Macerich Announces Fourth Quarter Results SANTA MONICA, Calif.,
Feb. 10 /PRNewswire-FirstCall/ -- The Macerich Company today
announced results of operations for the quarter and year ended
December 31, 2003 which included net income to common stockholders
for the three months ended December 31, 2003 of $25.5 million, or
$.44 per share-diluted compared to net income of $33.2 million or
$.75 per share-diluted for the three months ended December 31,
2002. Net income in the quarter ended December 31,2002 was
positively impacted by net gain on sales of consolidated assets of
$12.0 million or $.18 per share compared to $.00 per share gain on
sales of consolidated assets in the quarter ended December 31,
2003. Net income to common stockholders for the year ended December
31, 2003 was $113.2 million or $2.09 per share-diluted compared to
$61.0 million or $1.62 per share-diluted for the year ended
December 31, 2002. Funds from operations ("FFO") per share --
diluted for the quarter ended December 31, 2003 was $1.04 compared
to $1.05 for the comparable period in 2002 and FFO per
share-diluted for the year ended December 31, 2003 increased to
$3.58 compared to $3.06 for the comparable period in 2002. A
reconciliation of net income to FFO is included in the financial
highlights section of this press release. Highlights included: *
During the fourth quarter, Macerich signed 340,000 square feet of
specialty store leases at average initial rents of $37.34 per
square foot. First yearrents on mall and freestanding store leases
signed during the quarter were 18% higher than expiring rents on a
comparable space basis. * Total same center tenant sales for the
quarter ended December 31, 2003 were up 2.6% compared to the fourth
quarter of 2002, comparable tenant sales were up 1.8% over the
quarter ended December 31, 2002. * In November, the quarterly
dividend was increased 7% from $.57 to $.61 per share. Macerich has
increased its dividend each year since becoming a public company in
1994. * Portfolio occupancy remained high at 93.3%, up from 92.9%
at September 30, 2003, and down from 93.9% at December 31, 2002. *
On December 18, 2003 Macerich closed on the acquisition of Biltmore
Fashion Park in Phoenix, Arizona. * On January 30, 2004 Macerich
closed on the acquisition of Inland Center in San Bernardino,
California. FFO per share -- diluted was $1.04 compared to $1.05
per share for the quarter ended December 31,2002 and $3.58 and
$3.06 for the years ended December 31, 2003 and 2002 respectively,
after reflecting the recent accounting rule changes and the FFO
definition discussed below. In compliance with the Securities and
Exchange Commission's Regulation G relating to non- GAAP financial
measures, the Company has revised its FFO definition as of January
1, 2003 and for all prior periods presented, to include gain or
loss on sales of peripheral land and the impact on rental revenue
resulting from the acquisition of acquired below market leases in
accordance with SFAS No. 141. The Company's revised definition is
in accordance with the definition provided by the National
Association of Real Estate Investment Trusts ("NAREIT"). The
Company has also restated 2002 FFO to reflect the write-off of
technology investments. Furthermore, effective January 1, 2003 and
for all prior periods presented, loss on early extinguishment of
debt is no longer considered to be an extraordinary item under GAAP
and accordingly is included in FFO. The impact of these changes is
identified below: All amounts per share For the 3 months ended: For
the year ended: December 31: December 31: 2003 2002 2003 2002
FFO-diluted per share : $1.04 $1.05 $3.58 $3.06 Reflected in
FFO/share is the impact of: Loss onearly extinguishments of debt
$.00 ($.04) $.00 ($.06) Write-off of technology investments $.00
$.00 $.00 ($.21) Impact of SFAS 141 $.03 $.03 $.07 $.03 Gain on
peripheral land sales $.00 $.00 $.02 $.04 Commenting on results,
Arthur Coppola, President and Chief Executive Officer of Macerich
stated, "Excluding the impact of thetemporary bridge financing on
the Westcor acquisition which increased our leverage for the third
quarter and part of the fourth quarter of 2002, the FFO growth per
share was approximately 4% for the quarter. This growth rate also
reflects the negativeearnings impact of decreasing our floating
rate debt from 38% of total debt at October 1, 2002 down to 21% at
December 31, 2003. During the quarter we saw the continuation of
