| Leases
|
|
|
|
|
|
|
|
Year | TRG units outstanding at December 31 | TRG units owned by TCO at December 31(1) | TRG units owned by noncontrolling interests at December 31 | TCO's % interest in TRG at December 31 | TCO's average interest in TRG | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69% | 69% | ||||||||
2010 | 80,947,630 | 54,696,054 | 26,251,576 | 68 | 67 | ||||||||
2009 | 80,699,271 | 54,321,586 | 26,377,685 | 67 | 67 |
(1) | There is a one-for-one relationship between TRG units owned by TCO and TCO common shares outstanding; amounts in this column are equal to TCO’s common shares outstanding as of the specified dates. |
|
Allocation of purchase price | |||||
Properties: | |||||
Land | $ | 74,200 | |||
Buildings, improvements, and equipment | 468,936 | ||||
Total additions to properties | $ | 543,136 | |||
Deferred charges and other assets: | |||||
In-place leases | 29,831 | ||||
Total assets acquired | $ | 572,967 | |||
Accounts payable and accrued liabilities: | |||||
Below market rents | $ | (3,377 | ) | ||
Mortgage notes payable: | |||||
Premium for above market interest rates | (9,590 | ) | |||
Total liabilities acquired | $ | (12,967 | ) | ||
Net assets acquired | $ | 560,000 |
|
2011 | 2010 | 2009 | |||||||||
State current | $ | 551 | $ | 907 | $ | 1,017 | |||||
State deferred | (366 | ) | (183 | ) | 385 | ||||||
Federal current | 217 | 45 | |||||||||
Federal deferred | 158 | ||||||||||
Foreign current | 50 | (35 | ) | 255 | |||||||
Total income tax expense | $ | 610 | $ | 734 | $ | 1,657 |
Tax Year | Expiration | Amount | ||||
2007 | 2027 | $ | 273 | |||
2008 | 2028 | 5,326 | ||||
2009 | 2029 | 286 |
2011 | 2010 | ||||||
Deferred tax assets: | |||||||
Federal | $ | 3,655 | $ | 8,589 | |||
Foreign | 1,196 | 2,361 | |||||
State | 232 | 6,786 | |||||
Total deferred tax assets | $ | 5,083 | $ | 17,736 | |||
Valuation allowances | (1,373 | ) | (10,199 | ) | |||
Net deferred tax assets | $ | 3,710 | $ | 7,537 | |||
Deferred tax liabilities: | |||||||
Federal | $ | 623 | $ | 607 | |||
State | 121 | 4,171 | |||||
Total deferred tax liabilities | $ | 744 | $ | 4,778 |
Year | Dividends per common share declared | Return of capital | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | |||||||||||||||
2011 | $ | 1.7625 | $ | 0.4455 | $ | 1.3170 | $ | 0.0000 | $ | 0.0000 | ||||||||||
2010 | 1.8659 | (1) | 0.0780 | 1.2732 | 0.5147 | 0.0000 | ||||||||||||||
2009 | 1.6600 | 0.6467 | 1.0133 | 0.0000 | 0.0000 |
Year | Dividends per Series G Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2011 | $ | 2.000 | $ | 2.0000 | $ | 0.0000 | $ | 0.0000 | ||||||||
2010 | 2.000 | 1.4483 | 0.5517 | 0.0000 | ||||||||||||
2009 | 2.000 | 2.0000 | 0.0000 | 0.0000 |
Year | Dividends per Series H Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2011 | $ | 1.90625 | $ | 1.90625 | $ | 0.0000 | $ | 0.0000 | ||||||||
2010 | 1.90625 | 1.38045 | 0.5258 | 0.0000 | ||||||||||||
2009 | 1.90625 | 1.90625 | 0.0000 | 0.0000 |
|
2011 | 2010 | ||||||
Land | $ | 333,375 | $ | 271,662 | |||
Buildings, improvements, and equipment | 3,625,400 | 3,194,309 | |||||
Construction in process | 15,479 | 15,626 | |||||
Development pre-construction costs | 46,700 | 46,700 | |||||
$ | 4,020,954 | $ | 3,528,297 | ||||
Accumulated depreciation and amortization | (1,271,943 | ) | (1,199,247 | ) | |||
$ | 2,749,011 | $ | 2,329,050 |
|
Shopping Center | Ownership as of December 31, 2011 and 2010 |
Arizona Mills | 50% |
Fair Oaks | 50 |
The Mall at Millenia | 50 |
Stamford Town Center | 50 |
Sunvalley | 50 |
Waterside Shops | 25 |
Westfarms | 79 |
December 31 2011 | December 31 2010 | ||||||
Assets: | |||||||
Properties | $ | 1,107,314 | $ | 1,092,916 | |||
Accumulated depreciation and amortization | (446,059 | ) | (417,712 | ) | |||
$ | 661,255 | $ | 675,204 | ||||
Cash and cash equivalents | 22,042 | 21,339 | |||||
Accounts and notes receivable, less allowance for doubtful accounts of $1,422 and $1,471 in 2011 and 2010 | 24,628 | 26,288 | |||||
Deferred charges and other assets | 21,289 | 18,891 | |||||
$ | 729,214 | $ | 741,722 | ||||
Liabilities and accumulated deficiency in assets: | |||||||
Notes payable | $ | 1,138,808 | $ | 1,125,618 | |||
Accounts payable and other liabilities | 55,737 | 37,292 | |||||
TRG's accumulated deficiency in assets | (244,758 | ) | (224,636 | ) | |||
Unconsolidated Joint Venture Partners' accumulated deficiency in assets | (220,573 | ) | (196,552 | ) | |||
$ | 729,214 | $ | 741,722 | ||||
TRG's accumulated deficiency in assets (above) | $ | (244,758 | ) | $ | (224,636 | ) | |
TRG basis adjustments, including elimination of intercompany profit | 67,282 | 68,682 | |||||
TCO's additional basis | 60,801 | 62,747 | |||||
Net Investment in Unconsolidated Joint Ventures | $ | (116,675 | ) | $ | (93,207 | ) | |
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | 192,257 | 170,329 | |||||
Investment in Unconsolidated Joint Ventures | $ | 75,582 | $ | 77,122 |
Year Ended December 31 | |||||||||||
2011 | 2010 | 2009 | |||||||||
Revenues | $ | 266,455 | $ | 270,391 | $ | 272,535 | |||||
Maintenance, taxes, utilities, promotion, and other operating expenses | $ | 84,922 | $ | 90,680 | $ | 95,775 | |||||
Litigation charges | — | — | 38,500 | ||||||||
Interest expense | 61,034 | 63,835 | 64,405 | ||||||||
Depreciation and amortization | 38,389 | 37,234 | 38,396 | ||||||||
Total operating costs | $ | 184,345 | $ | 191,749 | $ | 237,076 | |||||
Nonoperating income | 162 | 2 | 87 | ||||||||
Net income | $ | 82,272 | $ | 78,644 | $ | 35,546 | |||||
Net income attributable to TRG | $ | 46,208 | $ | 45,092 | $ | 10,748 | |||||
Realized intercompany profit, net of depreciation on TRG’s basis adjustments | 1,802 | 2,266 | 2,686 | ||||||||
Depreciation of TCO's additional basis | (1,946 | ) | (1,946 | ) | (1,946 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 46,064 | $ | 45,412 | $ | 11,488 | |||||
Beneficial interest in Unconsolidated Joint Ventures’ operations: | |||||||||||
