GGP Reports Second Quarter 2014 Results

General Growth Properties, Inc. (the “Company” or “GGP”) (NYSE: GGP) today reported results for the three and six months ended June 30, 2014.

Financial Results

For the Three Months Ended June 30, 2014

Company Funds from Operations (“Company FFO”) per share increased 17.7% to $0.31 per diluted share from $0.27 per diluted share in the prior year period. Company FFO increased 11.8% to $298 million from $266 million in the prior year period.

Company Earnings Before Interest, Taxes, Depreciation and Amortization (“Company EBITDA”) increased 5.0% to $507 million from $483 million in the prior year period.

Comparable Net Operating Income (“Same Store NOI”) increased 5.0% to $537 million from $512 million in the prior year period.

Net income attributable to GGP was $174 million, or $0.18 per diluted share, as compared to net income of $209 million, or $0.21 per diluted share, in the prior year period.

For the Six Months Ended June 30, 2014

Company FFO per share increased 19.5% to $0.62 per diluted share from $0.52 per diluted share in the prior year period. Company FFO increased 13.7% to $590 million from $519 million in the prior year period.

Company EBITDA increased 4.5% to $1,005 million from $962 million in the prior year period.

Same Store NOI increased 5.4% to $1,071 million from $1,016 million in the prior year period.

Net income attributable to GGP was $302 million, or $0.31 per diluted share, as compared to net income of $198 million, or $0.20 income per diluted share, in the prior year period.

Operational Highlights for the Mall Portfolio

  • Tenant sales (all less anchors) increased 3.1% to $20 billion on a trailing 12-month basis. Tenant sales (<10,000 square feet) increased 0.6% to $563 per square foot on a trailing 12-month basis.
  • Same Store mall leased percentage was 96.5% at quarter end, an increase of 60 basis points from June 30, 2013.
  • Initial rental rates for executed leases commencing in 2014 on a suite-to-suite basis increased 14.4%, or $7.91 per square foot, to $62.93 per square foot when compared to the rental rate for expiring leases.

Quarterly Financing Activities

Property-Level Debt

The Company obtained $363 million of variable rate debt at its existing properties with a weighted-average interest rate of LIBOR + 1.85% and weighted-average term-to-maturity of 5.0 years. The transactions generated approximately $151 million of net proceeds.

The Company also obtained a $450 million construction loan at Ala Moana Center with a weighted-average interest rate of LIBOR + 1.90%. As of June 30, 2014, the Company has drawn $154 million under this loan.

Quarterly Investment Activities

Acquisitions, Dispositions, and Joint Venture Activity

The Company acquired a 50% interest in 685 5th Avenue in New York City for a gross purchase price of $521 million ($260.5 million at share) with $340 million ($170 million at share) in property level financing. The property comprises approximately 25,000 square feet of retail space and 115,000 square feet of office space.

The Company also entered into an agreement to acquire a 50% interest in 530 5th Avenue in New York City for a gross purchase price of $295 million ($147.5 million at share). The property comprises approximately 58,000 square feet of retail space. The acquisition is expected to close in the second half of 2014.

The Company also entered into an agreement to acquire a 50% interest in 218 West 57th Street in New York City for a gross purchase price of $81.5 million ($40.8 million at share). The property comprises approximately 35,000 square feet of retail space. The acquisition is expected to close in mid-2016.

The Company sold Fallbrook Center for $210 million. After repayment of associated mortgage debt and closing costs, the net proceeds were approximately $103 million.

On May 19, 2014, the Company settled the Urban Shopping Centers, L.P. (“Urban”) litigation (previously disclosed in the Company’s Securities and Exchange Commission filings beginning with the December 31, 2010 Form 10-K) and recorded an $18 million loss. The recorded loss is excluded from Company FFO. The Company invested $60 million in Urban and contributed, at fair value, a 5.6% interest in three assets in exchange for preferred equity interests. The Company has no obligation to engage in future activity through Urban other than transactions associated with partnership assets.

