General Growth Properties, Inc. Releases Updated Financial Results
Reflecting Changes Due to the FASB Deferral of SFAS #150 CHICAGO,
Oct. 31 /PRNewswire-FirstCall/ -- General Growth Properties, Inc.
today released updated financial results due to the Financial
Accounting Standard Board's (FASB) October 29, 2003 announcement to
indefinitely defer certain provisions of SFAS #150 - "Accounting
for Certain Financial Instruments with Characteristics of both
Liabilities and Equity." In its earnings press release of October
27, 2003, General Growth had taken into account the
subsequently-deferred provisions of SFAS #150 as a charge to third
quarter earnings per share (EPS) of approximately $12 million.
Reflecting the revised accounting treatment, EPS in third quarter
2003 increased 22.5% to $.87 versus $.71 for the comparable period
in 2002. There was no change in the company's reported fully
diluted Funds from Operations (FFO) per share information as
substantially all of the amounts originally recorded due to the
deferred provisions of SFAS 150 were reflected as the cumulative
effect of an accounting change. Established NAREIT guidelines for
the computation of FFO provide that the cumulative effect of an
accounting change is excluded from the calculation of FFO for any
reporting period. The accompanying financial results are an update
to the press release of October 27, 2003 and reflect EPS treatment
according to the recent FASB announcement. General Growth
Properties is the country's second largest shopping center owner,
developer and manager of regional shopping malls. General Growth
currently has ownership interest in, or management responsibility
for, a portfolio of 164 regional shopping malls in 39 states. The
company portfolio totals approximately 143 million square feet of
retail space and includes over 16,000 retailers nationwide. A
publicly traded REIT, General Growth Properties is listed on the
New York Stock Exchange under the symbol GGP. For more information
on General Growth Properties and its portfolio of malls, please
visit the company web site at http://www.generalgrowth.com/ . FUNDS
FROM OPERATIONS and Three Months Ended Nine Months Ended PORTFOLIO
RESULTS (unaudited) September 30, September 30, (in thousands,
except per share data) 2003 2002 2003 2002 FUNDS FROM OPERATIONS
(FFO) Funds From Operations - Operating Partnership $155,790
$120,600 $412,636 $315,588 Less: Allocations to Operating
Partnership unitholders $33,653 $28,892 $94,658 $75,606 Funds From
Operations - Company stockholders $122,137 $91,708 $317,978
$239,982 Funds From Operations per share - Company stockholders -
basic $1.74 $1.47 $4.87 $3.86 Funds From Operations per share -
Operating Partnership - basic $1.74 $1.47 $4.87 $3.86 Funds From
Operations per share - Operating Partnership - diluted $1.71 $1.40
$4.68 $3.70 Weighted average number of Company shares outstanding -
basic 70,297 62,244 65,283 62,121 Weighted average number of
Company shares outstanding - basic (assuming full conversion of
Operating Partnership units) 89,666 81,812 84,717 81,692 Weighted
average number of Company shares outstanding - diluted (assuming
full conversion of Operating Partnership units and convertible
preferred stock) 91,124 90,493 90,934 90,345 PORTFOLIO RESULTS (a)
Total revenues (b),(c) $406,826 $336,528 $1,153,540 $887,061
Operating expenses (131,152) (106,842) (375,947) (282,241) Real
estate net operating income 275,674 229,686 777,593 604,820 Net
General Growth Management, Inc. (GGMI) operations 1,802 (1,328)
4,133 3,147 Headquarters and regional costs including depreciation
that reduces FFO (13,651) (10,733) (50,511) (33,766) General and
administrative (1,854) (1,431) (7,296) (4,604) Net interest expense
(d) (96,005) (80,172) (268,005) (217,380) Preferred stock dividends
- (6,117) (13,030) (18,351) Preferred unit distributions (10,176)
