General Growth Properties, Inc. Reports First Quarter Financial Results and Common Share Dividend for the Second Quarter
CHICAGO--([ BUSINESS WIRE ])--General Growth Properties, Inc. (NYSE: GGP) (aGGPa or the aCompanya) today announced its financial results for the three months ended March 31, 2011, and its second quarter common share dividend.
"Retailers are reporting increased sales as consumer confidence continues to return. With diminishing opportunities for new retail space, malls provide great opportunities to expand retailer offerings through both traditional and non-traditional uses. We see shopping malls playing a tremendous role in the growth of retail moving forward"
aWith our strong liquidity, our focus now turns to strengthening our portfolio of assets. We own strong, high-performing assets in major markets and highly-desirable areas from coast to coast. We have begun to create customized business plans for each of our malls, with the ultimate goal of maximizing each property and its demographics to its highest potential,a said Sandeep Mathrani, chief executive officer of GGP.
GAAP OPERATING RESULTS AND EARNINGS PER SHARE (aEPSa)
Three Months Ended March 31 | ||||
[ $THOUSANDS EXCEPT PER SHARE ] | 2011 | 2010 | ||
TOTAL REVENUES | $689,831 | $701,760 | ||
OPERATING INCOME | $174,255 | $260,010 | ||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $5,662 | $51,656 | ||
TOTAL BASIC AND DILUTED EPS | -- | $0.16 |
GGPa™s emergence resulted in the application of the acquisition method of accounting as of November 9, 2010.The Company has made available on its website its quarterly package of supplemental financial and operational information (the aSupplementala) which provides additional details.
CORE NOI, CORE EBITDA, CORE FFO AND FFO1
The following discussion is at share; refer to the Supplemental for details.
Three Months Ended March 31 | ||||
[ $THOUSANDS EXCEPT PER SHARE ] | 2011 | 2010 | ||
CORE NOI | $550,789 | $540,907 | ||
CORE EBITDA | $499,982 | $507,972 | ||
CORE FFO | $220,947 | $216,278 | ||
FFO | $306,079 | $248,164 | ||
CORE FFO PER SHARE | $0.22 | $0.67 | ||
FFO PER SHARE | $0.30 | $0.76 |
(1)See definitions under NON-GAAP SUPPLEMENTAL FINANCIAL MEASURES AND DEFINITIONS.
QUARTERLY OPERATIONAL HIGHLIGHTS
- Comparable Tenant Sales on a trailing 12 month basis increased to $457 per square foot, an increase of 7.3% compared to the same period last year.
- Regional Mall Occupancy increased 40 basis points to 92.4% over the same period last year.
- Leasing volume was strong during the first quarter. In the first quarter, GGP signed 2.2 million square feet of permanent leasing space, including new and renewal leases.
QUARTERLY FINANCIAL HIGHLIGHTS
- Core FFO is up 2% compared to the same period last year primarily attributed to interest savings from lowered debt balances.
- CORE NOI was up $9.9 million due to decreased property operating costs and decreased provision for doubtful accounts, off-set by reduced lease termination income in the first quarter year over year.
- Property Management and Other Costs were higher compared to the same period in 2010 due to severance costs and rent at the Chicago Corporate office.
- A reduction in Warrant Liability expense of $76 million in the first quarter results from a mark-to-market adjustment.
CAPITAL TRANSACTIONS AND LIQUIDITY
- GGP recently announced the refinancing of seven shopping malls representing $1.7 billion of new mortgages ($1.4 billion is GGPa™s share). The seven new fixed-rate mortgages have a weighted average term of 10.3 years and generated cash proceeds in excess of in-place financing of approximately $400 million to GGP. Since July 2010, GGP has closed in excess of $2.5 billion of new mortgage financing.
- On February 25, 2011, GGP announced an amendment to its existing $300 million three-year senior secured revolving credit facility (the "Revolver"). The amendment increased the Revolver commitment amount up to approximately $720 million and added a provision that, subject to satisfaction of certain conditions, allows the Company to further increase the commitment amounts up to $1 billion. In April 2011, the Company further increased the capacity of its credit facility to $750 million. The proceeds from the refinancings combined with cash-on-hand increases GGPa™s liquidity position to more than $2 billion.