Development

The Company has development and redevelopment activities totaling approximately $2.2 billion at share, of which projects totaling approximately $326 million have opened and $1.1 billion is under construction.

Dividends

The Company’s Board of Directors previously declared a second quarter common stock dividend of $0.15 per share payable on July 31, 2014, to stockholders of record on July 15, 2014, representing an increase of $0.03 per share or 25% growth over the dividend declared in second quarter 2013.

Guidance

Company FFO for the year ending December 31, 2014, is expected to be $1.30 to $1.32 per diluted share. Company FFO for the third quarter 2014 is expected to be $0.30 to $0.32 per diluted share.

The following table provides a reconciliation of the range of estimated diluted net income attributable to GGP per share to estimated FFO per diluted share and Company FFO per diluted share.

For the year ending

December 31, 2014

For the three months ending
September 30, 2014

Low EndHigh EndLow EndHigh End
Company FFO per diluted share$1.30$1.32$0.30$0.32
Adjustments (1) (0.05) (0.05) (0.01) (0.01)

Gain on debt extinguishment and other losses (2)

0.05 0.05 - -
FFO1.301.320.290.31
Depreciation, including share of joint ventures (0.92) (0.92) (0.23) (0.23)
Gain on sale of investments and other 0.12 0.12 - -
Net income attributable to common stockholders0.500.520.060.08
Preferred stock dividends 0.02 0.02 - -
Net income attributable to GGP$0.52$0.54$0.06$0.08
(1) Includes impact of straight-line rent, above/below market rent, ground rent amortization, debt market rate adjustments and other non-cash or non-comparable items.
(2) Includes loss from Urban litigation settlement.

The guidance estimate reflects management’s view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, retail sales, variable expenses, interest rates and the earnings impact of the events referenced in this release and previously disclosed. The guidance also reflects management’s view of capital market conditions. The estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions or capital markets activity. Earnings per share estimates may be subject to fluctuations as a result of several factors, including any gains or losses associated with disposition activity. By definition, FFO and Company FFO do not include real estate-related depreciation and amortization, provisions for impairment, or gains or losses associated with property disposition activities. This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release and in the Company’s annual and quarterly periodic reports filed with the Securities and Exchange Commission.

Investor Conference Call

On Tuesday, July 29, 2014, the Company will host a conference call at 9:00 a.m. CDT (10:00 a.m. EDT). The conference call will be accessible by telephone and through the Internet. Interested parties can access the call by dialing 877.845.1018 (international 707.287.9345). A live webcast of the conference call will be available in listen-only mode in the Investors section at www.ggp.com. Interested parties should access the conference call or website 10 minutes prior to the beginning of the call in order to register.

For those unable to listen to the call live, a replay will be available for approximately two weeks after the conference call event. To access the replay, dial 855.859.2056 (international 404.537.3406) conference ID 59186458.

Supplemental Information

The Company has prepared a supplemental information report available on www.ggp.com in the Investors section. This information also has been furnished with the Securities and Exchange Commission as an exhibit on Form 8-K.

Forward-Looking Statements

Certain statements made in this press release may be deemed “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statement are based on reasonable assumption, it can give no assurance that its expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to, the Company’s ability to refinance, extend, restructure or repay near and intermediate term debt, its indebtedness, its ability to raise capital through equity issuances, asset sales or the incurrence of new debt, retail and credit market conditions, impairments, its liquidity demands, and economic conditions. The Company discusses these and other risks and uncertainties in its annual and quarterly periodic reports filed with the Securities and Exchange Commission. The Company may update that discussion in its periodic reports, but otherwise takes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

Investors and others should note that we post our current Investor Presentation on the Investors page of our website at ggp.com. From time to time, we update that Investor Presentation and when we do, it will be posted on the Investors page of our website at ggp.com. It is possible that the updates could include information deemed to be material information. Therefore, we encourage investors, the media and others interested in our company to review the information we post on the Investors page of our website at ggp.com from time to time.

General Growth Properties, Inc.

