| 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 | ||||||||
2013 | 88,271,133 | 63,101,614 | 25,169,519 | 71% | 72% | ||||||||
2012 | 88,656,297 | 63,310,148 | 25,346,149 | 71 | 69 | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69 | 69 |
(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. |
|
|
2013 | 2012 | 2011 | |||||||||
State current | $ | 230 | $ | 205 | $ | 551 | |||||
State deferred | (77 | ) | (13 | ) | (366 | ) | |||||
Federal current | 547 | 1,011 | 217 | ||||||||
Federal deferred | 632 | 257 | 158 | ||||||||
Foreign current | 2,193 | 3,324 | (1) | 50 | |||||||
Foreign deferred | (116 | ) | 180 | (1) | |||||||
Total income tax expense | $ | 3,409 | $ | 4,964 | $ | 610 |
Tax Year | Expiration | Amount | ||||
2008 | 2028 | $ | 1,515 | |||
2009 | 2029 | 297 | ||||
2010 | 2030 | 37 | ||||
2011 | 2031 | 44 | ||||
2012 | 2032 | 101 |
2013 | 2012 | ||||||
Deferred tax assets: | |||||||
Federal | $ | 2,746 | $ | 3,378 | |||
Foreign | 1,821 | 1,090 | |||||
State | 527 | 182 | |||||
Total deferred tax assets | $ | 5,094 | $ | 4,650 | |||
Valuation allowances | (1,831 | ) | (991 | ) | |||
Net deferred tax assets | $ | 3,263 | $ | 3,659 | |||
Deferred tax liabilities: | |||||||
Federal | $ | 602 | $ | 609 | |||
Foreign | 449 | 401 | |||||
State | 107 | 107 | |||||
Total deferred tax liabilities | $ | 1,158 | $ | 1,117 |
Year | Dividends per common share declared | Return of capital | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | |||||||||||||||
2013 | $ | 2.0000 | $ | 0.2636 | $ | 1.7364 | $ | 0.0000 | $ | 0.0000 | ||||||||||
2012 | 1.8500 | 0.5429 | 1.3071 | 0.0000 | 0.0000 | |||||||||||||||
2011 | 1.7625 | 0.4455 | 1.3170 | 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 | ||||||||||||
2012 | $ | 1.350 | $ | 1.350 | $ | 0.0000 | $ | 0.0000 | ||||||||
2011 | 2.000 | 2.000 | 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 | ||||||||||||
2012 | $ | 1.28672 | $ | 1.28672 | $ | 0.0000 | $ | 0.0000 | ||||||||
2011 | 1.90625 | 1.90625 | 0.0000 | 0.0000 |
Year | Dividends per Series J Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2013 | $ | 1.6250 | $ | 1.6250 | $ | 0.0000 | $ | 0.0000 | ||||||||
2012 | 0.6184 | 0.6184 | 0.0000 | 0.0000 |
Year | Dividends per Series K Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2013 | $ | 1.24132 | $ | 1.24132 | $ | 0.0000 | $ | 0.0000 |
|
2013 | 2012 | ||||||
Land | $ | 336,360 | $ | 333,270 | |||
Buildings, improvements, and equipment | 3,896,401 | 3,749,180 | |||||
Construction in process | 106,035 | 116,850 | |||||
Development pre-construction costs | 146,294 | 46,700 | |||||
$ | 4,485,090 | $ | 4,246,000 | ||||
Accumulated depreciation and amortization | (1,516,982 | ) | (1,395,876 | ) | |||
$ | 2,968,108 | $ | 2,850,124 |
|
Shopping Center | Ownership as of December 31, 2013 and 2012 |
Arizona Mills (1) | 50% |
CityOn.Xi'an (under construction) | Note 2 |
CityOn.Zhengzhou (under construction) | Note 2 |
Fair Oaks | 50 |
Hanam Union Square (under construction) | Note 2 |
The Mall at Millenia | 50 |
Stamford Town Center | 50 |
Sunvalley | 50 |
The Mall at University Town Center (under construction) | Note 2 |
Waterside Shops | 50 |
Westfarms | 79 |
December 31 2013 | 2012 | ||||||
Assets: | |||||||
Properties | $ | 1,305,658 | $ | 1,129,647 | |||
Accumulated depreciation and amortization | (478,820 | ) | (473,101 | ) | |||
$ | 826,838 | $ | 656,546 | ||||
Cash and cash equivalents | 28,782 | 30,070 | |||||
Accounts and notes receivable, less allowance for doubtful accounts of $977 and $1,072 in 2013 and 2012 | 33,626 | 26,032 | |||||
Deferred charges and other assets | 28,095 | 31,282 | |||||
$ | 917,341 | $ | 743,930 | ||||
Liabilities and accumulated deficiency in assets: | |||||||
Mortgage notes payable | $ | 1,551,161 | $ | 1,490,857 | |||
Accounts payable and other liabilities | 70,226 | 68,282 | |||||
TRG's accumulated deficiency in assets | (412,204 | ) | (470,411 | ) | |||
Unconsolidated Joint Venture Partners' accumulated deficiency in assets | (291,842 | ) | (344,798 | ) | |||
$ | 917,341 | $ | 743,930 | ||||
TRG's accumulated deficiency in assets (above) | $ | (412,204 | ) | $ | (470,411 | ) | |
TRG's investment in projects under development (Note 2) | 193,306 | 128,279 | |||||
TRG basis adjustments, including elimination of intercompany profit | 118,132 | 114,136 | |||||
TCO's additional basis | 56,909 | 58,855 | |||||
Net Investment in Unconsolidated Joint Ventures | $ | (43,857 | ) | $ | (169,141 | ) | |