- Also in the first quarter, GGP transferred four Special Consideration Properties to their respective lenders pursuant to agreements negotiated in conjunction with our secured property debt restructuring.
aRetailers are reporting increased sales as consumer confidence continues to return. With diminishing opportunities for new retail space, malls provide great opportunities to expand retailer offerings through both traditional and non-traditional uses. We see shopping malls playing a tremendous role in the growth of retail moving forward,a said Mathrani.
COMMON SHARE DIVIDEND
- GGP is declaring a common share dividend of $0.10 per share for the second quarter 2011 to shareholders of record as of July 15, 2011, payable on July 29, 2011.GGP declared a common share dividend for the first quarter 2011 of $0.10 per share, payable on April 29, 2011, to shareholders of record on April 15, 2011. GGPa™s Dividend Reinvestment Plan (aDRIPa) provides eligible holders of GGPa™s common stock with a convenient method of increasing their investment in the Company by reinvesting all or a portion of cash dividends in additional shares of common stock. GGP has received commitments from select major shareholders to participate in the DRIP (Brookfield Asset Management, Inc.; Pershing Square; and Blackstone), subject to regulatory and other requirements. The GGP Board of Directors reviews the dividend on an ongoing basis, taking into account overall liquidity, investment opportunities and tax considerations as it relates to the amount of the dividend.
1st QUARTER EARNINGS CALL
- Wednesday, April 27, 2011 at 8:30 a.m. Eastern time / 7:30 a.m. Central time with Chief Executive Officer Sandeep Mathrani and Chief Financial Officer Steve Douglas providing investors and analysts the opportunity to discuss the strategy of GGP and the recent earnings results.
ACCESSING THE CALL/WEBCAST:
[ WWW.GGP.COM ] (listen only)
On April 27, 2011, 10 minutes prior to the start time, visit [ http://investor.ggp.com/events.cfm ] to access this live audio event.
TELEPHONE(ask questions)
On April 27, 2011, 10 minutes prior to the start time, dial the appropriate number below:
- Participant Operator Assisted Toll-Free Dial-In Number: (877) 845-1018
- Participant Operator Assisted International Dial-In Number: (707) 287a"9345
NON-GAAP SUPPLEMENTAL FINANCIAL MEASURES AND DEFINITIONS
REAL ESTATE PROPERTY NET OPERATING INCOME (NOI) AND CORE NOI
The Company believes NOI isa useful supplemental measure of the Companya™s operating performance. The Company defines NOI as operating revenues (rental income, tenant recoveries and other income) less property and related expenses (real estate taxes, property maintenance costs, marketing, other property expenses and provision for doubtful accounts). NOI has been reflected on a proportionate basis (at the Companya™s ownership share). Other REITs may use different methodologies for calculating NOI, and accordingly, the Companya™s NOI may not be comparable to other REITs. Because NOI excludes general and administrative expenses, interest expense, retail investment property impairment or non-recoverable development costs, depreciation and amortization, gains and losses from property dispositions, allocations to non-controlling interests, reorganization items, strategic initiatives, provision for income taxes, discontinued operations and extraordinary items, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact on operations from trends in occupancy rates, rental rates and operating costs. This measure provides an operating perspective not immediately apparent from GAAP operating or net income (loss) attributable to common stockholders. The Company uses NOI to evaluate its operating performance on a property-by-property basis because NOI allows the Company to evaluate the impact that factors such as lease structure, lease rates and tenant base, which vary by property, have on the Companya™s operating results, gross margins and investment returns.
In addition, management believes NOI provides useful information to the investment community about the Companya™s operating performance. However, due to the exclusions noted above, NOI should only be used as an alternative measure of the Companya™s financial performance.
CORE NOI excludes the NOI impacts of non-cash and certain non-comparable items such as straight-line rent and intangible asset and liability amortization resulting from acquisition accounting. We present Core NOI, and Core EBITDA and Core FFO as below, as we believe certain investors and other users of our financial information use them as measures of the Companya™s historical operating performance.