General Growth Properties, Inc. is an S&P 500 company focused exclusively on owning, managing, leasing, and redeveloping high-quality retail properties throughout the United States. GGP is headquartered in Chicago, Illinois, and publicly traded on the NYSE under the symbol GGP.

Non-GAAP Supplemental Financial Measures and Definitions

Net Operating Income (“NOI”) and Company NOI

The Company defines NOI as income from property operations after operating expenses have been deducted, but prior to deducting financing, administrative and income tax expenses. NOI has been reflected on a proportionate basis (at the Company’s ownership share). Other REITs may use different methodologies for calculating NOI, and accordingly, the Company’s NOI may not be comparable to other REITs. The Company considers NOI a helpful supplemental measure of its operating performance because it is a direct measure of the actual results of the Company’s properties. 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 noncontrolling interests, provision for income taxes, discontinued operations, preferred stock dividends, 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.

The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI certain non-cash and non-comparable items such as straight-line rent and intangible asset and liability amortization, which are a result of the Company’s acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company’s financial performance. The Company presents Company NOI and Company FFO (as defined below), as management of the Company believes certain investors and other users of the Company’s financial information use them as measures of the Company’s historical operating performance.

Funds From Operations (“FFO”) and Company FFO

The Company determines FFO based upon the definition set forth by National Association of Real Estate Investment Trusts (“NAREIT”). The Company determines FFO to be its share of consolidated net income (loss) computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding cumulative effects of accounting changes, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon the Company’s economic ownership interest, and all determined on a consistent basis in accordance with GAAP. As with the Company’s presentation of NOI, FFO has been reflected on a proportionate basis.

The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry. FFO facilitates an understanding of the operating performance of the Company’s properties between periods because it 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 Company’s operating performance.

As with the Company’s presentation of Company NOI, the Company also considers Company FFO to be a helpful supplemental measure of the operating performance for equity REITs because it excludes from FFO certain items that are non-cash and certain non-comparable items such as Company NOI adjustments, and FFO items such as mark-to-market adjustments on debt and gains on the extinguishment of debt, warrant liability adjustment, and interest expense on debt repaid or settled all which are a result of the Company’s acquisition accounting and other capital contribution or restructuring events.

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

The Company presents NOI and FFO as they are financial measures widely used in the REIT industry. In order to provide a better understanding of the relationship between the Company’s non-GAAP financial measures of NOI, Company NOI, FFO and Company FFO, reconciliations have been provided as follows: a reconciliation of GAAP operating income to NOI and Company NOI and a reconciliation of net loss attributable to GGP to FFO and Company FFO. None of the Company’s non-GAAP 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 GGP 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 Company’s ownership share) as the Company believes that given the significance of the Company’s operations that are owned through investments accounted for on the equity method of accounting, the detail of the operations of the Company’s unconsolidated properties provides important insights into the income and FFO produced by such investments for the Company as a whole.