strong releasing spreads and good leasing activity. In addition, we
made tremendous progress on our balance sheet and have reduced our
floating rate debt exposure considerably. During the quarter we
were also able to bring Arizona's two major fashion malls, Biltmore
Fashion Park, acquired in December, and Scottsdale Fashion Square,
which is only five miles away from Biltmore, under common ownership
and create even greater opportunities. " Acquisition Activity On
December 18, 2003, Macerich closed on the purchase of Biltmore
Fashion Park in Phoenix, Arizona. Macy's and Saks Fifth Avenue
anchor Biltmore. The center's annual tenant sales per square foot
were $479. The $158.5 million purchase price included the
assumption of $77.4 million of debt, the issuance of 705,636
partnership units of The Macerich Partnership L.P. and $51 million
in cash. Leading specialty retailers in the center include Tommy
Bahama, Allen-Edmonds, Polo by Ralph Lauren, Gucci, Escada, Stuart
Weitzman, Cole-Hahn, Cartier and Elizabeth Arden Salon. Biltmore is
owned in a 50/50 partnership with an institutional partner. On
January 30, 2003, Macerich, in a 50/50 joint venture with a private
investment company, acquired Inland Center, a 1 million square foot
super-regional mall in San Bernardino, California. The purchase
price was $63.3 million and concurrently with the acquisition the
joint venture placed a $54 million fixed rate loan on the property
bearing interest at 4.63%. The mall shop tenants at Inland are
averaging $440 per square foot in annual sales. Sears,
Robinson-May, Macy'sand Gottschalks anchor the mall. Redevelopment
and Development Activity At Queens Center, the redevelopment and
expansion continue. The project will increase the size of the
center from 620,000 square feet to approximately one million square
feet. Completion is planned in phases starting in the second
quarter 2004 with stabilization expected in 2005. Leasing activity
has been strong with over 88% of the total shop expansion space
already leased or committed, including 93% for the phase one space.
Construction continues at Scottsdale 101, a 600,000 square foot
power center in North Phoenix. The power center is being built in
phases through 2004. Circuit City, Borders and Bed Bath and Beyond
recently opened. Progress also continues at La Encantada, a 258,000
square foot specialty center in Tucson, Arizona, which will feature
Adrienne Vittadini, Ann Taylor, Apple Computer, Cache, Pottery
Barn, Tommy Bahama and Williams-Sonoma. This project is planned to
open in phases through 2004. At Sommersville Town Center in
Antioch, California a new 105,000 square foot Macy's store is under
construction and expected to open in the fall of 2004. Nordstrom
announced plans to open a 144,000 square foot store at The Oaks
Mall in Thousand Oaks, California. This store opening is planned in
conjunction with an expansion of the existing mall tentatively
scheduled to open in 2007. Financing Activity In November, the
Company closed on the refinancing of a $180 million floating rate
loan on FlatIron Crossing. The loan was paid off and refinanced
with a $200 million, fixed rate 10-year loan bearing interest at
5.23%. Also, the Company has reached agreement on an $85 million,
5-year fixed rate loan with an interest rate of 4.63% on Northridge
Mall. The rate on the loan is locked and this financing is expected
to close in April 2004. Loan proceeds are expected to pay down the
Company's unsecured floating rate debt. In addition, in connection
with the Company's $250 million unsecured term loan, aninterest
rate swap agreement was entered into to fix the interest rate at
4.45% from November 2003 to October 13, 2005. Earnings Guidance The
Company is reaffirming its previously issued year 2004 FFO per
share guidance and revising its EPS guidance in the following
ranges: Range per share: Fully Diluted EPS $1.79..........$1.89
Plus: Real Estate Depreciation and Amortization
$2.09..........$2.09 Less: impact of preferred shares (not dilutive
to EPS) ($.10).........($.10) Less: Gain on Sale of Assets
$.00...........$.00 Fully Diluted FFO per share
$3.78..........$3.88 Plus: Interest Expense per share
$2.60..........$2.60 Plus: Non real estate depreciation, income
taxes and ground rent expense per share $.17...........$.17 EBITDA
per share $6.55..........$6.65 Less: management company expenses,
REIT General and administrative expenses and EBITDA of