(9,305) (30,248) (18,278) Funds From Operations - Operating
Partnership 155,790 120,600 412,636 315,588 RECONCILIATION OF GAAP
NET INCOME TO FUNDS FROM OPERATIONS (e) Net income (loss) available
to common stockholders $61,433 $44,467 $150,994 $110,581
Extraordinary items (d) - - - - Income available to common
stockholders before extraordinary items and cumulative effect
61,433 44,467 150,994 110,581 Income from discontinued operations,
including gain on sale (793) (360) (5,123) (1,118) Income from
continuing operations 60,640 44,107 145,871 109,463 Allocations to
Operating Partnership unitholders 17,159 13,986 44,950 34,838 FFO
of property sold in 2003 - 459 292 1,404 Depreciation and
amortization of capitalized real estate costs (including SFAS #141
and #142 lease origination costs) other than amortization of
financing costs 77,991 62,048 221,523 169,883 Funds From Operations
- Operating Partnership 155,790 120,600 412,636 315,588 Funds From
Operations - Operating Partnership unitholders (33,653) (28,892)
(94,658) (75,606) Funds From Operations - Company stockholders
122,137 91,708 317,978 239,982 RECONCILIATION OF WEIGHTED AVERAGE
SHARES OUTSTANDING FOR GAAP AND FFO PER SHARE COMPUTATIONS Weighted
average number of Company shares outstanding - for GAAP basic EPS
70,297 62,244 65,283 62,121 Full conversion of Operating
Partnership units 19,369 19,568 19,434 19,571 Weighted average
number of Company shares outstanding - for basic FFO per share
89,666 81,812 84,717 81,692 Weighted average number of Company
shares outstanding - for GAAP diluted EPS 71,755 62,424 71,500
62,273 Conversion of PIERS to Common Stock (f) - 8,501 - 8,501 Full
conversion of Operating Partnership units 19,369 19,568 19,434
19,571 Weighted average number of Company shares outstanding - for
diluted FFO per share 91,124 90,493 90,934 90,345 Earnings from
continuing operations per share - basic $0.86 $0.71 $2.25 $1.77
Earnings from continuing operations per share - diluted $0.85 $0.71
$2.24 $1.77 Earnings from discontinued operations, net per share -
basic $0.01 $- $0.06 $0.01 Earnings from discontinued operations,
net per share - diluted $0.01 $- $0.05 $0.01 Earnings (loss) per
share - basic $0.87 $0.71 $2.31 $1.78 Earnings (loss) per share -
diluted $0.86 $0.71 $2.29 $1.78 (a) Portfolio results combine the
revenues and expenses of General Growth Management, Inc. (a Taxable
REIT Subsidiary) with the applicable ownership percentage
multiplied by the revenues and expenses from properties wholly
and/or partially owned by the Operating Partnership. (b) Includes
straight-line rent of $4,754 and $4,287 for the three months ended
and $13,389 and $9,830 for the nine months ended September 30, 2003
and 2002, respectively. (c) Includes non-cash rental revenue
recognized pursuant to SFAS #141 and #142 for the three and nine
months ended September 30, 2003 of $8,222 and $18,976,
respectively. (d) As of the first quarter of 2003 and pursuant to
SFAS #145 - Rescission of FASB Statements 4,44 and 64 and Technical
Corrections, the Company now reflects costs related to the
extinguishment of debt as additional interest expense. Previously,
such costs were reflected as an extraordinary item. As required,
FFO for the three and nine months ended September 30, 2002 has been
adjusted to maintain comparability. (e) Reconciliation of net
income determined in accordance with generally accepted accounting
principles to FFO (Company non-GAAP supplemental measure of
operating performance) as defined by NAREIT and as required by SEC
Regulation G. (f) The PIERS are anti-dilutive and therefore
excluded in 2002 from the computation of the diluted weighted
average outstanding shares for EPS purposes. In 2003, the PIERS are
dilutive for the computation of EPS and are included in the total
weighted average outstanding shares for diluted EPS purposes.
