|
|
|
|
|
|
|
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Current | $ | 219 | $ | 362 | $ | 495 | $ | 680 | ||||||||
Deferred | (105 | ) | (164 | ) | (185 | ) | (212 | ) | ||||||||
Total income tax expense | $ | 114 | $ | 198 | $ | 310 | $ | 468 |
2010 | 2009 | |||||||
Deferred tax assets: | ||||||||
Federal | $ | 7,795 | $ | 8,697 | ||||
Foreign | 1,971 | 1,513 | ||||||
State | 6,540 | 6,467 | ||||||
Total deferred tax assets | $ | 16,306 | $ | 16,677 | ||||
Valuation allowances | (8,732 | ) | (9,090 | ) | ||||
Net deferred tax assets | $ | 7,574 | $ | 7,587 | ||||
Deferred tax liabilities: | ||||||||
Federal | $ | 616 | $ | 615 | ||||
State | 4,236 | 4,396 | ||||||
Total deferred tax liabilities | $ | 4,852 | $ | 5,011 |
|
Shopping Center | Ownership as of June 30, 2010 and December 31, 2009 |
Arizona Mills | 50% |
Fair Oaks | 50 |
The Mall at Millenia | 50 |
Stamford Town Center | 50 |
Sunvalley | 50 |
Waterside Shops | 25 |
Westfarms | 79 |
June 30 2010 | December 31 2009 | |||||||
Assets: | ||||||||
Properties | $ | 1,095,311 | $ | 1,094,963 | ||||
Accumulated depreciation and amortization | (410,494 | ) | (396,518 | ) | ||||
$ | 684,817 | $ | 698,445 | |||||
Cash and cash equivalents | 17,229 | 18,544 | ||||||
Accounts and notes receivable, less allowance for doubtful accounts of $1,482 and $1,703 in 2010 and 2009 | 19,488 | 26,982 | ||||||
Deferred charges and other assets | 25,744 | 22,310 | ||||||
$ | 747,278 | $ | 766,281 | |||||
Liabilities and accumulated deficiency in assets: | ||||||||
Notes payable | $ | 1,087,056 | $ | 1,092,806 | ||||
Accounts payable and other liabilities | 36,858 | 50,615 | ||||||
TRG's accumulated deficiency in assets | (203,234 | ) | (205,566 | ) | ||||
Unconsolidated Joint Venture Partners' accumulated deficiency in assets | (173,402 | ) | (171,574 | ) | ||||
$ | 747,278 | $ | 766,281 | |||||
TRG's accumulated deficiency in assets (above) | $ | (203,234 | ) | $ | (205,566 | ) | ||
TRG basis adjustments, including elimination of intercompany profit | 69,430 | 70,371 | ||||||
TCO's additional basis | 63,721 | 64,694 | ||||||
Net Investment in Unconsolidated Joint Ventures | $ | (70,083 | ) | $ | (70,501 | ) | ||
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | 159,090 | 160,305 | ||||||
Investment in Unconsolidated Joint Ventures | $ | 89,007 | $ | 89,804 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues | $ | 63,722 | $ | 63,654 | $ | 127,062 | $ | 129,744 | ||||||||
Maintenance, taxes, utilities, and other operating expenses | $ | 22,845 | $ | 23,363 | $ | 43,675 | $ | 46,368 | ||||||||
Interest expense | 15,916 | 16,120 | 31,734 | 32,068 | ||||||||||||
Depreciation and amortization | 8,880 | 9,757 | 18,172 | 18,960 | ||||||||||||
Total operating costs | $ | 47,641 | $ | 49,240 | $ | 93,581 | $ | 97,396 | ||||||||
Nonoperating income | (11 | ) | 3 | 1 | 57 | |||||||||||
Net income | $ | 16,070 | $ | 14,417 | $ | 33,482 | $ | 32,405 | ||||||||
Net income attributable to TRG | $ | 9,345 | $ | 8,005 | $ | 19,238 | $ | 18,265 | ||||||||
Realized intercompany profit, net of depreciation on TRG’s basis adjustments | 646 | 849 | 975 | 1,234 | ||||||||||||