non-comparable centers ($.83).........($.83) Same center EBITDA per
share $5.72..........$5.82 The guidance is based on management's
current view of the current market conditions in the regional mall
business. Due to the uncertainty in the timing and economics of
acquisitions and dispositions, the guidanceranges do not include
any potential property acquisitions or dispositions other than
those that have closed through January 31, 2004. The Company is not
able to assess at this time the potential impact of such exclusions
on future EPS and FFO. FFO does not include gains or losses on
sales of depreciated operating assets. The Macerich Company is a
fully integrated self-managed and self- administered real estate
investment trust, which focuses on the acquisition, leasing,
management, development andredevelopment of regional malls
throughout the United States. The Company is the sole general
partner and owns an 82% ownership interest in The Macerich
Partnership, L.P. Macerich now owns approximately 60 million square
feet of gross leaseable area consisting primarily of interests in
59 regional malls. Additional information about The Macerich
Company can be obtained from the Company's web site at
http://www.macerich.com/ Investor Conference Call The Company will
provide an online Web simulcast and rebroadcast of its quarterly
earnings conference call. The call will be available on The
Macerich Company's website at http://www.macerich.com/ and through
CBN at http://www.fulldisclosure.com/. The call begins today,
February 10, 2004 at 10:30 AM Pacific Time. To listen to the call,
please go to any of these web sites at least 15 minutes prior to
the call in order to register and download audio software if
needed. An online replay at http://www.macerich.com/ will be
available for one year after the call. Note: This release contains
statements that constitute forward-looking statements. 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, which
will, among other things, affect demand for retail space or retail
goods, availability and creditworthiness of current and prospective
tenants, tenant bankruptcies, lease rates and terms, interest rate
fluctuations, availability and cost of financing and operating
expenses; adverse changes in the real estate markets including,
among other things, competition from other companies, retail
formats and technology, risks of real estate development and
redevelopment, acquisitions and dispositions; governmental actions
and initiatives; environmental and safety requirements; and
terrorist activities which could adversely affect all of the above
factors. The reader is directed to the Company's various filings
with the Securities and Exchange Commission, for a discussionof
such risks and uncertainties. (See attached tables) THE MACERICH
COMPANY FINANCIAL HIGHLIGHTS (IN THOUSANDS, EXCEPT PER SHARE
AMOUNTS) Results before Impact of Results after SFAS 144 (f) SFAS
144 (f) SFAS 144 (f) Results of Operations: For the For the For the
Three Months Three Months Three Months Ended December 31 Ended
December 31 Ended December 31 Unaudited Unaudited 2003 2002 2003
2002 2003 2002 Minimum Rents (e) 81,068 74,372 (9) (2,086) 81,059
72,286 Percentage Rents 7,958 6,943 (26) 7,958 6,917 Tenant
Recoveries 43,535 36,109 (383) 43,535 35,726 Other Income 5,575
3,898 (1) 5,575 3,897 Total Revenues 138,136 121,322 (9) (2,496)
138,127 118,826 Shopping center and operating expenses (c) 49,455
40,486 14 (977) 49,469 39,509 Depreciation and amortization 35,176
23,608 (463) 35,176 23,145 General, administrative and other
expenses (c) 1,892 2,875 1,892 2,875 Interest expense 33,665 36,520
(151) 33,665 36,369 Loss on early extinguishments of debt 29 2,734
29 2,734 Gain (loss) on sale or writedown of assets (117) 12,044 88
(12,150) (29) (106) Pro rata income (loss) of unconsolidated
entities (c) 16,038 22,094 16,038 22,094 Income (loss) of the
Operating Partnership from continuing operations 33,840 49,237 65
(13,055) 33,905 36,182 Discontinued Operations: Gain (loss) on sale
of asset -- -- (88) 12,150 (88) 12,150 Income from discontinued
operations -- -- 23 905 23 905 Income before minority interests
33,840 49,237 -- -- 33,840 49,237 Income allocated to minority
interests 5,994 10,825 -- -- 5,994 10,825 Net income before
preferred dividends 27,846 38,412 -- -- 27,846 38,412 Dividends
earned by preferred stockholders (a) 2,357 5,195 -- -- 2,357 5,195