RECONCILIATION OF REAL ESTATE PROPERTY NET OPERATING INCOME TO GAAP
OPERATING INCOME Three Months Ended Nine Months Ended (unaudited)
September 30, September 30, 2003 2002 2003 2002 Real estate net
operating income, including Unconsolidated Centers $275,674
$229,686 $777,593 $604,820 Real estate net operating income -
Unconsolidated Centers (65,855) (61,633) (215,471) (175,975) Real
estate net operating income - Wholly Owned Centers 209,819 168,053
562,122 428,845 GGMI fees 21,071 18,164 61,672 55,395 GGMI expenses
(19,269) (19,492) (57,539) (52,248) Headquarters/regional costs
(5,003) (2,923) (23,881) (12,045) General and administrative
(1,675) (1,302) (6,479) (4,334) Depreciation and amortization
(61,737) (45,923) (166,020) (124,300) Other* 415 (455) 314 (1,402)
GAAP Operating income - Consolidated General Growth Properties,
Inc. $143,621 $116,122 $370,189 $289,911 *Reflects discontinued
operations and minority interest in Wholly-Owned real estate net
operating income SUMMARIZED BALANCE SHEET INFORMATION (unaudited)
September 30, December 31, 2003 2002 Cash and marketable securities
$138,331 $54,116 Investment in real estate Net land, building and
equipment $7,603,259 $6,069,073 Developments in progress $118,861
$90,492 Investment in and loans from Unconsolidated Real Estate
Affiliates $624,997 $766,519 Investment in real estate, net
$8,347,117 $6,926,084 Total assets $8,860,939 $7,280,822 Mortgage
and other notes payable $6,054,930 $4,592,311 Minority interest -
Preferred $468,614 $468,201 Minority interest - Common $422,217
$377,746 Preferred stock $- $337,500 Stockholders' equity
$1,598,375 $1,196,525 Total capitalization (at cost) $8,544,136
$6,972,283 PORTFOLIO CAPITALIZATION DATA (unaudited) Total
portfolio debt (Company debt above ($6,054,930 and $4,592,311,
respectively) plus pro rata share of debt ($1,884,828 and
$2,177,024, respectively) from unconsolidated affiliates) of which
(after the effect of the Company's current swap agreements)
$2,320,627 and $2,453,571, respectively, is comprised of variable
rate debt. $7,939,758 $6,769,335 Preferred stock - 449,415
Preferred equity - primarily preferred Operating Partnership units
468,614 468,201 Stock market value of common stock and common
Operating Partnership units outstanding at end of period 6,517,985
4,261,573 Total market capitalization at end of period $14,926,357
$11,948,524 OTHER COMPANY PORTFOLIO DATA (a) AS OF AND/OR FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2003 (unaudited) Wholly Unconsoli-
Owned dated Weighted Centers Centers Average Space leased at
centers not under redevelopment 91.1% 89.9% 90.7% Tenant
allowances/improvements and capitalized leasing costs (in
thousands) $39,655 $17,365 $57,020 Trailing 12 month total sales
per sq. ft. $332 $388 $354 Average annualized in place rent per sq.
ft. $28.99 $32.35 $30.98 Average rent per sq. ft. for new/renewal
leases $31.53 $35.79 $33.62 Average rent per sq. ft. for leases
expiring in 2003 $22.16 $31.29 $26.70 % change in total sales 1.9%
2.5% 2.1% % change in comparable sales -0.4% -0.7% -0.5% (a) Data
is for 100% of the mall non-anchor GLA in each portfolio, including
those centers that are owned in part by unconsolidated affiliates.
Data excludes properties currently being redeveloped and/or
remerchandised and miscellaneous (non-mall) properties. GENERAL
GROWTH PROPERTIES, INC BREAKDOWN OF COMPANY PORTFOLIO RESULTS AND
FUNDS FROM OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003
(In thousands, unaudited) Wholly Unconsoli- Owned dated Centers
Centers (a) Total Revenues Minimum rents (b),(c) $204,972 $65,377
$270,349 Tenant recoveries 86,576 32,831 119,407 Overage rents
6,042 1,150 7,192 Other (d) 8,233 1,645 9,878 Total revenues