FINANCIAL OVERVIEW
Consolidated Statements of Operations
(In thousands, except per share)
Three Months EndedSix Months Ended
June 30, 2014June 30, 2013June 30, 2014June 30, 2013
Revenues:
Minimum rents $ 390,419 $ 385,512 $ 784,998 $ 779,407
Tenant recoveries 185,382 173,782 367,201 357,856
Overage rents 5,388 6,372 15,209 17,721
Management fees and other corporate revenues 17,717 17,307 34,403 33,239
Other 18,717 16,570 44,380 35,573
Total revenues617,623599,5431,246,1911,223,796
Expenses:
Real estate taxes 58,816 52,372 116,173 119,538
Property maintenance costs 14,452 14,952 36,427 37,908
Marketing 4,961 5,764 10,765 12,268
Other property operating costs 82,980 84,469 169,882 170,244
Provision for doubtful accounts 2,732 629 4,973 2,383
Property management and other costs 40,107 41,558 85,071 81,897
General and administrative 28,232 13,124 39,831 24,057
Depreciation and amortization 177,430 188,038 351,201 379,745
Total expenses409,710400,906814,323828,040
Operating income207,913198,637431,868395,756
Interest and dividend income 4,856 298 11,147 889
Interest expense (175,494 ) (186,902 ) (354,924 ) (377,417 )
Gain on Foreign Currency 3,772 - 8,955 -
Warrant liability adjustment - - - (40,546 )
Gain from change in control of investment properties - 219,784 - 219,784
Loss on extinguishment of debt - (27,159 ) - (36,478 )
Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates, discontinued operations, noncontrolling interests and preferred stock dividends41,047204,65897,046161,988
Provision for income taxes (3,944 ) (1,382 ) (7,636 ) (1,523 )
Equity in income of Unconsolidated Real Estate Affiliates 19,320 13,987 26,477 27,181
Equity in income of Unconsolidated Real Estate Affiliates - gain on investment - - - 3,448
Income from continuing operations56,423217,263115,887191,094
Discontinued operations:
Income (loss) from discontinued operations, including gains (losses) on dispositions 120,666 (3,340 ) 126,410 (11,803 )
Gain on extinguishment of debt - - 66,680 25,894
Discontinued operations, net 120,666 (3,340 ) 193,090 14,091
Net income177,089213,923308,977205,185
Allocation to noncontrolling interests (3,365 ) (4,548 ) (7,217 ) (7,336 )
Net income attributable to GGP173,724209,375301,760197,849
Preferred stock dividends (3,984 ) (3,984 ) (7,968 ) (6,109 )
Net income attributable to common stockholders$169,740$205,391$293,792$191,740
Basic Income Per Share:
Continuing operations $ 0.06 $ 0.22 $ 0.11 $ 0.19
Discontinued operations 0.14 - 0.22 0.01
Total basic income per share$0.20$0.22$0.33$0.20
Diluted Income Per Share:
Continuing operations $ 0.05 $ 0.21 $ 0.11 $ 0.19
Discontinued operations 0.13 - 0.20 0.01
Total diluted income per share$0.18$0.21$0.31$0.20
FINANCIAL OVERVIEW
Consolidated Balance Sheets
(In thousands)
June 30, 2014December 31, 2013
Assets:
Investment in real estate:
Land $ 4,297,767 $ 4,320,597
Buildings and equipment 18,237,236 18,270,748
Less accumulated depreciation (2,099,755 ) (1,884,861 )
Construction in progress 471,791 406,930
Net property and equipment 20,907,039 21,113,414
Investment in and loans to/from Unconsolidated Real Estate Affiliates 2,580,966 2,407,698
Net investment in real estate 23,488,005 23,521,112
Cash and cash equivalents 242,007 577,271