Net income to common stockholders 25,489 33,217 -- -- 25,489 33,217
Average # of shares outstanding - basic 57,745 42,077 57,745 42,077
Average shares outstanding, - basic, assuming full conversion of OP
Units (d) 71,324 55,793 71,324 55,793 Average shares outstanding -
diluted for FFO (d) 75,491 68,642 75,491 68,642 Per share income -
diluted before discontinued operations -- -- 0.44 0.56 Net income
per share - basic 0.44 0.79 0.44 0.79 Net income per share -
diluted 0.44 0.75 0.44 0.75 Dividend declared per share 0.61 0.57
0.61 0.57 Funds from operations "FFO" (b) (d)- basic 75,963 65,099
75,963 65,099 Funds from operations "FFO" (a) (b)(d) - diluted
78,320 72,354 78,320 72,354 FFO per share - basic (b)(d) 1.07 1.17
1.07 1.17 FFO per share - diluted (a)(b)(d) 1.04 1.05 1.04 1.05
Results before Impact of Results after SFAS 144 (f) SFAS 144 (f)
SFAS 144 (f) Results of Operations: For the Year For the Year For
the Year Ended Ended Ended December 31 December 31 December 31
Unaudited Unaudited 2003 2002 2003 2002 2003 2002 Minimum Rents (e)
297,606 234,617 (2,119) (5,864) 295,487 228,753 Percentage Rents
12,999 11,193 (48) 12,999 11,145 Tenant Recoveries 160,114 121,547
(345) (973) 159,769 120,574 Other Income 17,808 12,062 (59) (34)
17,749 12,028 Total Revenues (e) 488,527 379,419 (2,523) (6,919)
486,004 372,500 Shopping center and operating expenses ( c) 172,515
130,339 (834) (3,259) 171,681 127,080 Depreciation and amortization
109,028 78,837 (333) (1,271) 108,695 77,566 General, administrative
and other expenses (c) 10,724 7,435 10,724 7,435 Interest expense
132,512 122,934 (320) 132,512 122,614 Loss on early extinguishments
of debt 155 3,605 155 3,605 Gain on sale or writedown of assets
34,451 22,253 (22,031) (26,073) 12,420 (3,820) Pro rata income of
unconsolidated entities (c) 58,897 43,049 58,897 43,049 Income
(loss) of the Operating Partnership from continuing operations
156,941 101,571 (23,387) (28,142) 133,554 73,429 Discontinued
Operations: Gain on sale of asset -- -- 22,031 26,073 22,031 26,073
Income from discontinued operations -- -- 1,356 2,069 1,356 2,069
Income before minority interest 156,941 101,571 -- -- 156,941
101,571 Income allocated to minority interests 28,907 20,189 -- --
28,907 20,189 Net income before preferred dividends 128,034 81,382
-- -- 128,034 81,382 Dividends earned by preferred stockholders (a)
14,816 20,417 -- -- 14,816 20,417 Net income to common stockholders
113,218 60,965 -- -- 113,218 60,965 Average # of shares outstanding
- basic 53,669 37,348 53,669 37,348 Average shares outstanding, -
basic, assuming full conversion of OP Units (d) 67,332 49,611
67,332 49,611 Average shares outstanding - diluted for FFO (d)
75,198 63,015 75,198 63,015 Per share income - diluted before
discontinued operations 1.78 1.06 Net income per share - basic 2.11
1.63 2.11 1.63 Net income per share - diluted 2.09 1.62 2.09 1.62
Dividend declared per share 2.32 2.22 2.32 2.22 Funds from
operations "FFO" (b) (d)- basic 254,316 164,916 254,316 164,916
Funds from operations "FFO" (a) (b) (d) - diluted 269,132 194,643
269,132 194,643 FFO per share - basic (b) (d) 3.78 3.32 3.78 3.32
FFO per share - diluted (a) (b) (d) 3.58 3.06 3.58 3.06 (a) The
Company issued $161,400 of convertible debentures in June and July,
1997. The debentures were convertible into common shares at a
conversion price of $31.125 per share. Thedebentures were paid off
in full in December 2002. On February 25, 1998, the Company sold
$100,000 of convertible preferred stock and on June 16, 1998
another $150,000 of convertible preferred stock was issued. The
convertible preferred shares can be converted on a 1 for 1 basis
for common stock. These preferred shares are assumed converted for
purposes of net income per share for 2003 and are not assumed
converted for purposes of net income per share for 2002 as it would
be antidilutive to that calculation. On September 9, 2003, 5.487
million shares of Series B convertible preferred stock were
converted into common shares. The weighted average preferred shares
outstanding are assumed converted for purposes of FFO per diluted
share as they are dilutive to that calculation for all periods
presented. (b) The Company uses FFO in addition to net income to
report its operating and financial results and considers FFO a
supplemental measure for the real estate industry and a supplement
to Generally Accepted Accounting Principles (GAAP) measures. NAREIT