305,823 101,003 406,826 Operating expenses Real estate taxes 23,901
9,077 32,978 Repairs and maintenance 20,584 7,319 27,903 Marketing
9,533 3,356 12,889 Other property operating costs 39,781 14,613
54,394 Provision for doubtful accounts 2,205 783 2,988 Total
operating expenses 96,004 35,148 131,152 Real estate net operating
income 209,819 65,855 275,674 GGMI fees (e) 21,071 - 21,071 GGMI
expenses (e) (19,269) - (19,269) Headquarters/regional costs
(5,003) (5,779)(f) (10,782) General and administrative (1,675)
(179) (1,854) Depreciation that reduces FFO (g) (2,869) - (2,869)
Interest income 611 373 984 Interest expense (72,018) (20,683)
(92,701) Amortization of deferred finance costs (1,628) (1,446)
(3,074) Debt extinguishment costs (h) (1,024) (190) (1,214)
Preferred stock dividends - - - Preferred unit distributions
(10,176) - (10,176) Uncombined Funds From Operations 117,839 37,951
155,790 Equity in Funds from Operations of Unconsolidated Centers
37,951 (37,951) - Operating Partnership Funds From Operations
$155,790 $- $155,790 GENERAL GROWTH PROPERTIES, INC BREAKDOWN OF
COMPANY PORTFOLIO RESULTS AND FUNDS FROM OPERATIONS FOR THE THREE
MONTHS ENDED SEPTEMBER 30, 2002 (In thousands, unaudited) Wholly
Unconsoli- Owned dated Centers Centers (a) Total Revenues Minimum
rents (b) $156,162 $61,396 $217,558 Tenant recoveries 69,328 33,287
102,615 Overage rents 4,385 931 5,316 Other (d) 9,873 1,166 11,039
Total revenues 239,748 96,780 336,528 Operating expenses Real
estate taxes 16,377 9,330 25,707 Repairs and maintenance 16,103
6,673 22,776 Marketing 7,708 5,516 13,224 Other property operating
costs 30,722 12,077 42,799 Provision for doubtful accounts 785
1,551 2,336 Total operating expenses 71,695 35,147 106,842 Real
estate net operating income 168,053 61,633 229,686 GGMI fees (e)
18,164 - 18,164 GGMI expenses (e) (19,492) - (19,492)
Headquarters/regional costs (2,923) (4,926)(f) (7,849) General and
administrative (1,302) (129) (1,431) Depreciation that reduces FFO
(g) (2,884) - (2,884) Interest income 3,048 2,261 5,309 Interest
expense (60,825) (22,507) (83,332) Amortization of deferred finance
costs (1,288) (391) (1,679) Debt extinguishment costs (h) (18)
(452) (470) Preferred stock dividends (6,117) - (6,117) Preferred
unit distributions (9,305) - (9,305) Uncombined Funds From
Operations 85,111 35,489 120,600 Equity in Funds from Operations of
Unconsolidated Centers 35,489 (35,489) - Operating Partnership
Funds From Operations $120,600 $- $120,600 (a) The Unconsolidated
Centers include Quail Springs, Town East, the GGP/Ivanhoe entities,
the GGP/Teachers entities and the GGP/Homart entities and are
reflected at the Operating Partnership's share of such amounts. (b)
Includes straight-line rent of $4,754 and $4,287 for the three
months ended September 30, 2003 and 2002, respectively. (c)
Includes SFAS #141 and #142 minimum rent accretion of $8,222 for
the three months ended September 30, 2003. (d) Includes zero and
$459 for the three months ended September 30, 2003 and 2002,
respectively, of net FFO of investment property sold in 2003. (e)
Represents the revenues and operating expenses of GGMI, the
Company's taxable REIT subsidiary. (f) Headquarters/regional costs
for the unconsolidated centers include property management and
other fees to GGMI. (g) Represents depreciation on non-income
producing assets including the Company's headquarters building. (h)
As of the first quarter of 2003 and pursuant to SFAS 145 -
Rescission of FASB Statements 4,44 and 64 and Technical
Corrections, the Company now reflects costs related to the
extinguishment of debt as additional interest expense. Previously,
such costs were reflected as an extraordinary item. As required,
third quarter 2002 FFO has been adjusted to maintain comparability.