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | 371,549 | 383,293 | |||||
Investment in Unconsolidated Joint Ventures | $ | 327,692 | $ | 214,152 |
Year Ended December 31 | |||||||||||
2013 | 2012 | 2011 | |||||||||
Revenues | $ | 294,720 | $ | 282,136 | $ | 266,455 | |||||
Maintenance, taxes, utilities, promotion, and other operating expenses | $ | 92,901 | $ | 91,094 | $ | 84,922 | |||||
Interest expense | 68,998 | 68,760 | 61,034 | ||||||||
Depreciation and amortization | 36,644 | 37,342 | 38,389 | ||||||||
Total operating costs | $ | 198,543 | $ | 197,196 | $ | 184,345 | |||||
Nonoperating income | 18 | 162 | |||||||||
Net income | $ | 96,177 | $ | 84,958 | $ | 82,272 | |||||
Net income attributable to TRG | $ | 53,166 | $ | 47,763 | $ | 46,208 | |||||
Realized intercompany profit, net of depreciation on TRG’s basis adjustments | 1,245 | 2,677 | 1,802 | ||||||||
Depreciation of TCO's additional basis | (1,946 | ) | (1,946 | ) | (1,946 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 52,465 | $ | 48,494 | $ | 46,064 | |||||
Beneficial interest in Unconsolidated Joint Ventures’ operations: | |||||||||||
Revenues less maintenance, taxes, utilities, promotion, and other operating expenses | $ | 114,939 | $ | 107,044 | $ | 100,773 | |||||
Interest expense | (37,554 | ) | (35,862 | ) | (31,607 | ) | |||||
Depreciation and amortization | (24,920 | ) | (22,688 | ) | (23,102 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 52,465 | $ | 48,494 | $ | 46,064 |
|
2013 | 2012 | ||||||
Trade | $ | 32,162 | $ | 33,351 | |||
Notes | 9,407 | 9,512 | |||||
Straight-line rent and recoveries | 33,558 | 29,594 | |||||
$ | 75,127 | $ | 72,457 | ||||
Less: Allowance for doubtful accounts | (1,934 | ) | (3,424 | ) | |||
$ | 73,193 | $ | 69,033 |
|
2013 | 2012 | ||||||
Leasing costs | $ | 37,478 | $ | 36,291 | |||
Accumulated amortization | (18,380 | ) | (16,472 | ) | |||
$ | 19,098 | $ | 19,819 | ||||
In-place leases, net | 20,275 | 22,751 | |||||
Deferred financing costs, net | 16,319 | 13,071 | |||||
Insurance deposit (Note 17) | 12,225 | 11,291 | |||||
Deposits | 4,320 | 6,295 | |||||
Prepaid expenses | 4,952 | 5,181 | |||||
Deferred tax asset, net | 3,263 | 3,659 | |||||
TCBL disposition escrow (Note 2) | 3,550 | ||||||
Investments (Note 17) | 2,452 | ||||||
Other, net | 8,934 | 6,913 | |||||
$ | 89,386 | $ | 94,982 |
|
2013 | 2012 | Stated Interest Rate | Maturity Date | Balance Due on Maturity | Facility Amount | ||||||||||||
Beverly Center | (1) (2) | $ | 310,468 | 5.28% | |||||||||||||
Cherry Creek Shopping Center | $ | 280,000 | 280,000 | 5.24% | 06/08/16 | 280,000 | |||||||||||
City Creek Center | 84,560 | (3) | 4.37% | 08/01/23 | 68,575 | ||||||||||||
Dolphin Mall | (2) | 250,000 | (4) | LIBOR + 1.75% | |||||||||||||
El Paseo Village | 16,322 | (5) | 16,698 | (5) | 4.42% | 12/06/15 | 15,565 | ||||||||||
Fairlane Town Center | (2) | 60,000 | (4) | LIBOR + 1.75% | |||||||||||||
The Gardens on El Paseo | 84,197 | (6) | 85,336 | (6) | 6.10% | 06/11/16 | 81,480 | ||||||||||
Great Lakes Crossing Outlets | 221,541 | 3.60% | 01/06/23 | 177,038 | |||||||||||||
Great Lakes Crossing Outlets | 126,036 | 5.25% | |||||||||||||||
The Mall at Green Hills | 150,000 | (8) | LIBOR+1.60% | 12/01/18 | (7) | 150,000 | |||||||||||
The Mall at Green Hills | 108,284 | (8) | 6.89% | ||||||||||||||
International Plaza | 325,000 | (9) | 325,000 | 4.85% | 12/01/21 | 285,503 | |||||||||||
MacArthur Center | 129,205 | 130,567 | LIBOR + 2.35% | (10) | 09/01/20 | 117,234 | |||||||||||
Northlake Mall | 215,500 | 215,500 | 5.41% | 02/06/16 | 215,500 | ||||||||||||
The Mall at Partridge Creek | 79,162 | 80,222 | 6.15% | 07/06/20 | 70,433 | ||||||||||||
The Mall at Short Hills | 540,000 | 540,000 | 5.47% | 12/14/15 | 540,000 | ||||||||||||
Stony Point Fashion Park | 99,526 | 101,644 | 6.24% | 06/01/14 | (11) | 98,585 | |||||||||||
Twelve Oaks Mall | (2) | 85,000 | (4) | LIBOR + 1.75% | |||||||||||||
The Mall at Wellington Green | 200,000 | 200,000 | 5.44% | 05/06/15 | 200,000 | ||||||||||||
$65M Revolving Credit Facility | 33,040 | 37,275 | LIBOR + 1.40% | 04/30/14 | 33,040 | 65,000 | (12) | ||||||||||
$1.1B Revolving Credit Facility | 125,000 | (2) (4) | LIBOR + 1.45% | (4) | 03/29/17 | (4) | 125,000 | 1,100,000 | (4) | ||||||||
$475M Unsecured Term Loan | 475,000 | (1) (2) | LIBOR + 1.35% | (1) | 02/28/19 | 475,000 | |||||||||||
$ | 3,058,053 | $ | 2,952,030 |