Revenues less maintenance, taxes, utilities, promotion, and other operating expenses | $ | 100,773 | $ | 100,682 | $ | 67,815 | |||||
Interest expense | (31,607 | ) | (33,076 | ) | (33,427 | ) | |||||
Depreciation and amortization | (23,102 | ) | (22,194 | ) | (22,900 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 46,064 | $ | 45,412 | $ | 11,488 |
|
2011 | 2010 | ||||||
Trade | $ | 31,462 | $ | 24,515 | |||
Notes | 6,968 | 10,517 | |||||
Straight-line rent and recoveries | 24,863 | 22,840 | |||||
$ | 63,293 | $ | 57,872 | ||||
Less: Allowance for doubtful accounts and notes | (3,303 | ) | (7,966 | ) | |||
$ | 59,990 | $ | 49,906 |
|
2011 | 2010 | ||||||
Leasing costs | $ | 37,026 | $ | 37,780 | |||
Accumulated amortization | (17,259 | ) | (17,282 | ) | |||
$ | 19,767 | $ | 20,498 | ||||
In-place leases, net (Note 2) | 29,632 | ||||||
Goodwill (Note 2) | 22,884 | ||||||
Funding of development project (below) | 20,882 | ||||||
Deferred financing costs, net | 11,200 | 5,399 | |||||
Insurance deposit (Note 17) | 10,708 | 10,135 | |||||
Prepaid expenses | 3,923 | 3,487 | |||||
Deferred tax asset, net | 3,710 | 7,537 | |||||
Investments (Note 17) | 2,158 | 2,061 | |||||
Interest rate contract (Note 10) | 4,856 | ||||||
Intangibles, net | 252 | ||||||
Other, net | 6,576 | 8,266 | |||||
$ | 131,440 | $ | 62,491 |
|
2011 | 2010 | Stated Interest Rate | Maturity Date | Balance Due on Maturity | Facility Amount | |||||||||||||||
Beverly Center | $ | 316,724 | $ | 322,700 | 5.28% | 02/11/14 | $ | 303,277 | ||||||||||||
Cherry Creek Shopping Center | 280,000 | 280,000 | 5.24% | 06/08/16 | 280,000 | |||||||||||||||
Dolphin Mall | 290,000 | LIBOR + 1.75% | 01/29/15 | (1) | 290,000 | (1) | ||||||||||||||
Dolphin Mall | 10,000 | LIBOR + 0.70% | (1) | (1) | ||||||||||||||||
El Paseo Village | 17,059 | (2 | ) | 4.42% | 12/06/15 | 15,565 | ||||||||||||||
Fairlane Town Center | 30,000 | LIBOR + 1.75% | 01/29/15 | (1) | 30,000 | (1) | ||||||||||||||
Fairlane Town Center | 80,000 | LIBOR + 0.70% | (1) | (1) | ||||||||||||||||
Great Lakes Crossing Outlets | 129,222 | 132,262 | 5.25% | 03/11/13 | 125,507 | |||||||||||||||
International Plaza | 325,000 | 4.85% | 12/01/21 | 285,503 | ||||||||||||||||
International Plaza | 325,000 | LIBOR + 1.15% | (3) | |||||||||||||||||
MacArthur Center | 131,000 | 131,000 | LIBOR + 2.35% | (4) | 09/01/20 | 117,234 | ||||||||||||||
Northlake Mall | 215,500 | 215,500 | 5.41% | 02/06/16 | 215,500 | |||||||||||||||
Regency Square | (5) | 72,690 | (5) | |||||||||||||||||
Stony Point Fashion Park | 103,615 | 105,484 | 6.24% | 06/01/14 | 98,585 | |||||||||||||||
The Gardens on El Paseo | 86,475 | (6) | 6.10% | 06/11/16 | 81,480 | |||||||||||||||
The Mall at Green Hills | 111,801 | (7) | 6.89% | 12/01/13 | 105,045 | |||||||||||||||
The Mall at Partridge Creek | 81,203 | 82,140 | 6.15% | 07/06/20 | 70,433 | |||||||||||||||
The Mall at Short Hills | 540,000 | 540,000 | 5.47% | 12/14/15 | 540,000 | |||||||||||||||
The Mall at Wellington Green | 200,000 | 200,000 | 5.44% | 05/06/15 | 200,000 | |||||||||||||||
The Pier Shops at Caesars | (8) | 135,000 | ||||||||||||||||||
Twelve Oaks Mall | LIBOR + 1.75% | 01/29/15 | (1) | (1) | ||||||||||||||||
Twelve Oaks Mall | LIBOR + 0.70% | (1) | (1) | |||||||||||||||||
Line of Credit | 6,536 | 24,784 | LIBOR + 1.00% | 04/30/12 | 6,536 | 65,000 | (9) | |||||||||||||
$ | 2,864,135 | $ | 2,656,560 |
(1) | Dolphin, Fairlane, and Twelve Oaks are the borrowers and collateral for the $650 million revolving credit facility. The unused borrowing capacity at December 31, 2011 was $330 million. Sublimits may be reallocated quarterly but not more often than twice a year. The facility has a one-year extension option. Prior to the July 2011 refinancing, the revolving facility was $550 million. |
(2) | Balance includes purchase accounting adjustment of $0.3 million premium for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(3) | In January 2011, the loan was extended. Prior to January 2011, the rate on the loan was fixed at 5.01% due to an interest rate swap that expired. |
(4) | Stated interest rate is swapped to an effective rate of 4.99%. |
(5) | Title to Regency Square was transferred to the lender in December 2011 and the Company was relieved of $72.2 million of debt plus accrued interest (Note 2). |
(6) | Balance includes purchase accounting adjustment of $5 million premium for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(7) | Balance includes purchase accounting adjustment of $4.2 million premium for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(8) | Title to The Pier Shops was transferred to the lender in November 2011 and the Company was relieved of $135 million debt plus accrued interest (Note 2). |
(9) | The unused borrowing capacity at December 31, 2011 was $29.2 million. |
2012 | $ | 20,950 | ||
2013 | 243,842 | |||
2014 | 406,241 | |||
2015 | 1,083,548 | (1) | ||
2016 | 585,092 | |||
Thereafter | 514,974 | |||
Total principal maturities | $ | 2,854,647 | ||
Net unamortized debt premiums | 9,488 | |||
Total mortgages | $ | 2,864,135 |
(1) | Includes $320 million with a one-year extension option. |
Center | Loan Balance as of 12/31/11 | TRG's Beneficial Interest in Loan Balance as of 12/31/11 | Amount of Loan Balance Guaranteed by TRG as of 12/31/11 | % of Loan Balance Guaranteed by TRG | % of Interest Guaranteed by TRG | ||||||||||||
(in millions) | |||||||||||||||||
Dolphin Mall | $ | 290.0 | $ | 290.0 | $ | 290.0 | 100 | % | 100 | % | |||||||
Fairlane Town Center | 30.0 | 30.0 | 30.0 | 100 | % | 100 | % | ||||||||||
Twelve Oaks Mall | — | — | — | 100 | % | 100 | % |
At 100% | At Beneficial Interest | ||||||||||||||
Consolidated Subsidiaries | Unconsolidated Joint Ventures | Consolidated Subsidiaries | Unconsolidated Joint Ventures | ||||||||||||
Debt as of: | |||||||||||||||
December 31, 2011 | $ | 3,145,602 | $ | 1,138,808 | $ | 2,816,877 | $ | 580,557 | |||||||