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA) AND CORE EBITDA
EBITDA is defined as net income (loss) attributable to common stockholders, adjusted to exclude interest expense net of interest income, Permanent Warrant expense, income tax provision (benefit), discontinued operations, allocations to non-controlling interests, depreciation and amortization. aCore EBITDAa comprises EBITDA as defined immediately above and excludes certain non-cash and certain non-recurring items such as our Core NOI adjustments described above, provisions for impairment, emergence reorganization items, strategic initiatives and certain management and administration costs.
FUNDS FROM OPERATIONS (aFFOa) AND CORE FFO
The Company, consistent with real estate industry and investment community preferences, uses FFO as a supplemental measure of operating performance for a Real Estate Investment Trust (REIT). The National Association of Real Estate Investment Trusts (NAREIT) defines FFO as net income (loss) attributable to common stockholders (computed in accordance with Generally Accepted Accounting Principles (GAAP)), excluding gains (or losses) from cumulative effects of accounting changes, extraordinary items and sales of properties, plus real estate related depreciation and amortization and including adjustments for unconsolidated partnerships and joint ventures.
The Company considers FFO a supplemental measure for equity REITs and a complement to GAAP measures because it facilitates an understanding of the operating performance of the Companya™s properties. FFO does not give effect to real estate depreciation and amortization since these amounts are computed to allocate the cost of a property over its useful life. Since values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, the Company believes that FFO provides investors with a clearer view of the Companya™s operating performance. As with our presentation of Core NOI and Core EBITDA, Core FFO excludes from FFO certain items that are non-cash and certain non-comparable items such as our Core NOI adjustments, Core EBITDA adjustments, and FFO items such as FFO from discontinued operations, Permanent Warrant expense, and interest expense on debt repaid or settled, all as a result of our emergence, acquisition accounting and other capital contribution or restructuring events.
RECONCILIATIONS OF NON-GAAP SUPPLEMENTAL FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
In order to provide a better understanding of the relationship between our non-GAAP Supplemental Financial measures of NOI, Core NOI, EBITDA, Core EBITDA, FFO and Core FFO, reconciliations have been provided as follows: a reconciliation of NOI and Core NOI to GAAP Operating Income (loss); a reconciliation of EBITDA and Core EBITDA to GAAP net income, a reconciliation of Core FFO and FFO to GAAP net income (loss) attributable to common stockholders has been provided. None of our non-GAAP Supplemental Financial measures represents cash flow from operating activities in accordance with GAAP, none should be considered as an alternative to GAAP net income (loss) attributable to common stockholders and none are necessarily indicative of cash available to fund cash needs. In addition, the Company has presented such financial measures on a consolidated and unconsolidated basis (at the Companya™s ownership share) as the Company believes that given the significance of the Companya™s operations that are owned through investments accounted for on the equity method of accounting, the detail of the operations of the Companya™s unconsolidated properties provides important insights into the income and FFO produced by such investments for the Company as a whole.
FORWARD LOOKING STATEMENTS
This press release contains forward-looking statements. Actual results may differ materially from the results suggested by these forward-looking statements, for a number of reasons, including, but not limited to, our ability to refinance, extend, restructure or repay our remaining debt (including that of our Unconsolidated Real Estate Affiliates) with maturities in the short to intermediate term, our ability to raise capital through equity issuances, asset sales or the incurrence of new debt, retail and credit market conditions, impairments, our liquidity demands and retail and economic conditions. Readers are referred to the documents filed by General Growth Properties, Inc. with the Securities and Exchange Commission, which further identify the important risk factors that could cause actual results to differ materially from the forward-looking statements in this release. The Company disclaims any obligation to update any forward-looking statements.
ABOUT GGP
GGP is one of the nationa™s largest shopping center owners. GGP has ownership and management interest in 169 regional and super regional shopping malls in 43 states. The company portfolio totals 172 million square feet of space. A publicly-traded real estate investment trust (REIT), GGP is listed on the New York Stock Exchange under the symbol GGP.