(1) | TRG is the borrower under the $475 million unsecured term loan with an accordion feature to increase the borrowing capacity up to $600 million. The loan bears interest at a range of LIBOR plus 1.35% to LIBOR plus 1.90% based on the Company's total leverage ratio. From January 2, 2014 until maturity, the LIBOR rate is swapped to a fixed rate of 1.65% (Note 10). Proceeds from the unsecured loan were utilized to pay off the mortgage payable on Beverly Center in November 2013. |
(2) | The entities that own Beverly Center, Dolphin Mall, Fairlane Town Center, Twelve Oaks Mall, and The Shops at Willow Bend are guarantors under the $475 million unsecured term loan and the $1.1 billion unsecured revolving credit facility. |
(3) | The Operating Partnership has provided a limited guarantee of the repayment of the City Creek loan, which could be triggered only upon a decline in center occupancy to a level that the Company believes is remote. |
(4) | TRG is the borrower under the $1.1 billion unsecured revolving credit facility with an accordion feature to increase the borrowing capacity to $1.5 billion. The facility bears interest at a range of LIBOR plus 1.45% to LIBOR plus 1.85% with a facility fee ranging from 0.20% to 0.35% based on the Company's total leverage ratio. The unused borrowing capacity at December 31, 2013 was $975.0 million. The facility has a one-year extension option. Prior the refinancing of the Company's revolving credit facility in 2013, Dolphin Mall, Fairlane Town Center, and Twelve Oaks Mall were the borrowers and the collateral for the Company's $650 million revolving credit facility. |
(5) | Balance includes purchase accounting adjustment of $0.2 million premium in 2013 and 2012, for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(6) | Balance includes purchase accounting adjustment of $2.7 million and $3.9 million premium in 2013 and 2012, respectively, for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(7) | Has a one-year extension option. |
(8) | Balance includes purchase accounting adjustment of $2.0 million premium for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(9) | In January 2014, the Company sold a total of 49.9% of its interests in the entity that owns International Plaza (Note 21). |
(10) | Stated interest rate is swapped to an effective rate of 4.99% until maturity (Note 10). |
(11) | In January 2014, the Company paid off the mortgage note payable on Stony Point Fashion Park (Note 21). |
(12) | The unused borrowing capacity at December 31, 2013 was $26.5 million. |
2014 | $ | 141,090 | (1) | |
2015 | 769,399 | |||
2016 | 591,140 | |||
2017 | 139,901 | (2) | ||
2018 | 165,635 | (3) | ||
Thereafter | 1,248,011 | |||
Total principal maturities | $ | 3,055,176 | ||
Net unamortized debt premiums | 2,877 | |||
Total notes payable | $ | 3,058,053 |
(1) | Includes $99.5 million that was repaid in January 2014 (Note 21). |
(2) | Includes $125.0 million with one-year extension option. |
(3) | Includes $150.0 million with one-year extension option. |
At 100% | At Beneficial Interest | ||||||||||||||
Consolidated Subsidiaries | Unconsolidated Joint Ventures | Consolidated Subsidiaries | Unconsolidated Joint Ventures | ||||||||||||
Debt as of: | |||||||||||||||
December 31, 2013 | $ | 3,058,053 | $ | 1,551,161 | $ | 2,891,592 | $ | 868,942 | |||||||
December 31, 2012 | 2,952,030 | 1,490,857 | 2,785,501 | 841,363 | |||||||||||
Capitalized interest: | |||||||||||||||
Year Ended December 31, 2013 | $ | 16,385 | (1) | $ | 587 | $ | 15,839 | $ | 320 | ||||||
Year Ended December 31, 2012 | 3,594 | (1) | 67 | 3,487 | 33 | ||||||||||
Interest expense: | |||||||||||||||
Year Ended December 31, 2013 | $ | 130,023 | $ | 68,998 | $ | 121,353 | $ | 37,554 | |||||||
Year Ended December 31, 2012 | 142,616 | 68,760 | 126,031 | 35,862 | |||||||||||
(1) | The Company capitalizes interest costs incurred in funding its equity contributions to development projects accounted for as UJVs. The capitalized interest cost is included in the Company's basis in its investment in UJVs. Such capitalized interest reduces interest expense in the Company's Consolidated Statement of Operations and Comprehensive Income and in the table above is included within Consolidated Subsidiaries. |
|
2012 | |||
Balance January 1 | $ | 84,235 | |
Contributions | 231 | ||
Distributions | (2,456 | ) | |
Allocation of net income (loss) | (976 | ) | |
Allocation of other comprehensive income (loss) | (49 | ) | |
