EX-99.2 3 a08-9728_1ex99d2.htm EX-99.2

Exhibit 99.2

 

 

Supplemental Financial Information
For the three months ended March 31, 2008

 



 

The Macerich Company
Supplemental Financial and Operating Information
Table of Contents

 

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

 

 

Page No.

 

 

Corporate overview

1-3

Overview

1

Capital information and market capitalization

2

Changes in total common and equivalent shares/units

3

 

 

Financial data

4-5

Supplemental FFO information

4

Capital expenditures

5

 

 

Operational data

6-9

Sales per square foot

6

Occupancy

7

Rent

8

Cost of occupancy

9

 

 

Balance sheet information

10-12

Debt summary

10

Outstanding debt by maturity

11-12

 

 

Development and Pipeline Forecast

13

 

This supplemental financial information should be read in connection with the Company’s first quarter 2008 earnings announcement (included as Exhibit 99.1 of the Company’s Current Report on 8-K, event date May 8, 2008) as certain disclosures, definitions and reconciliations in such announcement have not been included in this 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 March 31, 2008, the Operating Partnership owned or had an ownership interest in 72 regional shopping centers and 19 community shopping centers aggregating approximately 77 million square feet of gross leasable area (“GLA”). These 91 regional and community shopping centers are referred to hereinafter as the “Centers”, unless the context requires otherwise.

 

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.

 

This document contains information that constitutes forward-looking statements and includes information regarding expectations regarding the Company’s development, redevelopment and expansion activities. Stockholders are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks, uncertainties and other factors that may cause actual results, performance or achievements of the Company to vary materially from those anticipated, expected or projected. Such factors include, among others, general industry, economic and business conditions; adverse changes in the real estate markets; and risks of real estate development, redevelopment, and expansion, including availability and cost of financing, construction delays, environmental and safety requirements, budget overruns, sunk costs and lease-up. Real estate development, redevelopment and expansion activities are also subject to risks relating to the inability to obtain, or delays in obtaining, all necessary zoning, land-use, building, and occupancy and other required governmental permits and authorizations and governmental actions and initiatives (including legislative and regulatory changes) as well as terrorist activities which could adversely affect all of the above factors. Furthermore, occupancy rates and rents at a newly completed property may not be sufficient to make the property profitable. The reader is directed to the Company’s various filings with the Securities and Exchange Commission, including the Annual Report on Form 10-K for the year ended December 31, 2007, for a discussion of such risks and uncertainties, which discussion is incorporated herein by reference. The Company does not intend, and undertakes no obligation, to update any forward-looking information to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events.

 

1



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Capital Information and Market Capitalization

 

 

 

Period Ended

 

dollars in thousands except per share data

 

3/31/2008

 

12/31/2007

 

12/31/2006

 

12/31/2005

 

Closing common stock price per share

 

$

70.27

 

$

71.06

 

$

86.57

 

$

67.14

 

52 week high

 

$

98.10

 

$

103.59

 

$

87.10

 

$

71.22

 

52 week low

 

$

57.50

 

$

69.44

 

$

66.70

 

$

53.10

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at end of period

 

 

 

 

 

 

 

 

 

Class A participating convertible preferred units

 

 

2,855,393

 

2,855,393

 

2,855,393

 

Class A non-participating convertible preferred units

 

219,828

 

219,828

 

287,176

 

287,176

 

Series A cumulative convertible redeemable preferred stock

 

3,067,131

 

3,067,131

 

3,627,131

 

3,627,131

 

Common shares and partnership units

 

85,090,528

 

84,864,600

 

84,767,432

 

73,446,422

 

Total common and equivalent shares/units outstanding

 

88,377,487

 

91,006,952

 

91,537,132

 

80,216,122

 

 

 

 

 

 

 

 

 

 

 

Portfolio capitalization data

 

 

 

 

 

 

 

 

 

Total portfolio debt, including joint ventures at pro rata

 

$

7,639,974

 

$

7,507,559

 

$

6,620,271

 

$

6,863,690

 

 

 

 

 

 

 

 

 

 

 