GENERAL GROWTH PROPERTIES, INC BREAKDOWN OF COMPANY PORTFOLIO
RESULTS AND FUNDS FROM OPERATIONS FOR THE NINE MONTHS ENDED
SEPTEMBER 30, 2003 (In thousands, unaudited) Wholly Unconsoli-
Owned dated Centers Centers (a) Total Revenues Minimum rents
(b),(c) $548,375 $214,172 $762,547 Tenant recoveries 238,232
107,773 346,005 Overage rents 16,086 3,410 19,496 Other (d) 21,204
4,288 25,492 Total revenues 823,897 329,643 1,153,540 Operating
expenses Real estate taxes 64,518 30,830 95,348 Repairs and
maintenance 56,853 24,759 81,612 Marketing 25,294 10,926 36,220
Other property operating costs 109,392 46,175 155,567 Provision for
doubtful accounts 5,718 1,482 7,200 Total operating expenses
261,775 114,172 375,947 Real estate net operating income 562,122
215,471 777,593 GGMI fees (e) 61,672 - 61,672 GGMI expenses (e)
(57,539) - (57,539) Headquarters/regional costs (23,881)
(18,356)(f) (42,237) General and administrative (6,479) (817)
(7,296) Depreciation that reduces FFO (g) (8,274) - (8,274)
Interest income 1,667 1,281 2,948 Interest expense (192,065)
(66,633) (258,698) Amortization of deferred finance costs (5,076)
(4,025) (9,101) Debt extinguishment costs (h) (2,497) (657) (3,154)
Preferred stock dividends (13,030) - (13,030) Preferred unit
distributions (30,248) - (30,248) Uncombined Funds From Operations
286,372 126,264 412,636 Equity in Funds from Operations of
Unconsolidated Centers 126,264 (126,264) - Operating Partnership
Funds From Operations $412,636 $- $412,636 GENERAL GROWTH
PROPERTIES, INC BREAKDOWN OF COMPANY PORTFOLIO RESULTS AND FUNDS
FROM OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 (In
thousands, unaudited) Wholly Unconsoli- Owned dated Centers Centers
(a) Total Revenues Minimum rents (b) $399,334 $174,996 $574,330
Tenant recoveries 183,621 89,945 273,566 Overage rents 11,529 2,747
14,276 Other (d) 21,735 3,154 24,889 Total revenues 616,219 270,842
887,061 Operating expenses Real estate taxes 43,736 25,882 69,618
Repairs and maintenance 43,368 19,940 63,308 Marketing 18,459 9,539
27,998 Other property operating costs 78,139 36,900 115,039
Provision for doubtful accounts 3,672 2,606 6,278 Total operating
expenses 187,374 94,867 282,241 Real estate net operating income
428,845 175,975 604,820 GGMI fees (e) 55,395 - 55,395 GGMI expenses
(e) (52,248) - (52,248) Headquarters/regional costs (12,045)
(14,680)(f) (26,725) General and administrative (4,334) (270)
(4,604) Depreciation that reduces FFO (g) (7,041) - (7,041)
Interest income 3,214 5,630 8,844 Interest expense (153,767)
(67,685) (221,452) Amortization of deferred finance costs (3,100)
(1,170) (4,270) Debt extinguishment costs (h) (50) (452) (502)
Preferred stock dividends (18,351) - (18,351) Preferred unit
distributions (18,278) - (18,278) Uncombined Funds From Operations
218,240 97,348 315,588 Equity in Funds from Operations of
Unconsolidated Centers 97,348 (97,348) - Operating Partnership
Funds From Operations $315,588 $- $315,588 (a) The Unconsolidated
Centers include Quail Springs, Town East, the GGP/Ivanhoe entities,
the GGP/Teachers entities and the GGP/Homart entities and are
reflected at the Operating Partnership's share of such amounts. (b)
Includes straight-line rent of $13,389 and $9,830 for the nine
months ended September 30, 2003 and 2002, respectively. (c)
Includes SFAS #141 and #142 minimum rent accretion of $18,976 for
the nine months ended September 30, 2003. (d) Includes $292 and
$1,404 for the nine months ended September 30, 2003 and 2002,
respectively, of net FFO of investment property sold in 2003. (e)
Represents the revenues and operating expenses of GGMI, the
Company's taxable REIT subsidiary. (f) Headquarters/regional costs
for the unconsolidated centers include property management and
other fees to GGMI. (g) Represents depreciation on non-income
producing assets including the Company's headquarters building. (h)
As of the first quarter of 2003 and pursuant to SFAS 145 -
Rescission of FASB Statements 4,44 and 64 and Technical
Corrections, the Company now reflects costs related to the
extinguishment of debt as additional interest expense. Previously,
such costs were reflected as an extraordinary item. As required,
FFO for the nine months ended September 30, 2002 has been adjusted
to maintain comparability.
http://www.newscom.com/cgi-bin/prnh/19990208/CGM015 DATASOURCE:
General Growth Properties, Inc. CONTACT: Bernard Freibaum,
+1-312-960-5252, or Beth Coronelli, +1-312-960-2750, both of
General Growth Properties, Inc. Web site:
http://www.generalgrowth.com/
Copyright
GGP Inc. (NYSE:GGP)
Historical Stock Chart
From Jun 2024 to Jul 2024
GGP Inc. (NYSE:GGP)
Historical Stock Chart
From Jul 2023 to Jul 2024