Capital relinquished in connection with TCBL disposition (Note 2) | (8,855 | ) | |
Transfer to nonredeemable equity | (72,035 | ) | |
Adjustments of redeemable noncontrolling interests | (95 | ) | |
Balance December 31 | $ | — |
2013 | 2012 | ||||||
Non-redeemable noncontrolling interests: | |||||||
Noncontrolling interests in consolidated joint ventures | $ | (37,191 | ) | $ | (45,066 | ) | |
Noncontrolling interests in partnership equity of TRG | (58,342 | ) | (44,242 | ) | |||
$ | (95,533 | ) | $ | (89,308 | ) |
2013 | 2012 | 2011 | |||||||||
Net income (loss) attributable to noncontrolling interests: | |||||||||||
Non-redeemable noncontrolling interests: | |||||||||||
Noncontrolling share of income of consolidated joint ventures | $ | 10,344 | $ | 14,867 | $ | 15,477 | |||||
Noncontrolling share of income of TRG | 46,434 | 37,752 | 80,161 | ||||||||
TRG Series F preferred distributions | (372 | ) | |||||||||
$ | 56,778 | $ | 52,619 | $ | 95,266 | ||||||
Redeemable noncontrolling interests | (976 | ) | (739 | ) | |||||||
$ | 56,778 | $ | 51,643 | $ | 94,527 |
2013 | 2012 | 2011 | |||||||||
Net income attributable to Taubman Centers, Inc. common shareowners | $ | 109,908 | $ | 83,511 | $ | 176,701 | |||||
Transfers (to) from the noncontrolling interest – | |||||||||||
Increase (Decrease) in Taubman Centers, Inc.’s paid-in capital for the adjustments of noncontrolling interest (1) | 15,129 | 14,903 | (40,561 | ) | |||||||
Decrease in Taubman Centers, Inc.’s paid-in capital related to the acquisition of additional ownership interest in International Plaza (Note 2) | (339,170 | ) | |||||||||
Decrease in Taubman Centers, Inc.’s paid-in capital related to the acquisition of additional ownership interest in the outlet joint venture | (1,050 | ) | |||||||||
Net transfers (to) from noncontrolling interests | 14,079 | (324,267 | ) | (40,561 | ) | ||||||
Change from net income attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests | $ | 123,987 | $ | (240,756 | ) | $ | 136,140 |
(1) | In 2013, 2012, and 2011, 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 share-based compensation under employee and director benefit plans (Note 13), issuances of stock pursuant to the continuing offer (Note 15), issuances of common stock in 2012 and 2011 (Note 14), the acquisition of additional ownership interest in International Plaza in 2012, redemption of the outlet joint venture partner's interest in 2013, 2013 stock repurchases (Note 14), issuances of Operating Partnership units in connection with the acquisition of centers (Note 2), and redemptions of certain redeemable Operating Partnership Units. |
|
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) | 100 | % | $ | 200,000 | 1.64 | % | 1.35 | % | (1) | 2.99 | % | (1) | February 2019 | |||||
Receive variable (LIBOR) /pay-fixed swap (1) | 100 | % | 175,000 | 1.65 | % | 1.35 | % | (1) | 3.00 | % | (1) | February 2019 | ||||||
Receive variable (LIBOR) /pay-fixed swap (1) | 100 | % | 100,000 | 1.64 | % | 1.35 | % | (1) | 2.99 | % | (1) | February 2019 | ||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 95.0 | % | 129,205 | 2.64 | % | 2.35 | % | 4.99 | % | September 2020 | ||||||||
Unconsolidated Joint Ventures: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap (3) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (3) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 |
(1) | The hedged forecasted transaction for each of these swaps is the first previously unhedged one-month LIBOR-indexed interest payments accrued and made each month beginning January 2, 2014 on a debt principal amount equal to the swap notional, regardless of the specific debt agreement from which they may flow. The Company is currently using these swaps to manage interest rate risk on the $475 million TRG Term Loan. The credit spread on this loan can also vary within a range of 1.35% to 1.90%, depending on the Company's leverage ratio at the measurement date. |
(2) | The notional amount of the swap is equal to the outstanding principal balance of the loan on MacArthur Center. |
(3) | The notional amount on each of these swaps is equal to 50% of the outstanding principal balance of the loan on Fair Oaks Mall, 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) | |||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | $ | 9,990 | $ | (2,821 | ) | $ | (13,609 | ) | Interest Expense | $ | (3,221 | ) | $ | (3,190 | ) | $ | (3,488 | ) | |||||||