defines FFO as net income (loss) (computed in accordance with
GAAP), excluding gains (or losses) from extraordinary items and
sales of depreciated operating properties, plus real estate related
depreciation and amortization and after adjustments for
unconsolidated partnerships and joint ventures. Adjustments for
unconsolidated partnerships and joint ventures are calculated to
reflect FFO on the same basis. FFO is useful to investors in
comparing operating and financial results between periods. This is
especially true since FFO excludes real estate depreciation and
amortization, as the Company believes real estate values fluctuate
based on market conditions rather than depreciating in value
ratably on a straight-line basis over time. FFO does not represent
cash flow from operations as defined by GAAP, should not be
considered as an alternative to net income as defined by GAAP and
is not indicative of cash available to fund all cash flow needs.
FFO as presented may not be comparable to similarly titled measures
reported by other real estate investment trusts. Effective January
1, 2003, gains or losses on sale of peripheral land and the impact
of SFAS 141 have been included in FFO. The inclusion of gains on
sales of peripheral land increasedFFO for the three and twelve
months ended December 31, 2003 by $190 and $1,441, respectively, or
by $.00 per share and $.02 per share, respectively. During the
three and twelve months ended December 31, 2002, there were ($121)
and $2,531, respectively, of outparcel sales or $.00 and $.04 per
share respectively. FFO for the quarter and year ended December 31,
2002 have been restated to reflect the Company's share of
impairment of technology assets and losses on debt-related
transactions previously reported as extraordinary items under GAAP,
reducing FFO by a net $2,734, or $.04 per share during the quarter
ended December 31, 2002 and $16,871 or $.27 per share for the year
ended December 31, 2002. FFO has also been restated to include gain
on land sales, including joint ventures at prorata, which increased
FFO by $0 for the quarter and $2.5 million or $.04 per share for
the year ended December 31, 2002. (c) Thisincludes, using the
equity method of accounting, the Company's prorata share of the
equity in income or loss of its unconsolidated joint ventures for
all periods presented and for Macerich Management Company through
June 2003. Effective July 1, 2003, the Company has consolidated
Macerich Management Company. Certain reclassifications have been
made in the 2002 financial highlights to conform to the 2003
financial highlights presentation. (d) The Company has operating
partnership units ("OP units"). Each OP unit may be converted into
a share of Company stock. Conversion of the OP units has been
assumed for purposes of calculating the FFO per share and the
weighted average number of shares outstanding. Due to an equity
issuance in November, 2002, calculation of the annual 2002 FFO per
share using the weighted average number of shares outstanding
during the year does not equal the sum of the actual FFO per share
calculated by quarter. The sum of the quarterly results is
reflected above. (e) Effective October 1, 2002, the Company adopted
SFAS No. 141, Business Combinations, which requires companies that
have acquired assets subsequent to June 2001 to reflect the
discounted net present value of market rents in excess of rents in
place at the date of acquisition as a deferred credit to be
amortized into income over the average remaining life of the
acquired leases. The FFO accretion from amortizing the net present
value of the excess of market rent in excess of in place rents for
the three and twelve months ending December 31, 2003 was
approximately $.03 per share and $.07 per share, respectively.
Additionally, the impact on FFO for the three and twelve months
ending December 31, 2002 was $.03 per share. In accordance with the
NAREIT definition of FFO, the impact of this accounting treatment
is included in FFO. Also, as a result of SFAS141, during the fourth
quarter of 2003, an additional $9.5 million of depreciation and
amortization has been reflected based on a reclassification of the
purchase price of recent acquisitions between buildings and into
the valueof in-place leases, tenant improvements and lease
commissions in accordance with independent third party evaluations
and recent guidance regarding the SFAS 141 calculation methodology.