FINANCIAL OVERVIEW | ||||||||
Consolidated Statements of Income1 | ||||||||
(In thousands, except per share) | ||||||||
Three Months Ended | ||||||||
March 31, 2011 | March 31, 2010 | |||||||
Successor | Predecessor | |||||||
Revenues: | ||||||||
Minimum rents | $ | 443,241 | $ | 454,291 | ||||
Tenant recoveries | 202,209 | 201,621 | ||||||
Overage rents | 11,965 | 9,468 | ||||||
Management fees and other corporate revenues | 15,352 | 17,973 | ||||||
Other | 17,064 | 18,407 | ||||||
Total revenues | 689,831 | 701,760 | ||||||
Expenses: | ||||||||
Real estate taxes | 66,029 | 66,205 | ||||||
Property maintenance costs | 33,461 | 31,265 | ||||||
Marketing | 7,208 | 6,767 | ||||||
Other property operating costs | 110,214 | 113,404 | ||||||
Provision for doubtful accounts | 149 | 5,784 | ||||||
Property management and other costs | 47,912 | 34,296 | ||||||
General and administrative 2 | 765 | 8,109 | ||||||
Provisions for impairment | - | 11,057 | ||||||
Depreciation and amortization | 249,838 | 164,863 | ||||||
Total expenses | 515,576 | 441,750 | ||||||
Operating income | 174,255 | 260,010 | ||||||
Interest income | 681 | 570 | ||||||
Interest expense | (239,389 | ) | (329,221 | ) | ||||
Warrant adjustment | 76,448 | - | ||||||
Income (loss) before income taxes, equity in (loss) income of Unconsolidated Real Estate | 11,995 | (68,641 | ) | |||||
Provision for income taxes | (3,189 | ) | (1,931 | ) | ||||
Equity in (loss) income of Unconsolidated Real Estate Affiliates | (2,933 | ) | 32,259 | |||||
Reorganization items | - | 43,194 | ||||||
Income from continuing operations | 5,873 | 4,881 | ||||||
Discontinued operations | 1,162 | 50,912 | ||||||
Net income | 7,035 | 55,793 | ||||||
Allocation to noncontrolling interests | (1,373 | ) | (4,137 | ) | ||||
Net income attributable to common stockholders | $ | 5,662 | $ | 51,656 | ||||
Basic and Diluted Earnings Per Share: | ||||||||
Continuing operations | $ | - | $ | - | ||||
Discontinued operations | - | 0.16 | ||||||
Total basic and diluted earnings per share | $ | - | $ | 0.16 |
1 | Successor and Predecessor amounts presented in accordance with GAAP. | |
2 | The three months ended March 31, 2011, includes bankruptcy-related items, including a $12.3 million | |
favorable resolution of previously accrued bankruptcy costs, other gains on settlements, legal fees and | ||
professional fees. |
FINANCIAL OVERVIEW | ||||||||
Consolidated Balance Sheets1 | ||||||||
(In thousands) | ||||||||
March 31, 2011 | December 31, 2010 | |||||||
Assets: | ||||||||
Investment in real estate: | ||||||||
Land | $ | 4,692,077 | $ | 4,722,674 | ||||
Buildings and equipment | 20,200,363 | 20,300,355 | ||||||
Less accumulated depreciation | (364,131 | ) | (129,794 | ) | ||||
Developments in progress | 132,544 | 117,137 | ||||||
Net property and equipment | 24,660,853 | 25,010,372 | ||||||
Investment in and loans to/from Unconsolidated Real Estate Affiliates | 3,152,234 | 3,153,698 | ||||||
Net investment in real estate | 27,813,087 | 28,164,070 | ||||||
Cash and cash equivalents | 1,033,767 | 1,021,311 | ||||||
Accounts and notes receivable, net | 132,125 | 114,099 | ||||||
Deferred expenses, net | 172,391 | 175,669 | ||||||
Prepaid expenses and other assets | 2,169,507 | 2,300,452 | ||||||
Assets held for disposition | 373,254 | 591,778 | ||||||