Interest rate contracts – UJVs | 5,083 | (1,976 | ) | (7,081 | ) | Equity in Income of UJVs | (3,080 | ) | (3,600 | ) | (2,788 | ) | |||||||||||||
Total derivatives in cash flow hedging relationships | $ | 15,073 | $ | (4,797 | ) | $ | (20,690 | ) | $ | (6,301 | ) | $ | (6,790 | ) | $ | (6,276 | ) | ||||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (605 | ) | $ | (605 | ) | $ | (839 | ) | |||||||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (188 | ) | (376 | ) | ||||||||||||||||||||
Total realized losses on settled cash flow hedges | $ | (605 | ) | $ | (793 | ) | $ | (1,215 | ) |
Fair Value | |||||||||
Consolidated Balance Sheet Location | December 31 2013 | December 31 2012 | |||||||
Derivatives designated as hedging instruments: | |||||||||
Asset derivatives: | |||||||||
Interest rate contracts – consolidated subsidiaries | Deferred Charges and Other Assets | $ | 1,543 | ||||||
Liability derivatives: | |||||||||
Interest rate contract – consolidated subsidiaries | Accounts Payable and Accrued Liabilities | $ | (3,418 | ) | $ | (11,865 | ) | ||
Interest rate contracts – UJVs | Investment in UJVs | (5,938 | ) | (11,021 | ) | ||||
Total liabilities designated as hedging instruments | $ | (9,356 | ) | $ | (22,886 | ) |
|
2014 | $ | 393,115 | |
2015 | 356,935 | ||
2016 | 321,521 | ||
2017 | 281,729 | ||
2018 | 241,121 | ||
Thereafter | 735,323 |
2014 | $ | 12,772 | |
2015 | 9,540 | ||
2016 | 11,446 | ||
2017 | 12,224 | ||
2018 | 12,243 | ||
Thereafter | 814,768 |
|
|
|
|
Fair Value Measurements as of December 31, 2013 Using | Fair Value Measurements as of December 31, 2012 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 | $ | 2,452 | ||||||||||||||
Insurance deposit | $ | 12,225 | 11,291 | |||||||||||||
Derivative interest rate contracts (Note 10) | $ | 1,543 | ||||||||||||||
Total assets | $ | 12,225 | $ | 1,543 | $ | 13,743 | ||||||||||
Derivative interest rate contract (Note 10) | $ | (3,418 | ) | $ | (11,865 | ) | ||||||||||
Total liabilities | $ | (3,418 | ) | $ | (11,865 | ) |
2013 | 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Notes payable | $ | 3,058,053 | $ | 3,107,119 | $ | 2,952,030 | $ | 3,082,265 |
|
2013 | 2012 | 2011 | |||||||||
Issuance of a note receivable in connection with the sale of peripheral land | $ | 7,411 | |||||||||
Issuance of note and other receivable in connection with the sale of Taubman TCBL's assets (Note 2) | $ | 9,353 | |||||||||
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 | ||||||||||
Issuance of redeemable equity in connection with acquisition of Taubman TCBL (Note 2) | 11,882 | ||||||||||
Receipt of escrow in connection with the sale of Taubman TCBL (Note 2) | 3,550 | ||||||||||
Relinquishment of redeemable equity in connection with disposition of Taubman TCBL (Note 2) | 8,855 | ||||||||||
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 | 14,030 | 19,952 | 29,803 |
|
Taubman Centers, Inc. AOCI | Noncontrolling Interests AOCI | ||||||||||||||||||||||
Cumulative translation adjustment | Unrealized gains (losses) on interest rate instruments and other | Total | Cumulative translation adjustment | Unrealized gains (losses) on interest rate instruments and other | Total | ||||||||||||||||||
January 1, 2011 | $ | (14,925 | ) | $ | (14,925 | ) | $ | 15,802 | $ | 15,802 | |||||||||||||
Current Period Other Comprehensive Income | (13,137 | ) | (13,137 | ) | (6,240 | ) | (6,240 | ) | |||||||||||||||
Amounts due to changes in ownership | 449 | 449 | (449 | ) | (449 | ) | |||||||||||||||||
December 31, 2011 | $ | (27,613 | ) | $ | (27,613 | ) | $ | 9,113 | $ | 9,113 | |||||||||||||
Current Period Other Comprehensive Income | 1,888 | (2,551 | ) | (663 | ) | 756 | (1,162 | ) | (406 | ) | |||||||||||||
Amounts due to changes in ownership | 6,212 | 6,212 | (6,212 | ) | (6,212 | ) | |||||||||||||||||
December 31, 2012 | $ | 1,888 | $ | (23,952 | ) | $ | (22,064 | ) | $ | 756 | $ | 1,739 | $ | 2,495 | |||||||||
Other comprehensive income/(loss) before reclassifications | 3,150 | 6,117 | 9,267 | 1,257 | 2,700 | 3,957 | |||||||||||||||||
Amounts reclassified from AOCI | 3,875 | 3,875 | 1,708 | 1,708 | |||||||||||||||||||
Net current period other comprehensive income/(loss) | 3,150 | 9,992 | 13,142 | 1,257 | 4,408 | 5,665 | |||||||||||||||||
Adjustments due to changes in ownership | 2 | 6 | 8 | (2 | ) | (6 | ) | (8 | ) | ||||||||||||||
December 31, 2013 | $ | 5,040 | $ | (13,954 | ) | $ | (8,914 | ) | $ | 2,011 | $ | 6,141 | $ | 8,152 |