Depreciation of TCO's additional basis | (486 | ) | (486 | ) | (973 | ) | (973 | ) | ||||||||
Equity in income of Unconsolidated Joint Ventures | $ | 9,505 | $ | 8,368 | $ | 19,240 | $ | 18,526 | ||||||||
Beneficial interest in Unconsolidated Joint Ventures’ operations: | ||||||||||||||||
Revenues less maintenance, taxes, utilities, and other operating expenses | $ | 23,076 | $ | 22,536 | $ | 46,491 | $ | 46,484 | ||||||||
Interest expense | (8,248 | ) | (8,369 | ) | (16,450 | ) | (16,653 | ) | ||||||||
Depreciation and amortization | (5,323 | ) | (5,799 | ) | (10,801 | ) | (11,305 | ) | ||||||||
Equity in income of Unconsolidated Joint Ventures | $ | 9,505 | $ | 8,368 | $ | 19,240 | $ | 18,526 |
|
At 100% | At Beneficial Interest | |||||||||||||||
Consolidated Subsidiaries | Unconsolidated Joint Ventures | Consolidated Subsidiaries | Unconsolidated Joint Ventures | |||||||||||||
Debt as of: | ||||||||||||||||
June 30, 2010 | $ | 2,688,242 | $ | 1,087,056 | $ | 2,329,317 | $ | 556,378 | ||||||||
December 31, 2009 | 2,691,019 | 1,092,806 | 2,332,030 | 559,817 | ||||||||||||
Capitalized interest: | ||||||||||||||||
Six months ended June 30, 2010 | $ | 59 | $ | 59 | ||||||||||||
Six months ended June 30, 2009 | 598 | $ | 23 | 588 | $ | 11 | ||||||||||
Interest expense: | ||||||||||||||||
Six months ended June 30, 2010 | $ | 75,340 | $ | 31,734 | $ | 64,827 | $ | 16,450 | ||||||||
Six months ended June 30, 2009 | 72,706 | 32,068 | 62,898 | 16,653 |
Center | Loan Balance as of 6/30/10 | TRG's Beneficial Interest in Loan Balance as of 6/30/10 | Amount of Loan Balance Guaranteed by TRG as of 6/30/10 | % of Loan Balance Guaranteed by TRG | % of Interest Guaranteed by TRG | |||||||||||||||
(in millions) | ||||||||||||||||||||
Dolphin Mall | $ | 45.0 | $ | 45.0 | $ | 45.0 | 100 | % | 100 | % | ||||||||||
Fairlane Town Center | 80.0 | 80.0 | 80.0 | 100 | % | 100 | % | |||||||||||||
Twelve Oaks Mall | – | – | – | 100 | % | 100 | % |
|
2010 | 2009 | |||||||
Noncontrolling interests: | ||||||||
Noncontrolling interests in consolidated joint ventures | $ | (100,636 | ) | $ | (100,014 | ) | ||
Noncontrolling interests in partnership equity of TRG | (87,299 | ) | (75,393 | ) | ||||
Preferred equity of TRG | 29,217 | 29,217 | ||||||
$ | (158,718 | ) | $ | (146,190 | ) |
2010 | 2009 | |||||||
Net income attributable to noncontrolling interests: | ||||||||
Noncontrolling share of income of consolidated joint ventures | $ | (1,968 | ) | $ | (2,033 | ) | ||
TRG Series F preferred distributions | (615 | ) | (615 | ) | ||||
Noncontrolling share of income of TRG | (4,428 | ) | (5,290 | ) | ||||
$ | (7,011 | ) | $ | (7,938 | ) |
2010 | 2009 | |||||||
Net income attributable to noncontrolling interests: | ||||||||
Noncontrolling share of income of consolidated joint ventures | $ | (3,981 | ) | $ | (3,726 | ) | ||
TRG Series F preferred distributions | (1,230 | ) | (1,230 | ) | ||||
Noncontrolling share of income of TRG | (8,310 | ) | (11,876 | ) | ||||
$ | (13,521 | ) | $ | (16,832 | ) |
2010 | 2009 | |||||||
Net income attributable to Taubman Centers, Inc. common shareowners | $ | 13,736 | $ | 20,407 | ||||
Transfers (to) from the noncontrolling interest – | ||||||||