Equity market capitalization

 

6,210,286

 

6,466,954

 

7,924,369

 

5,385,710

 

 

 

 

 

 

 

 

 

 

 

Total market capitalization

 

$

13,850,260

 

$

13,974,513

 

$

14,544,640

 

$

12,249,400

 

 

 

 

 

 

 

 

 

 

 

Leverage ratio (%) (a)

 

55.2

%

53.7

%

45.5

%

56.0

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total market capitalization

 

9.8

%

8.0

%

9.5

%

13.0

%

 

 

 

 

 

 

 

 

 

 

Floating rate debt as a percentage of total debt

 

17.7

%

14.8

%

20.8

%

35.7

%

 


(a) Debt as a percentage of total market capitalization

 

Portfolio Capitalization at March 31, 2008

 

 

2



 

The Macerich Company
Supplemental Financial and Operating Information (unaudited)
Changes in Total Common and Equivalent Shares/Units

 

 

 

 

 

 

 

Class A

 

Class A Non-

 

Series A

 

Total

 

 

 

 

 

 

 

Participating

 

Participating

 

Cumulative

 

Common

 

 

 

 

 

 

 

Convertible

 

Convertible

 

Convertible

 

and

 

 

 

 

 

Company

 

Preferred

 

Preferred

 

Redeemable

 

Equivalent

 

 

 

Partnership

 

Common

 

Units

 

Units

 

Preferred

 

Shares/

 

 

 

Units

 

Shares

 

(“PCPU’s”)

 

(“NPCPU’s”)

 

Stock

 

Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2007

 

12,552,837

 

72,311,763

 

2,855,393

 

219,828

 

3,067,131

 

91,006,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of PCPU’s in exchange for the distribution of interests in properties

 

 

 

 

 

(2,855,393

)

 

 

 

 

(2,855,393

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of stock/partnership units from stock option exercises, restricted stock issuance or other share or unit-based plans

 

6,821

 

219,107

 

 

 

 

 

 

 

225,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2008

 

12,559,658

 

72,530,870

 

 

219,828

 

3,067,131

 

88,377,487

 

 

3



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

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

 

 

 

As of March 31,

 

 

 

2008

 

2007

 

Straight line rent receivable (dollars in millions)

 

$

55.8

 

$

53.8

 

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

dollars in millions

 

2008

 

2007

 

 

 

 

 

 

 

Lease termination fees

 

$

2.5

 

$

3.4

 

 

 

 

 

 

 

Straight line rental income

 

$

2.1

 

$

1.6

 

 

 

 

 

 

 

Gain on sales of undepreciated assets

 

$

1.6

 

$

0.9

 

 

 

 

 

 

 

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

 

$

4.6

 

$

4.0

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

2.7

 

$

3.9

 

 

 

 

 

 

 

Interest capitalized

 

$

7.6

 

$

5.9

 

 


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

 

4



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 

 

 

For the Three

 

 

 

 

 

 

 

Months Ended

 

Year Ended

 

Year Ended

 

dollars in millions

 

3/31/2008

 

12/31/2007

 

12/31/2006

 

Consolidated Centers

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

38.1

 

$

387.9

 

$

580.5

 

Development, redevelopment and expansions of Centers

 

89.1

 

545.9

 

184.3

 

Renovations of Centers

 

5.0

 

31.1

 

51.4

 

Tenant allowances

 

3.0

 

28.0

 

27.0

 

Deferred leasing charges

 

6.0

 

21.6

 

21.6

 

Total

 

$

141.2

 

$

1,014.5

 

$

864.8

 

 

 

 

 

 

 

 

 

Joint Venture Centers (a)

 

 

 

 

 

 

 

Acquisitions of property and equipment

 

$

262.3

 

$

24.8

 

$

28.7

 

Development, redevelopment and expansions of Centers

 

6.6

 

33.5

 

48.8

 

Renovations of Centers

 

5.5

 

10.5

 

8.1

 

Tenant allowances

 

2.1

 

15.1

 

13.8

 

Deferred leasing charges

 

1.6

 

4.2

 

4.3

 

Total

 

$

278.1

 

$

88.1

 

$

103.7

 

 


(a) All joint venture amounts at pro rata.