December 31 2010 | 2,656,560 | 1,125,618 | 2,297,460 | (1) | 575,103 | ||||||||||
Capitalized interest: | |||||||||||||||
Year Ended December 31, 2011 | $ | 422 | $ | 422 | |||||||||||
Year Ended December 31, 2010 | 319 | 319 | |||||||||||||
Interest expense from continuing operations: | |||||||||||||||
Year Ended December 31, 2011 | $ | 122,277 | $ | 61,034 | $ | 110,147 | $ | 31,607 | |||||||
Year Ended December 31, 2010 | 132,362 | 63,835 | 114,504 | 33,076 | |||||||||||
Interest expense from discontinued operations (2): | |||||||||||||||
Year Ended December 31, 2011 | $ | 21,427 | $ | 21,427 | |||||||||||
Year Ended December 31, 2010 | 20,346 | 16,980 | (1) |
(1) | The Pier Shops is included at beneficial interest of 77.5%. |
(2) | Includes The Pier Shops and Regency Square, see Note 2. See “MD&A – Results of Operations – Discontinued Operations of The Pier Shops and Regency Square: Reconciliations of Net Operating Income to Net Loss,” regarding a change in the presentation of beneficial interest in The Pier Shops’ operations in 2011. |
|
2011 | |||
Balance January 1, 2011 | $ | — | |
Issuance of redeemable noncontrolling interest (Note 2) | 11,882 | ||
Issuance of redeemable noncontrolling interest (Note 2) | 72,683 | ||
Contributions | 794 | ||
Allocation of net loss | (739 | ) | |
Comprehensive income (loss) | (10 | ) | |
Distributions | (66 | ) | |
Adjustments of redeemable noncontrolling interests | (309 | ) | |
Balance December 31, 2011 | $ | 84,235 |
2011 | 2010 | ||||||
Non-redeemable noncontrolling interests: | |||||||
Noncontrolling interests in consolidated joint ventures | $ | (101,872 | ) | $ | (100,355 | ) | |
Noncontrolling interests in partnership equity of TRG | (22,452 | ) | (93,012 | ) | |||
TRG Series F preferred equity (Note 14) | 29,217 | ||||||
$ | (124,324 | ) | $ | (164,150 | ) |
2011 | 2010 | 2009 | |||||||||
Net income (loss) attributable to noncontrolling interests: | |||||||||||
Non-redeemable noncontrolling interests: | |||||||||||
Noncontrolling share of income of consolidated joint ventures | $ | 15,477 | $ | 9,859 | $ | 3,115 | |||||
Noncontrolling share of income (loss) of TRG | 80,161 | 26,219 | (31,224 | ) | |||||||
TRG Series F preferred distributions | (372 | ) | 2,460 | 2,460 | |||||||
$ | 95,266 | $ | 38,538 | $ | (25,649 | ) | |||||
Redeemable noncontrolling interests | (739 | ) | (79 | ) | |||||||
$ | 94,527 | $ | 38,459 | $ | (25,649 | ) |
2011 | 2010 | 2009 | |||||||||
Net income (loss) attributable to Taubman Centers, Inc. common shareowners | $ | 176,701 | $ | 47,599 | $ | (69,706 | ) | ||||
Transfers (to) from the noncontrolling interest – | |||||||||||
Decrease in Taubman Centers, Inc.’s paid-in capital for the adjustments of noncontrolling interest (1) | (40,561 | ) | (988 | ) | (483 | ) | |||||
Net transfers (to) from noncontrolling interests | (40,561 | ) | (988 | ) | (483 | ) | |||||
Change from net income (loss) attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests | $ | 136,140 | $ | 46,611 | $ | (70,189 | ) |
(1) | In 2011, 2010 and 2009, adjustments of the noncontrolling interest were made as a result of changes in the Company's ownership of the Operating Partnership in connection with the Company's issuance of common stock (Note 14), share-based compensation under employee and director benefit plans (Note 13), issuances of stock pursuant to the Continuing Offer (Note 13), and issuances of Operating Partnership units in connection with the acquisition of centers (Note 2). |
|
Instrument Type | Ownership | Notional Amount | Swap Rate | Credit Spread on Loan | Total Swapped Rate on Loan | Maturity Date | ||||||||||||
Consolidated Subsidiaries: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap (1) | 95.0 | % | $ | 131,000 | 2.64 | % | 2.35 | % | 4.99 | % | September 2020 | |||||||
Unconsolidated Joint Ventures: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap | 50.0 | % | 30,000 | 5.05 | % | 0.90 | % | 5.95 | % | November 2012 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 |
(1) | The notional amount of the swap is equal to the outstanding principal balance on the loan, which begins amortizing in September 2012. |
(2) | The notional amount on each of these swaps is equal to 50% of the outstanding principal balance on the loan, which begins amortizing in August 2014. |
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) | |||||||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | 2009 | ||||||||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | $ | (13,609 | ) | $ | 15,351 | $ | 6,402 | Interest Expense | $ | (3,488 | ) | $ | (12,876 | ) | $ | (11,474 | ) | ||||||||
Interest rate contracts – UJVs | (7,081 | ) | 2,494 | 1,516 | Equity in Income of UJVs | (2,788 | ) | (3,945 | ) | (3,761 | ) | ||||||||||||||
Total derivatives in cash flow hedging relationships | $ | (20,690 | ) | $ | 17,845 | $ | 7,918 | $ | (6,276 | ) | $ | (16,821 | ) | $ | (15,235 | ) | |||||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (839 | ) | $ | (886 | ) | $ | (886 | ) | |||||||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (376 | ) | (376 | ) | (376 | ) | ||||||||||||||||||
Total realized losses on settled cash flow hedges | $ | (1,215 | ) | $ | (1,262 | ) | $ | (1,262 | ) |
Fair Value | |||||||||
Consolidated Balance Sheet Location | December 31 2011 | December 31 2010 | |||||||
Derivatives designated as hedging instruments: | |||||||||
Asset derivatives- | |||||||||
Interest rate contract – consolidated subsidiaries | Deferred Charges and Other Assets | $ | 4,856 | ||||||
Liability derivatives: | |||||||||
Interest rate contract – consolidated subsidiaries | Accounts Payable and Accrued Liabilities | $ | (9,044 | ) | $ | (291 | ) | ||
Interest rate contracts – UJVs | Investment in UJVs | (9,045 | ) | (1,964 | ) | ||||
Total liabilities designated as hedging instruments | $ | (18,089 | ) | $ | (2,255 | ) |
|
2012 | $ | 347,581 | |