Details about AOCI Components | Amounts reclassified from AOCI | Affected line item in Consolidated Statement of Operations | ||||
(Gains)/losses on interest rate instruments and other: | ||||||
Realized loss on interest rate contracts - consolidated subsidiaries | $ | 3,826 | Interest Expense | |||
Realized loss on interest rate contracts - UJVs | 3,080 | Equity in Income of UJVs | ||||
Realized gain on sale of securities (Note 17) | (1,323 | ) | Nonoperating Income | |||
Total reclassifications for the period | $ | 5,583 |
|
2013 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 183,257 | $ | 178,187 | $ | 193,938 | $ | 211,772 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 10,346 | 11,481 | 12,220 | 18,418 | ||||||||||||
Net income | 46,356 | 33,603 | 43,243 | 66,166 | ||||||||||||
Net income attributable to TCO common shareowners | 27,744 | 17,842 | 24,488 | 39,834 | ||||||||||||
Earnings per common share – basic | $ | 0.44 | $ | 0.28 | $ | 0.38 | $ | 0.63 | ||||||||
Earnings per common share – diluted | $ | 0.43 | $ | 0.28 | $ | 0.38 | $ | 0.62 |
2012 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 169,264 | $ | 179,465 | $ | 189,539 | $ | 209,706 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 11,901 | 11,170 | 12,672 | 12,751 | ||||||||||||
Net income | 32,177 | 31,448 | 45,061 | 49,131 | ||||||||||||
Net income attributable to TCO common shareowners | 17,531 | 16,373 | 21,700 | 27,907 | ||||||||||||
Earnings per common share – basic | $ | 0.30 | $ | 0.28 | $ | 0.36 | $ | 0.45 | ||||||||
Earnings per common share – diluted | $ | 0.30 | $ | 0.27 | $ | 0.35 | $ | 0.44 |
|
|
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, 2013 | |||||||||||
Allowance for doubtful receivables | $3,424 | $489 | $(1,979) | $1,934 | |||||||
Year Ended December 31, 2012 | |||||||||||
Allowance for doubtful receivables | $3,303 | $1,397 | $(1,276) | $3,424 | |||||||
Year Ended December 31, 2011 | |||||||||||
Allowance for doubtful receivables | $7,966 | $2,032 | $(2,535) | $(4,160) | (1) | $3,303 |
|
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 | $ | 72,015 | $ | 281,108 | $ | 281,108 | $ | 160,020 | $ | 121,088 | 1982 | 40 years | |||||||||||||||||
Cherry Creek Shopping Center Denver, CO | 99,087 | 130,923 | 230,010 | 230,010 | 134,920 | 95,090 | $ | 280,000 | 1990 | 40 years | |||||||||||||||||||||
City Creek Shopping Center Salt Lake City, UT | 75,229 | 603 | 75,832 | 75,832 | 5,006 | 70,826 | 84,560 | 2012 | 30 years | ||||||||||||||||||||||
Dolphin Mall, Miami, FL | $ | 34,881 | 222,301 | 63,250 | $ | 34,881 | 285,551 | 320,432 | 95,231 | 225,201 | 2001 | 50 years | |||||||||||||||||||
Fairlane Town Center, Dearborn, MI | 17,330 | 104,668 | 51,392 | 17,330 | 156,060 | 173,390 | 79,364 | 94,026 | 1996 | 40 years | |||||||||||||||||||||
The Gardens on El Paseo/ El Paseo Village Palm Desert, CA | 23,500 | 131,858 | 5,029 | 23,500 | 136,887 | 160,387 | 7,654 | 152,733 | 84,197 / 16,322 | (1) | 2011 | 40 years/ 48 years | |||||||||||||||||||
Great Lakes Crossing Outlets Auburn Hills, MI | 15,506 | 188,773 | 44,779 | 15,506 | 233,552 | 249,058 | 117,129 | 131,929 | 221,541 | 1998 | 50 years | ||||||||||||||||||||
The Mall at Green Hills Nashville, TN | 48,551 | 332,261 | 2,556 | 48,551 | 334,817 | 383,368 | 21,141 | 362,227 | 150,000 | 2011 | 40 years | ||||||||||||||||||||
International Plaza Tampa, FL | 299,244 | 42,323 | 341,567 | 341,567 | 124,459 | 217,108 | 325,000 | (2) | 2001 | 50 years | |||||||||||||||||||||
MacArthur Center, Norfolk, VA | 142,804 | 21,215 | 164,019 | 164,019 | 66,081 | 97,938 | 129,205 | 1999 | 50 years | ||||||||||||||||||||||
Northlake Mall Charlotte, NC | 22,540 | 141,365 | 12,532 | 22,540 | 153,897 | 176,437 | 67,729 | 108,708 | 215,500 | 2005 | 50 years | ||||||||||||||||||||
The Mall at Partridge Creek Clinton Township, MI | 14,097 | 118,531 | 15,715 | 14,097 | 134,246 | 148,343 | 54,202 | 94,141 | 79,162 | 2007 | 50 years | ||||||||||||||||||||
The Mall at Short Hills Short Hills, NJ | 25,114 | 167,595 | 164,857 | 25,114 | 332,452 | 357,566 | 166,140 | 191,426 | 540,000 | 1980 | 40 years | ||||||||||||||||||||
Stony Point Fashion Park Richmond, VA | 10,677 | 90,731 | 14,159 | 10,677 | 104,890 | 115,567 | 50,382 | 65,185 | 99,526 | (3) | 2003 | 50 years | |||||||||||||||||||
Taubman Prestige Outlets Chesterfield Chesterfield, MO | 16,079 | 108,934 | 16,079 | 108,934 | 125,013 | 2,038 | 122,975 | 2013 | 50 years | ||||||||||||||||||||||