Total Assets | $ | 31,694,131 | $ | 32,367,379 | ||||
Liabilities: | ||||||||
Mortgages, notes and loans payable | $ | 17,760,712 | $ | 17,841,757 | ||||
Deferred tax liabilities | 34,141 | 36,463 | ||||||
Tax indemnification liability | 303,750 | 303,750 | ||||||
Accounts payable and accrued expenses | 1,761,382 | 1,931,970 | ||||||
Trust preferred securities | 206,200 | 206,200 | ||||||
Warrant liability | 964,556 | 1,041,004 | ||||||
Liabilities on assets held for disposition | 347,554 | 592,122 | ||||||
Total Liabilities | 21,378,295 | 21,953,266 | ||||||
Redeemable noncontrolling interests: | ||||||||
Preferred | 120,756 | 120,756 | ||||||
Common | 106,662 | 111,608 | ||||||
Total Redeemable Noncontrolling Interests | 227,418 | 232,364 | ||||||
Equity: | ||||||||
Total stockholders' equity | 9,991,009 | 10,079,102 | ||||||
Noncontrolling interests in consolidated real estate affiliates | 97,409 | 102,647 | ||||||
Total Equity | 10,088,418 | 10,181,749 | ||||||
Total Liabilities and Equity | $ | 31,694,131 | $ | 32,367,379 | ||||
1 Presented in accordance with GAAP. |
FINANCIAL OVERVIEW | ||||||||||
Reconciliation of Core NOI, Core EBITDA, and Core FFO, at share | ||||||||||
(In thousands, except per share) | ||||||||||
Three Months Ended | ||||||||||
March 31, 2011 | March 31, 2010 | |||||||||
NOI | $ | 550,284 | $ | 553,003 | ||||||
Core NOI adjustments: | ||||||||||
Straight-line rent 1 | (34,532 | ) | (12,156 | ) | ||||||
Above- and below-market tenant leases, net 1 | 33,254 | (1,506 | ) | |||||||
Above- and below-market ground rent expense, net 1 | 1,783 | 1,593 | ||||||||
Other | - | (27 | ) | |||||||
Total Core NOI adjustments | 505 | (12,096 | ) | |||||||
Core NOI | $ | 550,789 | $ | 540,907 | ||||||
EBITDA | $ | 508,982 | $ | 552,880 | ||||||
Core NOI adjustments | 505 | (12,096 | ) | |||||||
Above- and below-market building rent, net 1 | (518 | ) | - | |||||||
Provisions for impairment | - | 11,057 | ||||||||
Reorganization items 2 | - | (43,194 | ) | |||||||
Management and administrative costs, net | (8,987 | ) | (675 | ) | ||||||
Total Core EBITDA adjustments | (9,000 | ) | (44,908 | ) | ||||||
Core EBITDA | $ | 499,982 | $ | 507,972 | ||||||
FFO | $ | 306,079 | $ | 248,164 | ||||||
Core EBITDA adjustments | (9,000 | ) | (44,908 | ) | ||||||
FFO from discontinued operations | (718 | ) | (64,620 | ) | ||||||
Default interest | 1,243 | - | ||||||||
Interest expense relating to extinguished debt | 430 | 64,302 | ||||||||
Mark-to-market adjustments on debt | (3,922 | ) | 11,700 | |||||||
Warrant adjustment | (76,448 | ) | - | |||||||
Provision for income taxes | 3,283 | 1,640 | ||||||||
Total FFO adjustments | (85,132 | ) | (31,886 | ) | ||||||
Core FFO | $ | 220,947 | $ | 216,278 | ||||||
Core FFO per share - diluted | $ | 0.22 | $ | 0.67 | ||||||
1 | These items were impacted by the effects of acquisition accounting as of November 9, 2010. | |||||||||
2 | Reorganization items reflect bankruptcy-related activity, including gains/losses on liabilities |
FINANCIAL OVERVIEW | ||||||||||
Reconciliation of Non-GAAP to GAAP Financial Measures | ||||||||||
(In thousands) | ||||||||||
Three Months Ended | ||||||||||
March 31, 2011 | March 31, 2010 | |||||||||
Reconciliation of NOI to GAAP Operating Income | ||||||||||
