08/30/07

 

6.50

%

 

3,500

 

3,500

 

Camelback Colonnade (75%)

 

10/09/07

 

6.02

%

 

31,125

 

31,125

 

SanTan Village Phase 2 (37.5%)

 

11/02/07

 

7.34

%

 

8,597

 

8,597

 

Boulevard Shops (50%)

 

12/16/07

 

6.58

%

 

10,700

 

10,700

 

Metrocenter (15%)

 

02/09/08

 

8.72

%

 

1,725

 

1,725

 

Desert Sky Mall (50%)

 

03/06/08

 

6.43

%

 

25,750

 

25,750

 

Superstition Springs (33.3%)

 

09/09/08

 

5.70

%

 

22,498

 

22,498

 

Kierland Tower Lofts (15%)

 

12/14/08

 

7.07

%

 

1,367

 

1,367

 

Washington Square (51%)

 

02/01/09

 

7.15

%

 

17,096

 

17,096

 

Los Cerritos Center (51%)

 

07/01/11

 

5.91

%

 

66,300

 

66,300

 

Total Floating Rate Debt for Unconsolidated Assets

 

 

 

6.27

%

 

$

197,141

 

$

197,141

 

Total Debt for Unconsolidated Assets

 

 

 

5.95

%

$

1,447,587

 

$

197,141

 

$

1,644,728

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

 

 

 

6.10

%

$

5,255,218

 

$

1,205,003

 

$

6,460,221

 

 


(a)          The debt balances include the unamortized debt premiums/discounts. Debt premiums (discounts) represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method.The annual interest rate in the above table represents the effective interest rate, including the debt premiums (discounts).

(b)         This debt has an interest rate swap agreement which effectively fixed the interest rate from December 1, 2005 to April 25, 2010.

(c)          This debt has an interest rate swap agreement which effectively fixed the interest rate from September 12, 2006 to April 25, 2011.

(d)         This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 63.6%

(e)          This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 37.5%

(f)            This property is a consolidated joint venture. The above debt balance represents the Company’s pro rata share of 51.3%

(g)         This debt has an interest rate swap agreement which effectively fixed the interest rate from January 15, 2005 to February 15, 2008.

12