2013 | 323,540 | ||
2014 | 295,431 | ||
2015 | 260,624 | ||
2016 | 224,673 | ||
Thereafter | 720,831 |
2012 | $ | 11,286 | |
2013 | 11,196 | ||
2014 | 9,901 | ||
2015 | 7,454 | ||
2016 | 6,821 | ||
Thereafter | 390,962 |
|
|
|
|
Fair Value Measurements as of December 31, 2011 Using | Fair Value Measurements as of December 31, 2010 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 | $ | 2,158 | $ | 2,061 | ||||||||||||
Derivative interest rate contract (Note 10) | $ | 4,856 | ||||||||||||||
Insurance deposit | 10,708 | 10,135 | ||||||||||||||
Total assets | $ | 12,866 | $ | 12,196 | $ | 4,856 | ||||||||||
Derivative interest rate contract (Note 10) | $ | (9,044 | ) | $ | (291 | ) | ||||||||||
Total liabilities | $ | (9,044 | ) | $ | (291 | ) |
2009 | |||||||
Description | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | Total Impairment Losses | |||||
The Pier Shops investment | $ | 52,300 | $ | (107,652 | ) | ||
Regency Square investment | 28,800 | (59,028 | ) | ||||
Total assets | $ | 81,100 | $ | (166,680 | ) |
2011 | 2010 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Notes payable | $ | 3,145,602 | $ | 3,299,243 | $ | 2,656,560 | $ | 2,616,986 |
|
2011 | 2010 | 2009 | |||||||||
Issuance of TRG partnership units in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | $ | 72,683 | |||||||||
Assumption of debt in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | 215,439 | ||||||||||
Issuance of installment notes in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | 281,467 | ||||||||||
Conversion of loan receivable and accrued interest to equity in connection with acquisition of TCBL (Note 2) | 10,450 | ||||||||||
Issuance of redeemable equity in connection with acquisition of TCBL (Note 2) | 11,882 | ||||||||||
Transfer of The Pier Shops and Regency Square in settlement of mortgage debt obligations, net (Note 2) | 63,941 | ||||||||||
Other non-cash additions to properties | 29,803 | $ | 28,678 | $ | 14,138 |
|
2011 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 149,634 | $ | 149,407 | $ | 158,555 | $ | 187,322 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 10,146 | 10,886 | 10,958 | 14,074 | ||||||||||||
Net income(1) | 24,444 | 20,290 | 21,868 | 220,796 | ||||||||||||
Net income attributable to TCO common shareowners | 10,716 | 8,344 | 8,461 | 149,180 | ||||||||||||
Income from continuing operations per share - basic | $ | 0.27 | $ | 0.23 | $ | 0.29 | $ | 0.53 | ||||||||
Earnings per common share – basic(1) | $ | 0.19 | $ | 0.15 | $ | 0.15 | $ | 2.58 | ||||||||
Income from continuing operations per share - diluted | $ | 0.26 | $ | 0.23 | $ | 0.28 | $ | 0.52 | ||||||||
Earnings per common share – diluted(1) | $ | 0.19 | $ | 0.15 | $ | 0.14 | $ | 2.50 |
2010 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 145,053 | $ | 146,906 | $ | 148,029 | $ | 186,439 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 9,735 | 9,505 | 9,973 | 16,199 | ||||||||||||
Net income | 16,813 | 18,484 | 8,458 | 58,572 | ||||||||||||
Net income attributable to TCO common shareowners | 6,283 | 7,453 | 722 | 33,141 | ||||||||||||
Income from continuing operations per share - basic | $ | 0.18 | $ | 0.20 | $ | 0.09 | $ | 0.66 | ||||||||
Earnings per common share – basic | $ | 0.12 | $ | 0.14 | $ | 0.01 | $ | 0.61 | ||||||||
Income from continuing operations per share - diluted | $ | 0.17 | $ | 0.19 | $ | 0.09 | $ | 0.65 | ||||||||
Earnings per common share – diluted | $ | 0.11 | $ | 0.14 | $ | 0.01 | $ | 0.60 |
(1) | Amounts include non-cash accounting gains of $126.7 million and $47.4 million, respectively, that were recognized on extinguishment of the debt obligations at The Pier Shops and Regency Square in the fourth quarter of 2011 (Note 2). |
|
Additions | |||||||||||
Balance at beginning of year | Charged to costs and expenses | Charged to other accounts | Write-offs | Transfers, net | Balance at end of year | ||||||
Year ended December 31, 2011 | |||||||||||
Allowance for doubtful receivables | $7,966 | $2,032 | $(2,535) | $(4,160) | (1) | $3,303 | |||||
Year ended December 31, 2010 | |||||||||||
Allowance for doubtful receivables | $6,894 | $3,363 | $(2,291) | $7,966 | |||||||
Year ended December 31, 2009 | |||||||||||
Allowance for doubtful receivables | $9,895 | $2,081 | $(5,082) | $6,894 |
|
Initial Cost to Company | Gross Amount at Which Carried at Close of Period | ||||||||||||||||||||||||||||||
Land | Buildings, Improvements, and Equipment | Cost Capitalized Subsequent to Acquisition | Land | BI&E | Total | Accumulated Depreciation (A/D) | Total Cost Net of A/D | Encumbrances | Date of Completion of Construction or Acquisition | Depreciable Life | |||||||||||||||||||||
Shopping Centers: | |||||||||||||||||||||||||||||||
Beverly Center Los Angeles, CA | $ | 209,093 | $ | 66,715 | $ | 275,808 | $ | 275,808 | $ | 142,604 | $ | 133,204 | $ | 316,724 | 1982 | 40 Years | |||||||||||||||
Cherry Creek Shopping Center Denver, CO | 99,260 | 120,367 | 219,627 | 219,627 | 123,063 | 96,564 | 280,000 | 1990 | 40 Years | ||||||||||||||||||||||
Dolphin Mall, Miami, FL | $ | 34,881 | 222,518 | 57,613 | $ | 34,881 | 280,131 | 315,012 | 77,655 | 237,357 | 290,000 | (1) | 2001 | 50 Years | |||||||||||||||||
Fairlane Town Center, Dearborn, MI | 17,330 | 104,668 | 49,446 | 17,330 | 154,114 | 171,444 | 69,235 | 102,209 | 30,000 | (1) | 1996 | 40 Years | |||||||||||||||||||
The Gardens on El Paseo/ El Paseo Village Palm Desert, CA | 23,500 | 132,717 | 5 | 23,500 | 132,722 | 156,222 | 100 | 156,122 | 86,475/ 17,059 | (2) | 2011 | 40 Years/ 48 Years | |||||||||||||||||||
Great Lakes Crossing Outlets Auburn Hills, MI | 15,506 | 188,933 | 42,440 | 15,506 | 231,373 | 246,879 | 102,214 | 144,665 | 129,222 | 1998 | 50 Years | ||||||||||||||||||||
The Mall at Green Hills Nashville, TN | 46,000 | 332,261 | 8 | 46,000 | 332,269 | 378,269 | 301 | 377,968 | 111,801 | (3) | 2011 | 40 Years | |||||||||||||||||||