Increase in Taubman Centers, Inc.’s paid-in capital for the acquisition of additional units of TRG under the Continuing Offer | (589 | ) | (4 | ) | ||||
Net transfers (to) from noncontrolling interests | (589 | ) | (4 | ) | ||||
Change from net income attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests | $ | 13,147 | $ | 20,403 |
|
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) | Location of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) | |||||||||||||||
Three months ended June 30 | Three months ended June 30 | ||||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||
Interest rate contract – consolidated subsidiaries | $ | 2,868 | $ | 2,582 | Interest Expense | $ | (2,932 | ) | $ | (2,830 | ) | ||||||
Interest rate contracts – UJVs | 694 | 1,167 | Equity in Income of UJVs | (979 | ) | (905 | ) | ||||||||||
Total derivatives in cash flow hedging relationships | $ | 3,562 | $ | 3,749 | $ | (3,911 | ) | $ | (3,735 | ) | |||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (222 | ) | $ | (222 | ) | ||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (94 | ) | (94 | ) | ||||||||||||
Total realized losses on settled cash flow hedges | $ | (316 | ) | $ | (316 | ) |
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) | Location of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion) | |||||||||||||||
Six months ended June 30 | Six months ended June 30 | ||||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||
Interest rate contract – consolidated subsidiaries | $ | 4,900 | $ | 3,336 | Interest Expense | $ | (5,880 | ) | $ | (5,501 | ) | ||||||
Interest rate contracts – UJVs | 934 | 1,130 | Equity in Income of UJVs | (1,968 | ) | (1,774 | ) | ||||||||||
Total derivatives in cash flow hedging relationships | $ | 5,834 | $ | 4,466 | $ | (7,848 | ) | $ | (7,275 | ) | |||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (443 | ) | $ | (443 | ) | ||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (188 | ) | (188 | ) | ||||||||||||
Total realized losses on settled cash flow hedges | $ | (631 | ) | $ | (631 | ) |
Liability Derivatives | |||||||||
Consolidated Balance Sheet Location | June 30 2010 | December 31 2009 | |||||||
Derivatives designated as hedging instruments: | |||||||||
Interest rate contract – consolidated subsidiaries | Accounts Payable and Accrued Liabilities | $ | 5,886 | $ | 10,786 | ||||
Interest rate contracts – UJVs | Investment in UJVs | 3,524 | 4,458 | ||||||
Total derivatives designated as hedging instruments | $ | 9,410 | $ | 15,244 | |||||
Total derivatives | $ | 9,410 | $ | 15,244 |
|
|
Fair Value Measurements as of June 30, 2010 Using | Fair Value Measurements as of December 31, 2009 Using | |||||||||||||||
Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | ||||||||||||
Available-for-sale securities | $ | 1,730 | $ | 1,665 | ||||||||||||
Insurance deposit | 10,359 | 9,689 | ||||||||||||||
Total assets | $ | 12,089 | $ | 11,354 | ||||||||||||
Derivative interest rate contract (Note 6) | $ | (5,886 | ) | $ | (10,786 | ) | ||||||||||
Total liabilities | $ | (5,886 | ) | $ | (10,786 | ) |
2010 | 2009 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Notes payable | $ | 2,688,242 | $ | 2,652,417 | $ | 2,691,019 | $ | 2,523,759 |
|
|
|
|