 

5



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Sales Per Square Foot (a)

 

 

 

Wholly Owned

 

Joint Venture

 

 

 

 

 

Centers

 

Centers

 

Total Centers

 

3/31/2008 (b)

 

$

448

 

$

488

 

$

468

 

12/31/2007 (c)

 

$

453

 

$

488

 

$

472

 

12/31/2006

 

$

435

 

$

470

 

$

452

 

12/31/2005

 

$

395

 

$

440

 

$

417

 

 


(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 for regional malls.

(b) Due to tenant sales reporting timelines, the data presented is as of February 28, 2008.

(c) Due to tenant sales reporting timelines, the data presented is as of November 30, 2007. Sales per square foot were $472 after giving effect to the Rochester Redemption, including The Shops at North Bridge and excluding the Community/Specialty centers.

 

 

6



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy

 

 

 

Wholly Owned

 

Joint Venture

 

Total

 

Period Ended

 

Centers (a)

 

Centers (a)

 

Centers (a)

 

3/31/2008

 

92.3

%

93.0

%

92.7

%

12/31/2007

 

92.8

%

94.0

%

93.5

%

12/31/2006

 

93.0

%

94.2

%

93.6

%

12/31/2005

 

93.2

%

93.8

%

93.5

%

 


(a) Occupancy data excludes space under development and redevelopment.

 

7



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Rent

 

 

 

 

 

Average Base Rent

 

 

 

 

 

 

 

PSF on Leases

 

Average Base Rent

 

 

 

Average Base Rent

 

Commencing During

 

PSF on Leases

 

 

 

PSF (a)

 

the Period (b)

 

Expiring (c)

 

Wholly Owned Centers

 

 

 

 

 

 

 

3/31/2008

 

$

39.90

 

$

45.53

 

$

35.14

 

12/31/2007

 

$

38.49

 

$

43.23

 

$

34.21

 

12/31/2006

 

$

37.55

 

$

38.40

 

$

31.92

 

12/31/2005

 

$

34.23

 

$

35.60

 

$

30.71

 

 

 

 

 

 

 

 

 

Joint Venture Centers

 

 

 

 

 

 

 

3/31/2008

 

$

40.96

 

$

42.31

 

$

37.61

 

12/31/2007

 

$

38.72

 

$

47.12

 

$

34.87

 

12/31/2006

 

$

37.94

 

$

41.43

 

$

36.19

 

12/31/2005

 

$

36.35

 

$

39.08

 

$

30.18

 

 


(a) Average base rent per square foot is based on Mall and Freestanding Store GLA for spaces 10,000 square feet and under, occupied as of the applicable date, for each of the Centers owned by the Company. Leases for Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005.  Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Leases for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

(b) The average base rent per square foot on lease signings commencing during the period represents the actual rent to be paid during the first twelve months for tenants 10,000 square feet and under. Lease signings for Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005. Lease signings for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Lease signings for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

(c) The average base rent per square foot 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 Tucson La Encantada and the expansion area of Queens Center were excluded for Year 2005.  Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2007 and the three months ended March 31, 2008. Leases for Santa Monica Place were excluded for the three months ended March 31, 2008.

 

8



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

 

 

 

For Years Ended December 31,

 

 

 

2007

 

2006

 

2005

 

Wholly Owned Centers

 

 

 

 

 

 

 

Minimum rents

 

8.0

%

8.1

%

8.3

%

Percentage rents

 

0.4

%

0.4

%

0.5

%

Expense recoveries (a)

 

3.8

%

3.7

%

3.6

%

Total

 

12.2

%

12.2

%

12.4

%

 

 

 

For Years Ended December 31,

 

 

 

2007

 

2006

 

2005

 

Joint Venture Centers

 

 

 

 

 

 

 

Minimum rents

 

7.3

%

7.2

%

7.4

%

Percentage rents

 

0.5

%

0.6

%

0.5

%

Expense recoveries (a)

 

3.2

%

3.1

%

3.0

%

Total

 