Twelve Oaks Mall Novi, MI | 25,410 | 190,455 | 88,074 | 25,410 | 278,529 | 303,939 | 135,279 | 168,660 | 1977 | 50 years | |||||||||||||||||||||
The Mall at Wellington Green Wellington, FL | 18,967 | 180,799 | 15,213 | 21,439 | 193,540 | 214,979 | 82,734 | 132,245 | 200,000 | 2001 | 50 years | ||||||||||||||||||||
The Shops at Willow Bend Plano, TX | 26,192 | 212,565 | 37,106 | 26,192 | 249,671 | 275,863 | 94,170 | 181,693 | 2001 | 50 years | |||||||||||||||||||||
Other: | |||||||||||||||||||||||||||||||
Office Facilities | 32,462 | 32,462 | 32,462 | 24,085 | 8,377 | ||||||||||||||||||||||||||
Peripheral Land | 30,880 | 30,880 | 30,880 | 30,880 | |||||||||||||||||||||||||||
Construction in Process and Development - pre-construction costs | 73,160 | 132,218 | 46,946 | 73,163 | 179,166 | 252,329 | 252,329 | ||||||||||||||||||||||||
Assets under CDD Obligations | 4,164 | 61,411 | 4,164 | 61,411 | 65,575 | 27,585 | 37,990 | ||||||||||||||||||||||||
Other | 6,966 | 6,966 | 6,966 | 1,633 | 5,333 | ||||||||||||||||||||||||||
Total | $ | 407,048 | $ | 3,216,888 | $ | 861,149 | $ | 409,523 | $ | 4,075,567 | $ | 4,485,090 | (4) | $ | 1,516,982 | $ | 2,968,108 | ||||||||||||||
Total Real Estate Assets | Accumulated Depreciation | ||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||||
Balance, beginning of year | $ | 4,246,000 | $ | 4,020,954 | $ | 3,528,297 | Balance, beginning of year | $ | (1,395,876 | ) | $ | (1,271,943 | ) | $ | (1,199,247 | ) | |||||||||
Acquisitions | 543,136 | (5) | Depreciation - continuing operations | (142,458 | ) | (134,858 | ) | (117,466 | ) | ||||||||||||||||
New development and improvements | 280,972 | 237,877 | 76,026 | Depreciation - discontinued operations | (9,764 | ) | |||||||||||||||||||
Disposals/Write-offs | (35,964 | ) | (11,972 | ) | (123,839 | ) | (6) | Disposals/Write-offs | 21,352 | 10,925 | 54,534 | (6) | |||||||||||||
Transfers In/(Out) | (5,918 | ) | (859 | ) | (2,666 | ) | Transfers In/(Out) | ||||||||||||||||||
Balance, end of year | $ | 4,485,090 | $ | 4,246,000 | $ | 4,020,954 | Balance, end of year | $ | (1,516,982 | ) | $ | (1,395,876 | ) | $ | (1,271,943 | ) |
(1) | Balances represent the two different mortgage notes held separately on The Gardens on El Paseo and El Paseo Village for $84.2 million and $16.3 million which include $2.7 million and $0.2 million, respectively, of purchase accounting premiums. |
(2) | In January 2014, the Company sold a total of 49.9% of its interests in the entity that owns International Plaza. International Plaza will be accounted for as an Unconsolidated Joint Venture for all periods subsequent to the disposition. |
(3) | In January 2014, the Company used the funds from the sale of the total of 49.9% of its interests in the entity that owns International Plaza to pay down the $99.5 million encumbrance on Stony Point Fashion Park. |
(4) | The unaudited aggregate cost for federal income tax purposes as of December 31, 2013 was $5.395 billion. |
(5) | Includes costs relating to the purchase of The Mall at Green Hills, The Gardens on El Paseo and El Paseo Village. |
(6) | 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. |
|
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 | ||||||||
2013 | 88,271,133 | 63,101,614 | 25,169,519 | 71% | 72% | ||||||||
2012 | 88,656,297 | 63,310,148 | 25,346,149 | 71 | 69 | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69 | 69 |
(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. |
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 | ||||||||
2013 | 88,271,133 | 63,101,614 | 25,169,519 | 71% | 72% | ||||||||
2012 | 88,656,297 | 63,310,148 | 25,346,149 | 71 | 69 | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69 | 69 |
(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. |
|
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 | ||||||||
2013 | 88,271,133 | 63,101,614 | 25,169,519 | 71% | 72% | ||||||||
2012 | 88,656,297 | 63,310,148 | 25,346,149 | 71 | 69 | ||||||||
2011 | 84,502,883 | 58,022,475 | 26,480,408 | 69 | 69 |
(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. |
|
2013 | 2012 | 2011 | |||||||||
State current | $ | 230 | $ | 205 | $ | 551 | |||||
State deferred | (77 | ) | (13 | ) | (366 | ) | |||||
Federal current | 547 | 1,011 | 217 | ||||||||
Federal deferred | 632 | 257 | 158 | ||||||||
Foreign current | 2,193 | 3,324 | (1) | 50 | |||||||
Foreign deferred | (116 | ) | 180 | (1) | |||||||
Total income tax expense | $ | 3,409 | $ | 4,964 | $ | 610 |