Accounts and notes receivable, net 594,011 478,899
Deferred expenses, net 179,120 189,452
Prepaid expenses and other assets 873,416 995,569
Total assets$25,376,559$25,762,303
Liabilities:
Mortgages, notes and loans payable $ 15,909,223 $ 15,672,437
Investment in Unconsolidated Real Estate Affiliates 18,416 17,405
Accounts payable and accrued expenses 839,386 970,995
Dividend payable 140,440 134,476
Deferred tax liabilities 28,367 24,667
Tax indemnification liability 321,958 321,958
Junior Subordinated Notes 206,200 206,200
Total liabilities17,463,99017,348,138
Redeemable noncontrolling interests:
Preferred 145,811 131,881
Common 113,892 97,021
Total redeemable noncontrolling interests259,703228,902
Equity:
Preferred stock 242,042 242,042
Stockholders' equity 7,329,791 7,861,079
Noncontrolling interests in consolidated real estate affiliates 81,033 82,142
Total equity7,652,8668,185,263
Total liabilities and equity$25,376,559$25,762,303
PROPORTIONATE FINANCIAL STATEMENTS
Company NOI, EBITDA and FFO
For the Three Months Ended June 30, 2014 and 2013
(In thousands)
Three Months Ended June 30, 2014Three Months Ended June 30, 2013
Consolidated PropertiesNoncontrolling InterestsUnconsolidated PropertiesProportionateAdjustmentsCompanyConsolidated PropertiesNoncontrolling InterestsUnconsolidated PropertiesProportionateAdjustmentsCompany
Property revenues:
Minimum rents $ 390,419 $ (4,659 ) $ 101,588 $ 487,348 $ 4,569 $ 491,917 $ 385,512 $ (3,643 ) $ 89,328 $ 471,197 $ 5,181 $ 476,378
Tenant recoveries 185,382 (2,042 ) 42,393 225,733 - 225,733 173,782 (1,169 ) 40,634 213,247 - 213,247
Overage rents 5,388 (48 ) 2,063 7,403 - 7,403 6,372 (38 ) 1,705 8,039 - 8,039
Other revenue 18,761 (406 ) 3,306 21,661 - 21,661 16,569 (98 ) 3,777 20,248 - 20,248
Total property revenues 599,950 (7,155 ) 149,350 742,145 4,569 746,714 582,235 (4,948 ) 135,444 712,731 5,181 717,912
Property operating expenses:
Real estate taxes 58,816 (764 ) 13,168 71,220 (1,401 ) 69,819 52,372 (530 ) 12,927 64,769 (1,578 ) 63,191
Property maintenance costs 14,452 (125 ) 4,042 18,369 - 18,369 14,952 (96 ) 3,735 18,591 - 18,591
Marketing 4,961 (56 ) 1,574 6,479 - 6,479 5,764 (45 ) 1,665 7,384 - 7,384
Other property operating costs 82,980 (998 ) 19,907 101,889 (1,274 ) 100,615 84,469 (557 ) 19,346 103,258 (1,388 ) 101,870
Provision for doubtful accounts 2,732 (36 ) 68 2,764 - 2,764 629 (6 ) (65 ) 558 - 558
Total property operating expenses 163,941 (1,979 ) 38,759 200,721 (2,675 ) 198,046 158,186 (1,234 ) 37,608 194,560 (2,966 ) 191,594
NOI$436,009$(5,176)$110,591$541,424$7,244$548,668$424,049$(3,714)$97,836$518,171$8,147$526,318
Management fees and other corporate revenues 17,717 - - 17,717 - 17,717 17,307 - - 17,307 - 17,307
Property management and other costs (40,107 ) 158 (6,869 ) (46,818 ) - (46,818 ) (41,558 ) 153 (6,221 ) (47,626 ) - (47,626 )
General and administrative (28,232 ) - (2,626 ) (30,858 ) 17,854 (13,004 ) (13,124 ) - (266 ) (13,390 ) - (13,390 )
EBITDA$385,387$(5,018)$101,096$481,465$25,098$506,563$386,674$(3,561)$91,349$474,462$8,147$482,609
Depreciation on non-income producing assets (3,801 ) - - (3,801 ) - (3,801 ) (3,021 ) - - (3,021 ) - (3,021 )
Interest and dividend income 4,856 773 487 6,116 (75 ) 6,041 298 - 114 412 - 412