11.0

%

10.9

%

10.9

%

 


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

 

9



 

The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary

 

 

 

As of March 31, 2008

 

dollars in thousands

 

Fixed Rate

 

Variable Rate (a)

 

Total

 

Consolidated debt

 

$

4,560,730

 

$

1,163,685

 

$

5,724,415

 

Unconsolidated debt

 

1,723,620

 

191,939

 

1,915,559

 

Total debt

 

$

6,284,350

 

$

1,355,624

 

$

7,639,974

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

5.66

%

3.82

%

5.33

%

 

 

 

 

 

 

 

 

Weighted average maturity (years)

 

 

 

 

 

3.68

 

 


(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 Date

 

 

 

As of March 31, 2008

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Consolidated Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westside Pavilion

 

07/01/08

 

6.74

%

$

91,649

 

$

 

$

91,649

 

Village Fair North

 

07/15/08

 

5.89

%

10,796

 

 

10,796

 

Fresno Fashion Fair

 

08/10/08

 

6.52

%

63,326

 

 

63,326

 

South Towne Center

 

10/10/08

 

6.66

%

64,000

 

 

64,000

 

Queens Center

 

03/01/09

 

7.11

%

90,120

 

 

90,120

 

South Plains Mall

 

03/01/09

 

8.29

%

58,480

 

 

58,480

 

Carmel Plaza

 

05/01/09

 

8.18

%

26,141

 

 

26,141

 

Paradise Valley Mall

 

05/01/09

 

5.89

%

20,993

 

 

20,993

 

Northridge Mall

 

07/01/09

 

4.94

%

80,762

 

 

80,762

 

Wilton Mall

 

11/01/09

 

4.79

%

44,120

 

 

44,120

 

Macerich Partnership Term Loan (b)

 

04/25/10

 

6.50

%

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

 

7.91

%

64,130

 

 

64,130

 

Santa Monica Place

 

11/01/10

 

7.79

%

78,733

 

 

78,733

 

Valley View Center

 

01/01/11

 

5.81

%

125,000

 

 

125,000

 

Danbury Fair Mall

 

02/01/11

 

4.64

%

174,821

 

 

174,821

 

Shoppingtown Mall

 

05/11/11

 

5.01

%

44,244

 

 

44,244

 

Capitola Mall

 

05/15/11

 

7.13

%

38,865

 

 

38,865

 

Freehold Raceway Mall

 

07/07/11

 

4.68

%

176,196

 

 

176,196

 

Pacific View

 

08/31/11

 

7.25

%

81,893

 

 

81,893

 

Pacific View

 

08/31/11

 

7.00

%

6,605

 

 

6,605

 

Rimrock Mall

 

10/01/11

 

7.56

%

42,664

 

 

42,664

 

Prescott Gateway

 

12/01/11

 

5.86

%

60,000

 

 

60,000

 

Hilton Village

 

02/01/12

 

5.27

%

8,534

 

 

8,534

 

The Macerich Company - Convertible Senior
Notes (d)

 

03/15/12

 

3.66

%

942,485

 

 

942,485

 

Tucson La Encantada

 

06/01/12

 

5.84

%

78,000

 

 

78,000

 

Chandler Fashion Center

 

11/01/12

 

5.20

%

101,911

 

 

101,911

 

Chandler Fashion Center

 

11/01/12

 

6.00

%

67,072

 

 

67,072

 

Towne Mall

 

11/01/12

 

4.99

%

14,721

 

 

14,721

 

Deptford Mall

 

01/15/13

 

5.41

%

172,500

 

 

172,500

 

Queens Center

 

03/31/13

 

7.00

%

216,141

 

 

216,141

 

Greeley - Defeaseance

 

09/01/13

 

6.34

%

27,518

 

 

27,518

 

FlatIron Crossing

 

12/01/13

 

5.26

%

186,881

 

 

186,881

 

Great Northern Mall

 

12/01/13

 

5.19

%

40,112

 

 

40,112

 

Fiesta Mall

 

01/01/15

 

4.98

%

84,000

 

 