International Plaza Tampa, FL | 300,344 | 36,436 | 336,780 | 336,780 | 104,798 | 231,982 | 325,000 | 2001 | 50 Years | ||||||||||||||||||||||
MacArthur Center, Norfolk, VA | 143,471 | 17,654 | 161,125 | 161,125 | 56,853 | 104,272 | 131,000 | 1999 | 50 Years | ||||||||||||||||||||||
Northlake Mall Charlotte, NC | 22,540 | 142,947 | 5,047 | 22,540 | 147,994 | 170,534 | 54,010 | 116,524 | 215,500 | 2005 | 50 Years | ||||||||||||||||||||
The Mall at Partridge Creek Clinton Township, MI | 14,097 | 119,253 | 14,285 | 14,097 | 133,538 | 147,635 | 37,939 | 109,696 | 81,203 | 2007 | 50 Years | ||||||||||||||||||||
The Mall at Short Hills Short Hills, NJ | 25,114 | 167,595 | 147,894 | 25,114 | 315,489 | 340,603 | 146,742 | 193,861 | 540,000 | 1980 | 40 Years | ||||||||||||||||||||
Stony Point Fashion Park Richmond, VA | 10,677 | 92,056 | 12,787 | 10,677 | 104,843 | 115,520 | 42,866 | 72,654 | 103,615 | 2003 | 50 Years | ||||||||||||||||||||
Twelve Oaks Mall Novi, MI | 25,410 | 190,514 | 81,083 | 25,410 | 271,597 | 297,007 | 116,311 | 180,696 | (1) | 1977 | 50 Years | ||||||||||||||||||||
The Mall at Wellington Green Wellington, FL | 18,967 | 182,228 | 12,619 | 21,439 | 192,375 | 213,814 | 73,194 | 140,620 | 200,000 | 2001 | 50 Years | ||||||||||||||||||||
The Shops at Willow Bend Plano, TX | 26,192 | 213,234 | 25,770 | 26,192 | 239,004 | 265,196 | 79,268 | 185,928 | 2001 | 50 Years | |||||||||||||||||||||
Other: | |||||||||||||||||||||||||||||||
Office Facilities | 27,577 | 27,577 | 27,577 | 19,847 | 7,730 | ||||||||||||||||||||||||||
Peripheral Land | 46,525 | 46,525 | 46,525 | 46,525 | |||||||||||||||||||||||||||
Construction in Process and Development - pre-construction costs | 46,700 | 15,479 | 46,700 | 15,479 | 62,179 | 62,179 | |||||||||||||||||||||||||
Assets under CDD Obligations | 4,164 | 61,411 | 4,164 | 61,411 | 65,575 | 23,831 | 41,744 | ||||||||||||||||||||||||
Other | 7,623 | 7,623 | 7,623 | 1,112 | 6,511 | ||||||||||||||||||||||||||
Total | $ | 377,603 | $ | 2,910,126 | $ | 733,225 | $ | 380,075 | $ | 3,640,879 | $ | 4,020,954 | (4) | $ | 1,271,943 | $ | 2,749,011 |
Total Real Estate Assets | Accumulated Depreciation | ||||||||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | 2009 | ||||||||||||||||||||
Balance, beginning of year | $ | 3,528,297 | $ | 3,496,853 | $ | 3,699,480 | Balance, beginning of year | $ | (1,199,247 | ) | $ | (1,100,610 | ) | $ | (1,049,626 | ) | |||||||||
Acquisitions | 543,136 | (5) | Depreciation - continuing operations | (117,466 | ) | (136,824 | ) | (129,306 | ) | ||||||||||||||||
New development and improvements | 76,026 | 79,023 | 52,772 | Depreciation - discontinued operations | (9,764 | ) | (8,108 | ) | (10,352 | ) | |||||||||||||||
Disposals/Write-offs | (123,839 | ) | (6) | (46,737 | ) | (256,404 | ) | (6)(7) | Disposals/Write-offs | 54,534 | (6) | 46,295 | 88,690 | (7) | |||||||||||
Transfers In/(Out) | (2,666 | ) | (842 | ) | 1,005 | Transfers In/(Out) | — | (16 | ) | ||||||||||||||||
Balance, end of year | $ | 4,020,954 | $ | 3,528,297 | $ | 3,496,853 | Balance, end of year | $ | (1,271,943 | ) | $ | (1,199,247 | ) | $ | (1,100,610 | ) |
(1) | These centers are collateral for the Company’s $650 million line of credit. Borrowings under the line of credit are primary obligations of the entities owning these centers. |
(2) | Balances represent the two different mortgage notes held separately on The Gardens on El Paseo and El Paseo Village for $86.5 million and $17.1 million which include $0.3 million and $5.0 million, respectively, of purchase accounting premiums. |
(3) | Balance includes $4.2 million purchase accounting premium. |
(4) | The unaudited aggregate cost for federal income tax purposes as of December 31, 2011 was $4.390 billion. |
(5) | Includes costs relating to the purchase of The Mall at Green Hills, The Gardens on El Paseo and El Paseo Village. |
(6) | In 2011, includes the book balances of property assets of The Pier Shops and Regency Square that were transferred to the mortgage lenders. The book balances, net of depreciation, were $25.7 million and $35.9 million, respectively. In 2009, the Company wrote down The Pier Shops and Regency Square to their fair values. The impairment charges were $107.7 million and $59.0 million, respectively. |
(7) | As a result of the impairments of The Pier Shops and Regency Square in 2009, the related accumulated depreciation was set to zero. |
|
Year | TRG units outstanding at December 31 | TRG units owned by TCO at December 31(1) | TRG units owned by noncontrolling interests at December 31 | TCO's % interest in TRG at December 31 | TCO's average interest in TRG | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69% | 69% | ||||||||
2010 | 80,947,630 | 54,696,054 | 26,251,576 | 68 | 67 | ||||||||
2009 | 80,699,271 | 54,321,586 | 26,377,685 | 67 | 67 |
(1) | There is a one-for-one relationship between TRG units owned by TCO and TCO common shares outstanding; amounts in this column are equal to TCO’s common shares outstanding as of the specified dates. |
|
Allocation of purchase price | |||||
Properties: | |||||
Land | $ | 74,200 | |||
Buildings, improvements, and equipment | 468,936 | ||||
Total additions to properties | $ | 543,136 | |||
Deferred charges and other assets: | |||||
In-place leases | 29,831 | ||||
Total assets acquired | $ | 572,967 | |||
Accounts payable and accrued liabilities: | |||||
Below market rents | $ | (3,377 | ) | ||
Mortgage notes payable: | |||||
Premium for above market interest rates | (9,590 | ) | |||
Total liabilities acquired | $ | (12,967 | ) | ||
Net assets acquired | $ | 560,000 |
|
2011 | 2010 | 2009 | |||||||||
State current | $ | 551 | $ | 907 | $ | 1,017 | |||||
State deferred | (366 | ) | (183 | ) | 385 | ||||||
Federal current | 217 | 45 | |||||||||
Federal deferred | 158 | ||||||||||
Foreign current | 50 | (35 | ) | 255 | |||||||
Total income tax expense | $ | 610 | $ | 734 | $ | 1,657 |
Tax Year | Expiration | Amount | ||||