Preferred unit distributions (2,232 ) - - (2,232 ) - (2,232 ) (2,336 ) - - (2,336 ) - (2,336 )
Preferred stock dividends (3,984 ) - - (3,984 ) - (3,984 ) (3,984 ) - - (3,984 ) - (3,984 )
Interest expense:
Mark-to-market adjustments on debt (692 ) (97 ) 374 (415 ) 415 - (2,974 ) (93 ) (78 ) (3,145 ) 3,145 -
Write-off of mark-to-market adjustments on extinguished debt (2,451 ) - - (2,451 ) 2,451 - (2,045 ) - - (2,045 ) 2,045 -
Interest on existing debt (172,351 ) 1,907 (35,859 ) (206,303 ) - (206,303 ) (181,883 ) 1,123 (34,599 ) (215,359 ) - (215,359 )
Gain on foreign currency 3,772 - - 3,772 (3,772 ) - - - - - - -
Loss on extinguishment of debt - - - - - - (27,159 ) - - (27,159 ) 27,159 -
Provision for income taxes (3,944 ) 19 (51 ) (3,976 ) 1,492 (2,484 ) (1,382 ) 18 (70 ) (1,434 ) - (1,434 )
FFO from discontinued operations 3,730 - - 3,730 23 3,753 407 - 5,507 5,914 3,399 9,313
208,290 (2,416 ) 66,047 271,921 25,632 297,553 162,595 (2,513 ) 62,223 222,305 43,895 266,200
Equity in FFO of Unconsolidated Properties and Noncontrolling Interests 63,631 2,416 (66,047 ) - - - 59,710 2,513 (62,223 ) - - -
FFO$271,921$-$-$271,921$25,632$297,553$222,305$-$-$222,305$43,895$266,200
Company FFO per diluted share$0.31$0.27
PROPORTIONATE FINANCIAL STATEMENTS
Company NOI, EBITDA and FFO
For the Six Months Ended June 30, 2014 and 2013
(In thousands)
Six Months Ended June 30, 2014Six Months Ended June 30, 2013
Consolidated PropertiesNoncontrolling InterestsUnconsolidated PropertiesProportionateAdjustmentsCompanyConsolidated PropertiesNoncontrolling InterestsUnconsolidated PropertiesProportionateAdjustmentsCompany
Property revenues:
Minimum rents $ 784,998 $ (8,231 ) $ 189,590 $ 966,357 $ 19,204 $ 985,561 $ 779,407 $ (7,049 ) $ 172,721 $ 945,079 $ 12,948 $ 958,027
Tenant recoveries 367,201 (3,343 ) 84,871 448,729 - 448,729 357,856 (2,354 ) 77,455 432,957 - 432,957
Overage rents 15,209 (116 ) 4,317 19,410 - 19,410 17,721 (112 ) 4,035 21,644 - 21,644
Other revenue 44,425 (500 ) 6,514 50,439 - 50,439 35,573 (193 ) 6,947 42,327 - 42,327
Total property revenues 1,211,833 (12,190 ) 285,292 1,484,935 19,204 1,504,139 1,190,557 (9,708 ) 261,158 1,442,007 12,948 1,454,955
Property operating expenses:
Real estate taxes 116,173 (1,320 ) 26,727 141,580 (2,979 ) 138,601 119,538 (1,053 ) 25,479 143,964 (3,156 ) 140,808
Property maintenance costs 36,427 (226 ) 9,627 45,828 - 45,828 37,908 (183 ) 7,865 45,590 - 45,590
Marketing 10,765 (113 ) 3,324 13,976 - 13,976 12,268 (117 ) 3,172 15,323 - 15,323
Other property operating costs 169,882 (1,519 ) 40,405 208,768 (2,595 ) 206,173 170,244 (1,091 ) 36,795 205,948 (2,764 ) 203,184
Provision for doubtful accounts 4,973 (35 ) 507 5,445 - 5,445 2,383 (48 ) 635 2,970 - 2,970
Total property operating expenses 338,220 (3,213 ) 80,590 415,597 (5,574 ) 410,023 342,341 (2,492 ) 73,946 413,795 (5,920 ) 407,875
NOI$873,613$(8,977)$204,702$1,069,338$24,778$1,094,116$848,216$(7,216)$187,212$1,028,212$18,868$1,047,080
Management fees and other corporate revenues 34,403 - - 34,403 - 34,403 33,239 - - 33,239 - 33,239
Property management and other costs (85,071 ) 322 (13,881 ) (98,630 ) - (98,630 ) (81,897 ) 305 (12,290 ) (93,882 ) - (93,882 )
General and administrative (39,831 ) 2 (2,829 ) (42,658 ) 17,854 (24,804 ) (24,057 ) - (506 ) (24,563 ) - (24,563 )