84,000

 

Flagstaff Mall

 

11/01/15

 

5.03

%

37,000

 

 

37,000

 

Valley River Center

 

02/01/16

 

5.60

%

120,000

 

 

120,000

 

Salisbury, Center at

 

05/01/16

 

5.83

%

115,000

 

 

115,000

 

Chesterfield Towne Center

 

01/01/24

 

9.07

%

55,317

 

 

55,317

 

Total Fixed Rate Debt for Consolidated Assets

 

 

 

5.60

%

$

4,560,730

 

$

 

$

4,560,730

 

 

 

 

 

 

 

 

 

 

 

 

 

La Cumbre Plaza

 

08/09/08

 

4.20

%

 

30,000

 

30,000

 

Twenty Ninth Street

 

06/05/09

 

3.60

%

 

115,000

 

115,000

 

Promende at Casa Grande (e)

 

08/16/09

 

5.86

%

 

45,305

 

45,305

 

Panorama Mall

 

02/28/10

 

3.62

%

 

50,000

 

50,000

 

Macerich Partnership Line of Credit

 

04/25/10

 

3.72

%

 

923,000

 

923,000

 

Prasada - Cactus Power Center (f)

 

03/14/11

 

4.15

%

 

380

 

380

 

Total Floating Rate Debt for Consolidated Assets

 

 

 

3.80

%

$

 

$

1,163,685

 

$

1,163,685

 

Total Debt for Consolidated Assets

 

 

 

5.23

%

$

4,560,730

 

$

1,163,685

 

$

5,724,415

 

 

11



 

 

 

As of March 31, 2008

 

Center/Entity (dollars in thousands)

 

Maturity Date

 

Effective
Interest
Rate (a)

 

Fixed

 

Floating

 

Total Debt Balance (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadway Plaza (50%)

 

08/01/08

 

6.68

%

$

29,687

 

$

 

$

29,687

 

Chandler Festival (50%)

 

10/01/08

 

4.37

%

14,789

 

 

14,789

 

Chandler Gateway (50%)

 

10/01/08

 

5.19

%

9,347

 

 

9,347

 

Washington Square (51%)

 

02/01/09

 

6.72

%

49,503

 

 

49,503

 

Metrocenter Mall (15%) (g)

 

02/09/09

 

5.34

%

16,800

 

 

16,800

 

Inland Center (50%)

 

02/11/09

 

4.69

%

27,000

 

 

27,000

 

The Shops at North Bridge (50%)

 

07/01/09

 

4.67

%

102,500

 

 

102,500

 

Biltmore Fashion Park (50%)

 

07/10/09

 

4.70

%

37,795

 

 

37,795

 

Redmond Office (51%)

 

07/10/09

 

6.77

%

33,144

 

 

33,144

 

Redmond Retail (51%)

 

08/01/09

 

4.81

%

36,628

 

 

36,628

 

Corte Madera, The Village at (50.1%)

 

11/01/09

 

7.75

%

32,510

 

 

32,510

 

Ridgmar (50%)

 

04/11/10

 

6.11

%

28,700

 

 

28,700

 

Kitsap Mall/Place (51%)

 

06/01/10

 

8.14

%

29,108

 

 

29,108

 

Cascade (51%)

 

07/01/10

 

5.27

%

20,028

 

 

20,028

 

Stonewood Mall (51%)

 

12/11/10

 

7.44

%

37,617

 

 

37,617

 

Arrowhead Towne Center (33.3%)

 

10/01/11

 

6.38

%

26,432

 

 

26,432

 

SanTan Village Power Center (34.9%)

 

02/01/12

 

5.33

%

15,705

 

 

15,705

 

Northpark Center (50%)

 

05/10/12

 

5.95

%

93,165

 

 

93,165

 

NorthPark Center (50%)

 

05/10/12

 

8.33

%

41,523

 

 

41,523

 

NorthPark Land (50%)

 

05/10/12

 

8.33

%

40,108

 

 

40,108

 

Kierland Greenway (24.5%)

 

01/01/13

 

6.01

%

15,747

 

 