2007 | 2027 | $ | 273 | |||
2008 | 2028 | 5,326 | ||||
2009 | 2029 | 286 |
2011 | 2010 | ||||||
Deferred tax assets: | |||||||
Federal | $ | 3,655 | $ | 8,589 | |||
Foreign | 1,196 | 2,361 | |||||
State | 232 | 6,786 | |||||
Total deferred tax assets | $ | 5,083 | $ | 17,736 | |||
Valuation allowances | (1,373 | ) | (10,199 | ) | |||
Net deferred tax assets | $ | 3,710 | $ | 7,537 | |||
Deferred tax liabilities: | |||||||
Federal | $ | 623 | $ | 607 | |||
State | 121 | 4,171 | |||||
Total deferred tax liabilities | $ | 744 | $ | 4,778 |
Year | Dividends per common share declared | Return of capital | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | |||||||||||||||
2011 | $ | 1.7625 | $ | 0.4455 | $ | 1.3170 | $ | 0.0000 | $ | 0.0000 | ||||||||||
2010 | 1.8659 | (1) | 0.0780 | 1.2732 | 0.5147 | 0.0000 | ||||||||||||||
2009 | 1.6600 | 0.6467 | 1.0133 | 0.0000 | 0.0000 |
Year | Dividends per Series G Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2011 | $ | 2.000 | $ | 2.0000 | $ | 0.0000 | $ | 0.0000 | ||||||||
2010 | 2.000 | 1.4483 | 0.5517 | 0.0000 | ||||||||||||
2009 | 2.000 | 2.0000 | 0.0000 | 0.0000 |
Year | Dividends per Series H Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2011 | $ | 1.90625 | $ | 1.90625 | $ | 0.0000 | $ | 0.0000 | ||||||||
2010 | 1.90625 | 1.38045 | 0.5258 | 0.0000 | ||||||||||||
2009 | 1.90625 | 1.90625 | 0.0000 | 0.0000 |
|
2011 | 2010 | ||||||
Land | $ | 333,375 | $ | 271,662 | |||
Buildings, improvements, and equipment | 3,625,400 | 3,194,309 | |||||
Construction in process | 15,479 | 15,626 | |||||
Development pre-construction costs | 46,700 | 46,700 | |||||
$ | 4,020,954 | $ | 3,528,297 | ||||
Accumulated depreciation and amortization | (1,271,943 | ) | (1,199,247 | ) | |||
$ | 2,749,011 | $ | 2,329,050 |
|
December 31 2011 | December 31 2010 | ||||||
Assets: | |||||||
Properties | $ | 1,107,314 | $ | 1,092,916 | |||
Accumulated depreciation and amortization | (446,059 | ) | (417,712 | ) | |||
$ | 661,255 | $ | 675,204 | ||||
Cash and cash equivalents | 22,042 | 21,339 | |||||
Accounts and notes receivable, less allowance for doubtful accounts of $1,422 and $1,471 in 2011 and 2010 | 24,628 | 26,288 | |||||
Deferred charges and other assets | 21,289 | 18,891 | |||||
$ | 729,214 | $ | 741,722 | ||||
Liabilities and accumulated deficiency in assets: | |||||||
Notes payable | $ | 1,138,808 | $ | 1,125,618 | |||
Accounts payable and other liabilities | 55,737 | 37,292 | |||||
TRG's accumulated deficiency in assets | (244,758 | ) | (224,636 | ) | |||
Unconsolidated Joint Venture Partners' accumulated deficiency in assets | (220,573 | ) | (196,552 | ) | |||
$ | 729,214 | $ | 741,722 | ||||
TRG's accumulated deficiency in assets (above) | $ | (244,758 | ) | $ | (224,636 | ) | |
TRG basis adjustments, including elimination of intercompany profit | 67,282 | 68,682 | |||||
TCO's additional basis | 60,801 | 62,747 | |||||
Net Investment in Unconsolidated Joint Ventures | $ | (116,675 | ) | $ | (93,207 | ) | |
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | 192,257 | 170,329 | |||||
Investment in Unconsolidated Joint Ventures | $ | 75,582 | $ | 77,122 |
Year Ended December 31 | |||||||||||
2011 | 2010 | 2009 | |||||||||
Revenues | $ | 266,455 | $ | 270,391 | $ | 272,535 | |||||
Maintenance, taxes, utilities, promotion, and other operating expenses | $ | 84,922 | $ | 90,680 | $ | 95,775 | |||||
Litigation charges | — | — | 38,500 | ||||||||
Interest expense | 61,034 | 63,835 | 64,405 | ||||||||
Depreciation and amortization | 38,389 | 37,234 | 38,396 | ||||||||
Total operating costs | $ | 184,345 | $ | 191,749 | $ | 237,076 | |||||
Nonoperating income | 162 | 2 | 87 | ||||||||
Net income | $ | 82,272 | $ | 78,644 | $ | 35,546 | |||||
Net income attributable to TRG | $ | 46,208 | $ | 45,092 | $ | 10,748 | |||||
Realized intercompany profit, net of depreciation on TRG’s basis adjustments | 1,802 | 2,266 | 2,686 | ||||||||
Depreciation of TCO's additional basis | (1,946 | ) | (1,946 | ) | (1,946 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 46,064 | $ | 45,412 | $ | 11,488 | |||||
Beneficial interest in Unconsolidated Joint Ventures’ operations: | |||||||||||
Revenues less maintenance, taxes, utilities, promotion, and other operating expenses | $ | 100,773 | $ | 100,682 | $ | 67,815 | |||||
Interest expense | (31,607 | ) | (33,076 | ) | (33,427 | ) | |||||
Depreciation and amortization | (23,102 | ) | (22,194 | ) | (22,900 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 46,064 | $ | 45,412 | $ | 11,488 |
Shopping Center | Ownership as of December 31, 2011 and 2010 |
Arizona Mills | 50% |
Fair Oaks | 50 |
The Mall at Millenia | 50 |
Stamford Town Center | 50 |
Sunvalley | 50 |
Waterside Shops | 25 |
Westfarms | 79 |
|
2011 | 2010 | ||||||
Trade | $ | 31,462 | $ | 24,515 | |||
Notes | 6,968 | 10,517 | |||||
Straight-line rent and recoveries | 24,863 | 22,840 | |||||
$ | 63,293 | $ | 57,872 | ||||
Less: Allowance for doubtful accounts and notes | (3,303 | ) | (7,966 | ) | |||
$ | 59,990 | $ | 49,906 |
|
2011 | 2010 | ||||||
Leasing costs | $ | 37,026 | $ | 37,780 | |||
Accumulated amortization | (17,259 | ) | (17,282 | ) | |||
$ | 19,767 | $ | 20,498 | ||||
In-place leases, net (Note 2) | 29,632 | ||||||
Goodwill (Note 2) | 22,884 | ||||||
Funding of development project (below) | 20,882 | ||||||
Deferred financing costs, net | 11,200 | 5,399 | |||||
Insurance deposit (Note 17) | 10,708 | 10,135 | |||||
Prepaid expenses | 3,923 | 3,487 | |||||
Deferred tax asset, net | 3,710 | 7,537 | |||||
Investments (Note 17) | 2,158 | 2,061 | |||||
Interest rate contract (Note 10) | 4,856 | ||||||
Intangibles, net | 252 | ||||||
Other, net | 6,576 | 8,266 | |||||
$ | 131,440 | $ | 62,491 |
|
2011 | 2010 | Stated Interest Rate | Maturity Date | Balance Due on Maturity | Facility Amount | |||||||||||||||
Beverly Center | $ | 316,724 | $ | 322,700 | 5.28% | 02/11/14 | $ | 303,277 | ||||||||||||