EBITDA$783,114$(8,653)$187,992$962,453$42,632$1,005,085$775,501$(6,911)$174,416$943,006$18,868$961,874
Depreciation on non-income producing assets (6,527 ) - - (6,527 ) - (6,527 ) (6,115 ) - - (6,115 ) - (6,115 )
Interest and dividend income 11,147 773 1,033 12,953 (75 ) 12,878 889 (1 ) 208 1,096 - 1,096
Preferred unit distributions (4,464 ) - - (4,464 ) - (4,464 ) (4,671 ) - - (4,671 ) - (4,671 )
Preferred stock dividends (7,968 ) - - (7,968 ) - (7,968 ) (6,109 ) - - (6,109 ) - (6,109 )
Interest expense:
Default interest - - - - - - (1,306 ) - - (1,306 ) 1,306 -
Mark-to-market adjustments on debt (2,212 ) (193 ) 742 (1,663 ) 1,663 - (5,575 ) (184 ) 82 (5,677 ) 5,677 -
Write-off of mark-to-market adjustments on extinguished debt (9,831 ) - - (9,831 ) 9,831 - 5,160 - - 5,160 (5,160 ) -
Interest on existing debt (342,881 ) 3,014 (71,379 ) (411,246 ) - (411,246 ) (375,696 ) 2,249 (66,677 ) (440,124 ) - (440,124 )
Gain on foreign currency 8,955 - - 8,955 (8,955 ) - - - - - - -
Warrant liability adjustment - - - - - - (40,546 ) - - (40,546 ) 40,546 -
Loss on extinguishment of debt - - - - - - (36,478 ) - - (36,478 ) 36,478 -
Provision for income taxes (7,636 ) 38 (145 ) (7,743 ) 3,542 (4,201 ) (1,523 ) 35 (151 ) (1,639 ) - (1,639 )
FFO from discontinued operations 72,188 - - 72,188 (65,771 ) 6,417 27,316 - 7,640 34,956 (20,529 ) 14,427
493,885 (5,021 ) 118,243 607,107 (17,133 ) 589,974 330,847 (4,812 ) 115,518 441,553 77,186 518,739
Equity in FFO of Unconsolidated Properties and Noncontrolling Interests 113,222 5,021 (118,243 ) - - - 110,706 4,812 (115,518 ) - - -
FFO$607,107$-$-$607,107$(17,133)$589,974$441,553$-$-$441,553$77,186$518,739
Company FFO per diluted share$0.62$0.52
PROPORTIONATE FINANCIAL STATEMENTS
Reconciliation of Non-GAAP to GAAP Financial Measures
(In thousands)
Three Months EndedSix Months Ended
June 30, 2014June 30, 2013June 30, 2014June 30, 2013
Reconciliation of Company NOI to GAAP Operating Income
Company NOI $ 548,668 $ 526,318 $ 1,094,116 $ 1,047,080
Adjustments for minimum rents, real estate taxes and other property operating costs (7,244 ) (8,147 ) (24,778 ) (18,868 )
Proportionate NOI 541,424 518,171 1,069,338 1,028,212
Unconsolidated Properties (110,591 ) (97,836 ) (204,702 ) (187,212 )
Consolidated Properties 430,833 420,335 864,636 841,000
Management fees and other corporate revenues 17,717 17,307 34,403 33,239
Property management and other costs (40,107 ) (41,558 ) (85,071 ) (81,897 )
General and administrative (28,232 ) (13,124 ) (39,831 ) (24,057 )
Depreciation and amortization (177,430 ) (188,038 ) (351,201 ) (379,745 )
Loss on sales of investment properties (44 ) - (44 ) -
Noncontrolling interest in operating income of Consolidated Properties and other 5,176 3,715 8,976 7,216
Operating income$207,913$198,637$431,868$395,756
Reconciliation of Company EBITDA to GAAP Net Income Attributable to GGP
Company EBITDA $ 506,563 $ 482,609 $ 1,005,085 $ 961,874
Adjustments for minimum rents, real estate taxes, other property operating costs, and general and administrative (25,098 ) (8,147 ) (42,632 ) (18,868 )
Proportionate EBITDA 481,465 474,462 962,453 943,006
Unconsolidated Properties (101,096 ) (91,349 ) (187,992 ) (174,416 )
Consolidated Properties 380,369 383,113 774,461 768,590