15,747

 

Kierland Main Street (24.5%)

 

01/02/13

 

4.99

%

3,794

 

 

3,794

 

Scottsdale Fashion Square (50%)

 

07/08/13

 

5.66

%

275,000

 

 

275,000

 

Tyson’s Corner (50%)

 

02/17/14

 

4.78

%

168,167

 

 

168,167

 

Lakewood Mall (51%)

 

06/01/15

 

5.43

%

127,500

 

 

127,500

 

Eastland Mall (50%)

 

06/01/16

 

5.80

%

84,000

 

 

84,000

 

Empire Mall (50%)

 

06/01/16

 

5.81

%

88,150

 

 

88,150

 

Granite Run (50%)

 

06/01/16

 

5.84

%

59,711

 

 

59,711

 

Mesa Mall (50%)

 

06/01/16

 

5.82

%

43,625

 

 

43,625

 

Rushmore (50%)

 

06/01/16

 

5.82

%

47,000

 

 

47,000

 

Southern Hills (50%)

 

06/01/16

 

5.82

%

50,750

 

 

50,750

 

Valley Mall (50%)

 

06/01/16

 

5.85

%

23,248

 

 

23,248

 

West Acres (19%)

 

10/01/16

 

6.41

%

12,980

 

 

12,980

 

Wilshire Building (30%)

 

01/01/33

 

6.35

%

1,859

 

 

1,859

 

Total Fixed Rate Debt for Unconsolidated Assets

 

 

 

5.81

%

$

1,723,620

 

$

 

$

1,723,620

 

 

 

 

 

 

 

 

 

 

 

 

 

NorthPark Land (50%)

 

08/30/08

 

5.25

%

 

3,500

 

3,500

 

Superstition Springs Center (33.3%)

 

09/09/08

 

3.15

%

 

22,500

 

22,500

 

Camelback Colonnade (75%)

 

10/09/08

 

3.55

%

 

31,125

 

31,125

 

Kierland Tower Lofts (15%)

 

12/14/08

 

4.38

%

 

3,748

 

3,748

 

Washington Square (51%)

 

02/01/09

 

5.12

%

 

16,433

 

16,433

 

Metrocenter Mall (15%)

 

02/09/09

 

8.02

%

 

3,240

 

3,240

 

Desert Sky Mall (50%)

 

03/06/09

 

3.92

%

 

25,750

 

25,750

 

Boulevard Shops (50%)

 

12/17/10

 

3.68

%

 

10,700

 

10,700

 

Chandler Village Center (50%)

 

01/15/11

 

3.70

%

 

8,643

 

8,643

 

Los Cerritos Center (51%)

 

07/01/11

 

3.83

%

 

66,300

 

66,300

 

Total Floating Rate Debt for Unconsolidated Assets

 

 

 

3.92

%

$

 

$

191,939

 

$

191,939

 

Total Debt for Unconsolidated Assets

 

 

 

5.62

%

$

1,723,620

 

$

191,939

 

$

1,915,559

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt

 

 

 

5.33

%

$

6,284,350

 

$

1,355,624

 

$

7,639,974

 

Percentage to Total

 

 

 

 

 

82.3

%

17.7

%

100.0

%

 


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 and loan financing costs.

(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) These convertible senior notes were issued on 3/16/07 in an aggregate amount of $950.0 million. The above table includes the unamortized discount of $9.4 million and the annual interest rate represents the effective interest rate, including the discount.

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

(f)   This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 59.8%

(g) This debt has an interest rate swap agreement which effectively fixed the interest rate from January 15, 2005 to February 15, 2009.