(f) In October 2001, the FASB issued SFAS No. 144, "Accounting for
the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). SFAS
144 addresses financial accounting and reporting for the impairment
or disposal of long-lived assets. The Company adopted SFAS 144 on
January 1, 2002. The Company sold Boulder Plaza on March 19, 2002
and in accordance with SFAS 144 the results of Boulder Plaza for
the periods from January 1, 2002 to March 19, 2002 have been
reclassified into "discontinued operations" on the consolidated
statements of operations. Additionally, the Company sold its 67%
interest in Paradise Village Gateway on January 2, 2003 (acquired
in July 2002), and the loss on sale of $0.2 million has been
reclassified to discontinuedoperations. The Company sold Bristol
Center on August 4, 2003, and the results for the period January 1,
2002 to December 31, 2002 and for the period January 1, 2003 to
August 4, 2003 have been reclassified to discontinued
operations.The sale of Bristol Center resulted in a gain on sale of
asset of $22.2 million. Dec 31 Dec 31 Summarized Balance Sheet
Information 2003 2002 (UNAUDITED) Cash and cash equivalents $47,160
$53,559 Investment in real estate, net (i) $3,317,055 $2,842,177
Investments in unconsolidated entities (j) $577,396 $617,205 Total
Assets $4,121,802 $3,662,080 Mortgage and notes payable $2,682,599
$2,291,908 Dec 31 Dec 31 Additional financial data as of: 2003 2002
Occupancy of centers (g) 93.30% 93.90% Comparable quarter change in
same center sales (g) (h) 2.60% 0.90% Additional financial data for
the twelve months ended: Acquisitions of property and equipment -
including joint ventures prorata $339,997 $1,661,227 Redevelopment
and expansions of centers - including joint ventures prorata
$183,896 $65,184 Renovations of centers - including joint ventures
at prorata $24,468 $6,860 Tenant allowances- including joint
ventures at prorata $12,043 $16,010 Deferred leasing costs -
including joint ventures at prorata $18,486 $16,512 (g) excludes
redevelopment properties-Crossroads Mall- Boulder, and Parklane
Mall. (h) includes mall and freestanding stores. (i) includes
construction in process on wholly owned assets of $268,810 at
December 31, 2003 and $133,536 at December 31, 2002. (j) the
Company's prorata share of construction in process on
unconsolidated entities of $16,510 at December 31, 2003 and $16,147
atDecember 31, 2002. PRORATA SHARE OF JOINT For the Three Months
For the Year VENTURES Ended December 31 Ended December 31 Unaudited
Unaudited (Unaudited) (All amounts (All amounts in thousands) in
thousands) 2003 2002 2003 2002 Revenues: Minimum rents $40,407
$45,565 $158,061 $137,059 Percentage rents 4,625 4,351 8,163 7,138
Tenant recoveries 16,881 17,627 66,886 55,130 Management fee (c) --
2,758 5,250 9,646 Other 1,438 1,598 4,820 3,735 Total revenues
63,351 71,899 243,180 212,708 Expenses: Shopping center expenses
21,077 20,113 78,70264,581 Interest expense 14,739 14,330 57,049
50,116 Management company expense (c) 3,247 3,013 9,411
Depreciation and amortization 11,493 11,98845,674 37,530 Total
operating expenses 47,309 49,678 184,438 161,638 Gain (loss) on
sale or writedown of assets (4) (127) 155 (8,021) Net income 16,038
22,094 58,897 43,049 RECONCILIATION OF NET INCOME For the Three
Months For the Year TO FFO (b)(e) Ended December 31 Ended December
31 (All amounts (All amounts in thousands) in thousands)
(UNAUDITED) (UNAUDITED) 2003 2002 2003 2002 Net income - available
to common stockholders $25,489 $33,217 $113,218 $60,965 Adjustments
to reconcile net income to FFO- basic Minority interest 5,994
10,825 28,907 20,189 (Gain ) loss on saleof wholly owned assets 117
(12,044) (34,451) (22,253) plus gain on land sales - consolidated
assets 195 -- 1,054 128 less impairment writedown of consolidated
assets -- -- -- (3,029) (Gain) loss on sale or write-down of assets
from unconsolidated entities (pro rata share) 4 127 (155) 8,021