Cherry Creek Shopping Center | 280,000 | 280,000 | 5.24% | 06/08/16 | 280,000 | |||||||||||||||
Dolphin Mall | 290,000 | LIBOR + 1.75% | 01/29/15 | (1) | 290,000 | (1) | ||||||||||||||
Dolphin Mall | 10,000 | LIBOR + 0.70% | (1) | (1) | ||||||||||||||||
El Paseo Village | 17,059 | (2 | ) | 4.42% | 12/06/15 | 15,565 | ||||||||||||||
Fairlane Town Center | 30,000 | LIBOR + 1.75% | 01/29/15 | (1) | 30,000 | (1) | ||||||||||||||
Fairlane Town Center | 80,000 | LIBOR + 0.70% | (1) | (1) | ||||||||||||||||
Great Lakes Crossing Outlets | 129,222 | 132,262 | 5.25% | 03/11/13 | 125,507 | |||||||||||||||
International Plaza | 325,000 | 4.85% | 12/01/21 | 285,503 | ||||||||||||||||
International Plaza | 325,000 | LIBOR + 1.15% | (3) | |||||||||||||||||
MacArthur Center | 131,000 | 131,000 | LIBOR + 2.35% | (4) | 09/01/20 | 117,234 | ||||||||||||||
Northlake Mall | 215,500 | 215,500 | 5.41% | 02/06/16 | 215,500 | |||||||||||||||
Regency Square | (5) | 72,690 | (5) | |||||||||||||||||
Stony Point Fashion Park | 103,615 | 105,484 | 6.24% | 06/01/14 | 98,585 | |||||||||||||||
The Gardens on El Paseo | 86,475 | (6) | 6.10% | 06/11/16 | 81,480 | |||||||||||||||
The Mall at Green Hills | 111,801 | (7) | 6.89% | 12/01/13 | 105,045 | |||||||||||||||
The Mall at Partridge Creek | 81,203 | 82,140 | 6.15% | 07/06/20 | 70,433 | |||||||||||||||
The Mall at Short Hills | 540,000 | 540,000 | 5.47% | 12/14/15 | 540,000 | |||||||||||||||
The Mall at Wellington Green | 200,000 | 200,000 | 5.44% | 05/06/15 | 200,000 | |||||||||||||||
The Pier Shops at Caesars | (8) | 135,000 | ||||||||||||||||||
Twelve Oaks Mall | LIBOR + 1.75% | 01/29/15 | (1) | (1) | ||||||||||||||||
Twelve Oaks Mall | LIBOR + 0.70% | (1) | (1) | |||||||||||||||||
Line of Credit | 6,536 | 24,784 | LIBOR + 1.00% | 04/30/12 | 6,536 | 65,000 | (9) | |||||||||||||
$ | 2,864,135 | $ | 2,656,560 |
2012 | $ | 20,950 | ||
2013 | 243,842 | |||
2014 | 406,241 | |||
2015 | 1,083,548 | (1) | ||
2016 | 585,092 | |||
Thereafter | 514,974 | |||
Total principal maturities | $ | 2,854,647 | ||
Net unamortized debt premiums | 9,488 | |||
Total mortgages | $ | 2,864,135 |
At 100% | At Beneficial Interest | ||||||||||||||
Consolidated Subsidiaries | Unconsolidated Joint Ventures | Consolidated Subsidiaries | Unconsolidated Joint Ventures | ||||||||||||
Debt as of: | |||||||||||||||
December 31, 2011 | $ | 3,145,602 | $ | 1,138,808 | $ | 2,816,877 | $ | 580,557 | |||||||
December 31 2010 | 2,656,560 | 1,125,618 | 2,297,460 | (1) | 575,103 | ||||||||||
Capitalized interest: | |||||||||||||||
Year Ended December 31, 2011 | $ | 422 | $ | 422 | |||||||||||
Year Ended December 31, 2010 | 319 | 319 | |||||||||||||
Interest expense from continuing operations: | |||||||||||||||
Year Ended December 31, 2011 | $ | 122,277 | $ | 61,034 | $ | 110,147 | $ | 31,607 | |||||||
Year Ended December 31, 2010 | 132,362 | 63,835 | 114,504 | 33,076 | |||||||||||
Interest expense from discontinued operations (2): | |||||||||||||||
Year Ended December 31, 2011 | $ | 21,427 | $ | 21,427 | |||||||||||
Year Ended December 31, 2010 | 20,346 | 16,980 | (1) |
Center | Loan Balance as of 12/31/11 | TRG's Beneficial Interest in Loan Balance as of 12/31/11 | Amount of Loan Balance Guaranteed by TRG as of 12/31/11 | % of Loan Balance Guaranteed by TRG | % of Interest Guaranteed by TRG | ||||||||||||
(in millions) | |||||||||||||||||
Dolphin Mall | $ | 290.0 | $ | 290.0 | $ | 290.0 | 100 | % | 100 | % | |||||||
Fairlane Town Center | 30.0 | 30.0 | 30.0 | 100 | % | 100 | % | ||||||||||
Twelve Oaks Mall | — | — | — | 100 | % | 100 | % |
|
2011 | |||
Balance January 1, 2011 | $ | — | |
Issuance of redeemable noncontrolling interest (Note 2) | 11,882 | ||
Issuance of redeemable noncontrolling interest (Note 2) | 72,683 | ||
Contributions | 794 | ||
Allocation of net loss | (739 | ) | |
Comprehensive income (loss) | (10 | ) | |
Distributions | (66 | ) | |
Adjustments of redeemable noncontrolling interests | (309 | ) | |
Balance December 31, 2011 | $ | 84,235 |
2011 | 2010 | ||||||
Non-redeemable noncontrolling interests: | |||||||
Noncontrolling interests in consolidated joint ventures | $ | (101,872 | ) | $ | (100,355 | ) | |
Noncontrolling interests in partnership equity of TRG | (22,452 | ) | (93,012 | ) | |||
TRG Series F preferred equity (Note 14) | 29,217 | ||||||
$ | (124,324 | ) | $ | (164,150 | ) |
2011 | 2010 | 2009 | |||||||||
Net income (loss) attributable to noncontrolling interests: | |||||||||||
Non-redeemable noncontrolling interests: | |||||||||||
Noncontrolling share of income of consolidated joint ventures | $ | 15,477 | $ | 9,859 | $ | 3,115 | |||||
Noncontrolling share of income (loss) of TRG | 80,161 | 26,219 | (31,224 | ) | |||||||
TRG Series F preferred distributions | (372 | ) | 2,460 | 2,460 | |||||||
$ | 95,266 | $ | 38,538 | $ | (25,649 | ) | |||||
Redeemable noncontrolling interests | (739 | ) | (79 | ) | |||||||
$ | 94,527 | $ | 38,459 | $ | (25,649 | ) |
2011 | 2010 | 2009 | |||||||||
Net income (loss) attributable to Taubman Centers, Inc. common shareowners | $ | 176,701 | $ | 47,599 | $ | (69,706 | ) | ||||
Transfers (to) from the noncontrolling interest – | |||||||||||
Decrease in Taubman Centers, Inc.’s paid-in capital for the adjustments of noncontrolling interest (1) | (40,561 | ) | (988 | ) | (483 | ) | |||||
Net transfers (to) from noncontrolling interests | (40,561 | ) | (988 | ) | (483 | ) | |||||
Change from net income (loss) attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests | $ | 136,140 | $ | 46,611 | $ | (70,189 | ) |
(1) | In 2011, 2010 and 2009, adjustments of the noncontrolling interest were made as a result of changes in the Company's ownership of the Operating Partnership in connection with the Company's issuance of common stock (Note 14), share-based compensation under employee and director benefit plans (Note 13), issuances of stock pursuant to the Continuing Offer (Note 13), and issuances of Operating Partnership units in connection with the acquisition of centers (Note 2). |