 

12



 

The Macerich Company

Supplemental Financial and Operating Information

Development Pipeline Forecast

as of May 8, 2008

 

 

 

 

 

 

 

Estimated

 

 

 

 

 

Estimated Pro

 

Estimated

 

ESTIMATED YEAR PLACED IN SERVICE (1)

 

 

 

 

 

 

 

Project Size

 

Estimated Total

 

 

 

rata Project Cost

 

Completion Date

 

2007

 

2008

 

2009

 

2010

 

Property

 

Location

 

Project Type

 

(1)

 

Project Cost (1)

 

Ownership %

 

(1)

 

(1)

 

COST

 

COST

 

COST

 

COST

 

REDEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arrowhead Towne Center

 

Glendale, AZ

 

Expansion - Dick’s Sporting Goods

 

70,000

 

$

13,000,000

 

33.3

%

$

4,329,000

 

2008

 

 

 

$

4,329,000

 

 

 

 

 

Freehold Raceway Mall

 

Freehold, NJ

 

Expansion - Lifestyle Village

 

95,000

 

$

43,000,000

 

100

%

$

43,000,000

 

2007/2008

 

$

23,000,000

 

$

20,000,000

 

 

 

 

 

Scottsdale Fashion Square

 

Scottsdale, AZ

 

Expansion - Barney’s New York/Retail

 

170,000

 

$

143,000,000

 

50

%

$

71,500,000

 

2009/2010

 

 

 

 

 

$

60,775,000

 

$

10,725,000

 

Shoppingtown Mall

 

DeWitt, NY

 

Expansion - Regal Theatres

 

 

 

$

6,000,000

 

100

%

$

6,000,000

 

2008

 

 

 

$

6,000,000

 

 

 

 

 

Vintage Faire Mall

 

Modesto, CA

 

Expansion - Lifestyle Village

 

60,000

 

$

27,000,000

 

100

%

$

27,000,000

 

2008/2009

 

 

 

$

23,000,000

 

$

4,000,000

 

 

 

Wilton Mall

 

Saratoga Springs, NY

 

Expansion - JCPenney

 

85,000

 

$

3,000,000

 

100

%

$

3,000,000

 

2007

 

$

3,000,000

 

 

 

 

 

 

 

The Oaks

 

Thousand Oaks, CA.

 

Redevelopment/Expansion

 

97,288

 

$

250,000,000

 

100

%

$

250,000,000

 

2008/2009

 

 

 

$

200,000,000

 

$

50,000,000

 

 

 

Chesterfield Town Center

 

Richmond, VI

 

Redevelopment

 

 

 

$

14,000,000

 

100

%

$

14,000,000

 

2008

 

 

 

$

14,000,000

 

 

 

 

 

FlatIron Crossing

 

Broomfield, CO

 

Redevelopment

 

100,000

 

$

17,000,000

 

100

%

$

17,000,000

 

2009/2010

 

 

 

 

 

$

14,000,000

 

$

3,000,000

 

Northgate Mall

 

San Rafael, CA

 

Redevelopment

 

700,000

 

$

70,000,000

 

100

%

$

70,000,000

 

2009/2010

 

 

 

 

 

$

35,000,000

 

$

35,000,000

 

Santa Monica Place

 

Santa Monica, CA

 

Redevelopment

 

550,000

 

$

265,000,000

 

100

%

$

265,000,000

 

2009/2010

 

 

 

 

 

$

225,250,000

 

$

39,750,000

 

Westside Pavilion

 

West Los Angeles, CA

 

Redevelopment

 

100,000

 

$

30,000,000

 

100

%

$

30,000,000

 

2007/2008

 

$

21,000,000

 

$

9,000,000

 

 

 

 

 

Fiesta Mall

 

Mesa, AZ

 

Anchor Replacement - Dick’s Sporting Goods/Best Buy

 

110,000

 

$

50,000,000

 

100

%

$

50,000,000

 

2009

 

 

 

 

 

$

50,000,000

 

 

 

Lakewood Mall

 

Lakewood, CA

 

Anchor Replacement - Costco

 

160,000

 

$

23,000,000

 

51

%

$

11,730,000

 

2008

 

 

 

$

11,730,000

 

 

 

 

 

Valley River

 

Eugene, OR

 

Anchor Replacement - Regal Cinema’s

 

70,000

 

$

9,000,000

 

100

%

$

9,000,000

 

2007

 

$

9,000,000

 

 

 

 

 

 

 

Washington Square

 

Portland, OR

 

Anchor Replacement - Dick’s Sporting Goods

 