plus gain on land sales - unconsolidated assets (5) (121) 387 2,403
less impairment writedown of unconsolidated assets -- -- --
(10,237) Depreciation and amortization on wholly owned centers
35,176 23,608 109,028 78,837 Depreciation and amortization on joint
ventures and from the management companies (pro rata) 11,493 11,815
45,674 37,355 Less: depreciation on personal property and
amortization of loan costs and interest rate caps (2,500) (2,328)
(9,346) (7,463) Total FFO - basic 75,963 65,099 254,316 164,916
Additional adjustment to arrive at FFO - diluted Interest expense
and amortization of loan costs on the debentures -- 2,060 -- 9,310
Preferred stock dividends earned 2,357 5,195 14,816 20,417 Effect
of employee/director stock incentive plans FFO - diluted 78,320
72,354 269,132 194,643 THE MACERICH COMPANY RECONCILIATION OF For
the Three Months For the Year NET INCOME TO EBITDA Ended December
31 Ended December 31 (All amounts in thousands) (All amounts in
thousands) (UNAUDITED) (UNAUDITED) 2003 2002 2003 2002 Net income -
available to common stockholders 25,489 33,217 113,218 60,965
Interest expense 33,665 36,520 132,512 122,934 Interest expense -
unconsolidated entities (pro rata) 14,739 14,330 57,049 50,116
Depreciation and amortization - wholly-owned centers 35,176 23,608
109,028 78,837 Depreciation and amortization - unconsolidated
entities (pro rata) 11,493 11,988 45,674 37,530 Minority interest
5,994 10,825 28,907 20,189 Loss on early extinguishments of debt 29
2,734 155 3,605 Loss (gain) on sale of assets - wholly-owned
centers 117 (12,044) (34,451) (22,253) Loss (gain) on sale of
assets - unconsolidated entities (pro rata) 4 127 (155) 8,021
Preferred dividends 2,357 5,195 14,816 20,417 EBITDA (k) $129,063
$126,500 $466,753 $380,361 THE MACERICH COMPANY RECONCILIATION OF
EBITDA TO SAME CENTERS - NET OPERATING INCOME ("NOI") For the Three
Months For the Year Ended December 31 Ended December 31 (All
amounts in thousands) (All amounts in thousands) (UNAUDITED)
(UNAUDITED) 2003 2002 2003 2002 EBITDA (k) $129,063 $126,500
$466,753 $380,361 Add: REIT general and administrative expenses
1,892 2,875 10,724 7,435 Management Company expenses 1,872 922
7,550 5,295 EBITDA of non-comparable centers (15,148) (13,181)
(142,292) (56,943) SAME CENTERS - Net operating income ("NOI") (l)
$117,679 $117,116 $342,735 $336,148 (k) EBITDA represents earnings
before interest, income taxes, depreciation, amortization, minority
interest, extraordinary items, gain (loss) on sale of assets and
preferred dividends and includes joint ventures at their pro rata
share. Management considers EBITDA to be an appropriate
supplemental measure to net income because it helps investors
understand the ability of the Company to incur and service debt and
make capital expenditures. EBITDA should not be construed as an
alternative to operating income as an indicator of the Company's
operating performance, or to cash flows from operating activities
(as determined in accordance with GAAP) or as a measure
ofliquidity. EBITDA, as presented, may not be comparable to
similarly titled measurements reported by other companies. (l) The
Company presents same-center NOI because the Company believes it is
useful for investors to evaluate the operating performance of
comparable centers. Same-center NOI is calculated using total
EBITDA and subtracting out EBITDA from non-comparable centers and
eliminating the management companies and the Company's general and
administrative expenses. DATASOURCE: Macerich Company CONTACT:
Press, Arthur Coppola, President and Chief Executive Officer, or
Thomas E. O'Hern, Executive Vice President and Chief Financial
Officer, both of Macerich Company, +1-310-394-6000 Web site:
http://www.macerich.com/
Copyright
Macerich (NYSE:MAC)
Historical Stock Chart
From May 2024 to Jun 2024
Macerich (NYSE:MAC)
Historical Stock Chart
From Jun 2023 to Jun 2024