|
Instrument Type | Ownership | Notional Amount | Swap Rate | Credit Spread on Loan | Total Swapped Rate on Loan | Maturity Date | ||||||||||||
Consolidated Subsidiaries: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap (1) | 95.0 | % | $ | 131,000 | 2.64 | % | 2.35 | % | 4.99 | % | September 2020 | |||||||
Unconsolidated Joint Ventures: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap | 50.0 | % | 30,000 | 5.05 | % | 0.90 | % | 5.95 | % | November 2012 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 |
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) | |||||||||||||||||||||||
2011 | 2010 | 2009 | 2011 | 2010 | 2009 | ||||||||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | $ | (13,609 | ) | $ | 15,351 | $ | 6,402 | Interest Expense | $ | (3,488 | ) | $ | (12,876 | ) | $ | (11,474 | ) | ||||||||
Interest rate contracts – UJVs | (7,081 | ) | 2,494 | 1,516 | Equity in Income of UJVs | (2,788 | ) | (3,945 | ) | (3,761 | ) | ||||||||||||||
Total derivatives in cash flow hedging relationships | $ | (20,690 | ) | $ | 17,845 | $ | 7,918 | $ | (6,276 | ) | $ | (16,821 | ) | $ | (15,235 | ) | |||||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (839 | ) | $ | (886 | ) | $ | (886 | ) | |||||||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (376 | ) | (376 | ) | (376 | ) | ||||||||||||||||||
Total realized losses on settled cash flow hedges | $ | (1,215 | ) | $ | (1,262 | ) | $ | (1,262 | ) |
Fair Value | |||||||||
Consolidated Balance Sheet Location | December 31 2011 | December 31 2010 | |||||||
Derivatives designated as hedging instruments: | |||||||||
Asset derivatives- | |||||||||
Interest rate contract – consolidated subsidiaries | Deferred Charges and Other Assets | $ | 4,856 | ||||||
Liability derivatives: | |||||||||
Interest rate contract – consolidated subsidiaries | Accounts Payable and Accrued Liabilities | $ | (9,044 | ) | $ | (291 | ) | ||
Interest rate contracts – UJVs | Investment in UJVs | (9,045 | ) | (1,964 | ) | ||||
Total liabilities designated as hedging instruments | $ | (18,089 | ) | $ | (2,255 | ) |
|
2012 | $ | 11,286 | |
2013 | 11,196 | ||
2014 | 9,901 | ||
2015 | 7,454 | ||
2016 | 6,821 | ||
Thereafter | 390,962 |
2012 | $ | 347,581 | |
2013 | 323,540 | ||
2014 | 295,431 | ||
2015 | 260,624 | ||
2016 | 224,673 | ||
Thereafter | 720,831 |
|
Fair Value Measurements as of December 31, 2011 Using | Fair Value Measurements as of December 31, 2010 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 | $ | 2,158 | $ | 2,061 | ||||||||||||
Derivative interest rate contract (Note 10) | $ | 4,856 | ||||||||||||||
Insurance deposit | 10,708 | 10,135 | ||||||||||||||
Total assets | $ | 12,866 | $ | 12,196 | $ | 4,856 | ||||||||||
Derivative interest rate contract (Note 10) | $ | (9,044 | ) | $ | (291 | ) | ||||||||||
Total liabilities | $ | (9,044 | ) | $ | (291 | ) |
2011 | 2010 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Notes payable | $ | 3,145,602 | $ | 3,299,243 | $ | 2,656,560 | $ | 2,616,986 |
2009 | |||||||
Description | Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | Total Impairment Losses | |||||
The Pier Shops investment | $ | 52,300 | $ | (107,652 | ) | ||
Regency Square investment | 28,800 | (59,028 | ) | ||||
Total assets | $ | 81,100 | $ | (166,680 | ) |
2011 | 2010 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Notes payable | $ | 3,145,602 | $ | 3,299,243 | $ | 2,656,560 | $ | 2,616,986 |
|
2011 | 2010 | 2009 | |||||||||
Issuance of TRG partnership units in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | $ | 72,683 | |||||||||
Assumption of debt in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | 215,439 | ||||||||||
Issuance of installment notes in connection with acquisitions of The Mall at Green Hills and The Gardens on El Paseo and El Paseo Village (Note 2) | 281,467 | ||||||||||
Conversion of loan receivable and accrued interest to equity in connection with acquisition of TCBL (Note 2) | 10,450 | ||||||||||
Issuance of redeemable equity in connection with acquisition of TCBL (Note 2) | 11,882 | ||||||||||
Transfer of The Pier Shops and Regency Square in settlement of mortgage debt obligations, net (Note 2) | 63,941 | ||||||||||
Other non-cash additions to properties | 29,803 | $ | 28,678 | $ | 14,138 |
|
2011 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 149,634 | $ | 149,407 | $ | 158,555 | $ | 187,322 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 10,146 | 10,886 | 10,958 | 14,074 | ||||||||||||
Net income(1) | 24,444 | 20,290 | 21,868 | 220,796 | ||||||||||||
Net income attributable to TCO common shareowners | 10,716 | 8,344 | 8,461 | 149,180 | ||||||||||||
Income from continuing operations per share - basic | $ | 0.27 | $ | 0.23 | $ | 0.29 | $ | 0.53 | ||||||||
Earnings per common share – basic(1) | $ | 0.19 | $ | 0.15 | $ | 0.15 | $ | 2.58 | ||||||||
Income from continuing operations per share - diluted | $ | 0.26 | $ | 0.23 | $ | 0.28 | $ | 0.52 | ||||||||
Earnings per common share – diluted(1) | $ | 0.19 | $ | 0.15 | $ | 0.14 | $ | 2.50 |
2010 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 145,053 | $ | 146,906 | $ | 148,029 | $ | 186,439 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 9,735 | 9,505 | 9,973 | 16,199 | ||||||||||||
Net income | 16,813 | 18,484 | 8,458 | 58,572 | ||||||||||||
Net income attributable to TCO common shareowners | 6,283 | 7,453 | 722 | 33,141 | ||||||||||||
Income from continuing operations per share - basic | $ | 0.18 | $ | 0.20 | $ | 0.09 | $ | 0.66 | ||||||||
Earnings per common share – basic | $ | 0.12 | $ | 0.14 | $ | 0.01 | $ | 0.61 | ||||||||
Income from continuing operations per share - diluted | $ | 0.17 | $ | 0.19 | $ | 0.09 | $ | 0.65 | ||||||||
Earnings per common share – diluted | $ | 0.11 | $ | 0.14 | $ | 0.01 | $ | 0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|