Depreciation and amortization (177,430 ) (188,038 ) (351,201 ) (379,745 )
Noncontrolling interest in NOI of Consolidated Properties 5,176 3,715 8,976 7,216
Interest and dividend income 4,856 298 11,147 889
Interest expense (175,494 ) (186,902 ) (354,924 ) (377,417 )
Gain on foreign currency 3,772 - 8,955 -
Warrant liability adjustment - - - (40,546 )
Provision for income taxes (3,944 ) (1,382 ) (7,636 ) (1,523 )
Equity in income of Unconsolidated Real Estate Affiliates 19,320 13,987 26,477 27,181
Equity in income of Unconsolidated Real Estate Affiliates - gain on investment - - - 3,448
Discontinued operations 120,666 (3,340 ) 193,090 14,091
Gains from changes in control of investment properties - 219,784 - 219,784
Loss on extinguishment of debt - (27,159 ) - (36,478 )
Loss on sales of investment properties (44 ) - (44 ) -
Allocation to noncontrolling interests (3,523 ) (4,701 ) (7,541 ) (7,641 )
Net income attributable to GGP$173,724$209,375$301,760$197,849
Reconciliation of Company FFO to GAAP Net Income Attributable to GGP
Company FFO $ 297,553 $ 266,200 $ 589,974 $ 518,739
Adjustments for minimum rents, property operating expenses, market rate adjustments, debt extinguishment, income taxes and FFO from discontinued operations (25,632 ) (43,895 ) 17,133 (77,186 )
Proportionate FFO 271,921 222,305 607,107 441,553
Depreciation and amortization of capitalized real estate costs (220,367 ) (229,321 ) (438,070 ) (459,631 )
Gain from change in control of investment properties - 219,784 - 219,784
Preferred stock dividends 3,984 3,984 7,968 6,109
Gains (losses) on sales of investment properties 117,417 (440 ) 123,716 2,683
Noncontrolling interests in depreciation of Consolidated Properties 2,266 1,788 3,928 3,557
Provision for impairment excluded from FFO of discontinued operations - - - (4,975 )
Redeemable noncontrolling interests (973 ) (1,483 ) (1,637 ) (1,403 )
Depreciation and amortization of discontinued operations (524 ) (7,242 ) (1,252 ) (9,828 )
Net income attributable to GGP$173,724$209,375$301,760$197,849
Reconciliation of Equity in NOI of Unconsolidated Properties to GAAP Equity in Income of Unconsolidated Real Estate Affiliates
Equity in Unconsolidated Properties:
NOI $ 110,591 $ 97,836 $ 204,702 $ 187,212
Net property management fees and costs (6,869 ) (6,221 ) (13,881 ) $ (12,290 )
General and administrative and provisions for impairment (2,626 ) (266 ) (2,829 ) (506 )
EBITDA 101,096 91,349 187,992 174,416
Net interest expense (34,998 ) (34,563 ) (69,604 ) (66,387 )
Provision for income taxes (51 ) (70 ) (145 ) (151 )
FFO of discontinued Unconsolidated Properties - 5,507 - 7,640
FFO of Unconsolidated Properties 66,047 62,223 118,243 115,518
Depreciation and amortization of capitalized real estate costs (46,738 ) (48,240 ) (93,396 ) (88,343 )
Other, including gain on sales of investment properties 11 4 1,630 6
Equity in income of Unconsolidated Real Estate Affiliates$19,320$13,987$26,477$27,181

Contacts:

General Growth Properties, Inc.
Investor Relations Contact:
Kevin Berry
VP Investor Relations
(312) 960-5529
kevin.berry@ggp.com
or
Media Contact:
David Keating
VP Corporate Communications
(312) 960-6325
david.keating@ggp.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.