80,000

 

$

15,000,000

 

51

%

$

7,650,000

 

2008

 

 

 

$

7,650,000

 

 

 

 

 

Danbury Fair Mall

 

Danbury, CT

 

Renovation

 

 

 

$

31,000,000

 

100

%

$

31,000,000

 

2008

 

 

 

$

31,000,000

 

 

 

 

 

Flagstaff Mall

 

Flagstaff, AZ

 

Renovation

 

 

 

$

12,500,000

 

100

%

$

12,500,000

 

2007/2008

 

$

8,000,000

 

$

4,500,000

 

 

 

 

 

Freehold Raceway Mall

 

Freehold, NJ

 

Renovation

 

 

 

$

22,000,000

 

100

%

$

22,000,000

 

2007/2008

 

$

13,000,000

 

9,000,000

 

 

 

 

 

La Cumbre Plaza

 

Santa Barbara, CA

 

Renovation

 

 

 

$

22,000,000

 

100

%

$

22,000,000

 

2008/2009

 

 

 

$

11,000,000

 

$

11,000,000

 

 

 

TOTAL

 

 

 

 

 

2,447,288

 

$

1,065,500,000

 

 

 

$

966,709,000

 

 

 

$

77,000,000

 

$

351,209,000

 

$

450,025,000

 

$

88,475,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROUND UP DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estrella Falls

 

Goodyear, AZ

 

Regional Mall

 

1,000,000

 

$

210,000,000

 

84

%

$

176,400,000

 

2010/2011

 

 

 

 

 

 

 

$

149,940,000

 

SanTan Village Regional Center

 

Gilbert, AZ

 

Regional Mall

 

1,200,000

 

$

205,000,000

 

84.7

%

$

173,635,000

 

2007/2008

 

$

103,000,000

 

$

70,635,000

 

 

 

 

 

Promenade at Casa Grande

 

Casa Grande, AZ

 

Lifestyle/Power Center

 

1,014,016

 

$

118,000,000

 

51.3

%

$

60,534,000

 

2007/2008

 

$

30,267,000

 

$

30,267,000

 

 

 

 

 

Marketplace at Flagstaff

 

Flagstaff, AZ

 

Lifestyle/Power Center

 

287,000

 

$

45,000,000

 

100

%

$

45,000,000

 

2007/2008

 

$

34,000,000

 

$

11,000,000

 

 

 

 

 

Market at Estrella Falls

 

Goodyear, AZ

 

Power Center

 

500,000

 

$

90,000,000

 

35

%

$

31,500,000

 

2008/2009

 

 

 

$

18,900,000

 

$

9,450,000

 

$

3,150,000

 

Prasada - Waddell Center West

 

Surprise, AZ

 

Power Center

 

500,024

 

$

58,000,000

 

59.8

%

$

34,684,000

 

2009/2010

 

 

 

 

 

$

6,243,120

 

$

28,440,880

 

Prasada - Cactus Power Center

 

Surprise, AZ

 

Power Center

 

674,800

 

$

132,000,000

 

59.8

%

$

78,936,000

 

2010

 

 

 

 

 

 

 

$

78,936,000

 

TOTAL

 

 

 

 

 

5,175,840

 

$

858,000,000

 

 

 

$

600,689,000

 

 

 

$

167,267,000

 

$

130,802,000

 

$

15,693,120

 

$

260,466,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GRAND TOTAL

 

 

 

 

 

7,623,128

 

$

1,923,500,000

 

 

 

$

1,567,398,000

 

 

 

$

244,267,000

 

$

482,011,000

 

$

465,718,120

 

$

348,941,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

POTENTIAL DEVELOPMENT OPPORTUNITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biltmore

 

Phoenix, AZ

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

Tysons Corner

 

McLean, VA

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

Scottsdale Fashion Square

 

Scottsdale, AZ

 

Mixed-Use Expansion

 

 

 

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


NOTES

 

(1) - Much of this information is estimated and may change from time to time. See the Company’s Forward Looking Statements disclosure on page 1 for factors that may effect the information provided in this table.

 

13