NOI: | ||||||||||
Segment basis | $ | 550,284 | $ | 553,003 | ||||||
Unconsolidated Properties | (95,797 | ) | (96,496 | ) | ||||||
Consolidated Properties | 454,487 | 456,507 | ||||||||
Management fees and other corporate revenues | 15,352 | 17,973 | ||||||||
Property management and other costs | (47,912 | ) | (34,296 | ) | ||||||
General and administrative | (765 | ) | (8,109 | ) | ||||||
Provisions for impairment | - | (11,057 | ) | |||||||
Depreciation and amortization | (249,838 | ) | (164,863 | ) | ||||||
Noncontrolling interest in NOI of Consolidated Properties and other | 2,931 | 3,855 | ||||||||
Operating income | $ | 174,255 | $ | 260,010 | ||||||
Reconciliation of EBITDA to GAAP Net Income Attributable to Common Stockholders | ||||||||||
EBITDA: | ||||||||||
Segment basis | $ | 508,982 | $ | 552,880 | ||||||
Unconsolidated Properties | (90,156 | ) | (91,004 | ) | ||||||
Consolidated Properties | 418,826 | 461,876 | ||||||||
Preferred unit distributions | 2,336 | 2,336 | ||||||||
Depreciation and amortization | (249,838 | ) | (164,863 | ) | ||||||
Noncontrolling interest in NOI of Consolidated Properties and other | 2,931 | 3,855 | ||||||||
Interest income | 681 | 570 | ||||||||
Interest expense | (239,389 | ) | (329,221 | ) | ||||||
Warrant adjustment | 76,448 | - | ||||||||
Provision for income taxes | (3,189 | ) | (1,931 | ) | ||||||
Equity in (loss) income of Unconsolidated Real Estate Affiliates | (2,933 | ) | 32,259 | |||||||
Discontinued operations | 1,162 | 50,912 | ||||||||
Allocation to noncontrolling interests | (1,373 | ) | (4,137 | ) | ||||||
Net income attributable to common stockholders | $ | 5,662 | $ | 51,656 | ||||||
Reconciliation of FFO to GAAP Net Income Attributable to Common Stockholders | ||||||||||
FFO: | ||||||||||
Segment basis | $ | 306,079 | $ | 248,164 | ||||||
Unconsolidated Properties | - | - | ||||||||
Consolidated Properties | 306,079 | 248,164 | ||||||||
Depreciation and amortization of capitalized real estate costs | (301,929 | ) | (198,227 | ) | ||||||
Gain on sales of investment properties | 3,414 | 16,120 | ||||||||
Noncontrolling interests in depreciation of Consolidated Properties and other | 2,386 | 1,120 | ||||||||
Redeemable noncontrolling interests | (32 | ) | (1,188 | ) | ||||||
Depreciation and amortization of discontinued operations | (4,256 | ) | (14,333 | ) | ||||||
Net income attributable to common stockholders | $ | 5,662 | $ | 51,656 | ||||||
Reconciliation of Equity in NOI of Unconsolidated | ||||||||||
Equity in Unconsolidated Properties: | ||||||||||
NOI | $ | 95,797 | $ | 96,496 | ||||||
Net property management fees and costs | (4,422 | ) | (5,129 | ) | ||||||
Net interest expense | (39,011 | ) | (37,967 | ) | ||||||
General and administrative, provisions for impairment, | ||||||||||
income taxes and noncontrolling interest in FFO | (1,291 | ) | (52 | ) | ||||||
FFO of discontinued Unconsolidated Properties | (3,025 | ) | 2,739 | |||||||
FFO of Unconsolidated Properties | 48,048 | 56,087 | ||||||||
Depreciation and amortization of capitalized real estate costs | (54,251 | ) | (37,858 | ) | ||||||
Other, including gain on sales of investment properties | 3,270 | 14,030 | ||||||||
Equity in (loss) income of Unconsolidated Real Estate Affiliates | $ | (2,933 | ) | $ | 32,259 |