Tax Year | Expiration | Amount | ||||
2008 | 2028 | $ | 1,515 | |||
2009 | 2029 | 297 | ||||
2010 | 2030 | 37 | ||||
2011 | 2031 | 44 | ||||
2012 | 2032 | 101 |
2013 | 2012 | ||||||
Deferred tax assets: | |||||||
Federal | $ | 2,746 | $ | 3,378 | |||
Foreign | 1,821 | 1,090 | |||||
State | 527 | 182 | |||||
Total deferred tax assets | $ | 5,094 | $ | 4,650 | |||
Valuation allowances | (1,831 | ) | (991 | ) | |||
Net deferred tax assets | $ | 3,263 | $ | 3,659 | |||
Deferred tax liabilities: | |||||||
Federal | $ | 602 | $ | 609 | |||
Foreign | 449 | 401 | |||||
State | 107 | 107 | |||||
Total deferred tax liabilities | $ | 1,158 | $ | 1,117 |
Year | Dividends per common share declared | Return of capital | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | |||||||||||||||
2013 | $ | 2.0000 | $ | 0.2636 | $ | 1.7364 | $ | 0.0000 | $ | 0.0000 | ||||||||||
2012 | 1.8500 | 0.5429 | 1.3071 | 0.0000 | 0.0000 | |||||||||||||||
2011 | 1.7625 | 0.4455 | 1.3170 | 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 | ||||||||||||
2012 | $ | 1.350 | $ | 1.350 | $ | 0.0000 | $ | 0.0000 | ||||||||
2011 | 2.000 | 2.000 | 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 | ||||||||||||
2012 | $ | 1.28672 | $ | 1.28672 | $ | 0.0000 | $ | 0.0000 | ||||||||
2011 | 1.90625 | 1.90625 | 0.0000 | 0.0000 |
Year | Dividends per Series J Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2013 | $ | 1.6250 | $ | 1.6250 | $ | 0.0000 | $ | 0.0000 | ||||||||
2012 | 0.6184 | 0.6184 | 0.0000 | 0.0000 |
Year | Dividends per Series K Preferred share declared | Ordinary income | 15% Rate long term capital gain | Unrecaptured Sec. 1250 capital gain | ||||||||||||
2013 | $ | 1.24132 | $ | 1.24132 | $ | 0.0000 | $ | 0.0000 |
|
2013 | 2012 | ||||||
Land | $ | 336,360 | $ | 333,270 | |||
Buildings, improvements, and equipment | 3,896,401 | 3,749,180 | |||||
Construction in process | 106,035 | 116,850 | |||||
Development pre-construction costs | 146,294 | 46,700 | |||||
$ | 4,485,090 | $ | 4,246,000 | ||||
Accumulated depreciation and amortization | (1,516,982 | ) | (1,395,876 | ) | |||
$ | 2,968,108 | $ | 2,850,124 |
|
Shopping Center | Ownership as of December 31, 2013 and 2012 |
Arizona Mills (1) | 50% |
CityOn.Xi'an (under construction) | Note 2 |
CityOn.Zhengzhou (under construction) | Note 2 |
Fair Oaks | 50 |
Hanam Union Square (under construction) | Note 2 |
The Mall at Millenia | 50 |
Stamford Town Center | 50 |
Sunvalley | 50 |
The Mall at University Town Center (under construction) | Note 2 |
Waterside Shops | 50 |
Westfarms | 79 |
December 31 2013 | 2012 | ||||||
Assets: | |||||||
Properties | $ | 1,305,658 | $ | 1,129,647 | |||
Accumulated depreciation and amortization | (478,820 | ) | (473,101 | ) | |||
$ | 826,838 | $ | 656,546 | ||||
Cash and cash equivalents | 28,782 | 30,070 | |||||
Accounts and notes receivable, less allowance for doubtful accounts of $977 and $1,072 in 2013 and 2012 | 33,626 | 26,032 | |||||
Deferred charges and other assets | 28,095 | 31,282 | |||||
$ | 917,341 | $ | 743,930 | ||||
Liabilities and accumulated deficiency in assets: | |||||||
Mortgage notes payable | $ | 1,551,161 | $ | 1,490,857 | |||
Accounts payable and other liabilities | 70,226 | 68,282 | |||||
TRG's accumulated deficiency in assets | (412,204 | ) | (470,411 | ) | |||
Unconsolidated Joint Venture Partners' accumulated deficiency in assets | (291,842 | ) | (344,798 | ) | |||
$ | 917,341 | $ | 743,930 | ||||
TRG's accumulated deficiency in assets (above) | $ | (412,204 | ) | $ | (470,411 | ) | |
TRG's investment in projects under development (Note 2) | 193,306 | 128,279 | |||||
TRG basis adjustments, including elimination of intercompany profit | 118,132 | 114,136 | |||||
TCO's additional basis | 56,909 | 58,855 | |||||
Net Investment in Unconsolidated Joint Ventures | $ | (43,857 | ) | $ | (169,141 | ) | |
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures | 371,549 | 383,293 | |||||
Investment in Unconsolidated Joint Ventures | $ | 327,692 | $ | 214,152 |
Year Ended December 31 | |||||||||||
2013 | 2012 | 2011 | |||||||||
Revenues | $ | 294,720 | $ | 282,136 | $ | 266,455 | |||||
Maintenance, taxes, utilities, promotion, and other operating expenses | $ | 92,901 | $ | 91,094 | $ | 84,922 | |||||
Interest expense | 68,998 | 68,760 | 61,034 | ||||||||
Depreciation and amortization | 36,644 | 37,342 | 38,389 | ||||||||
Total operating costs | $ | 198,543 | $ | 197,196 | $ | 184,345 | |||||
Nonoperating income | 18 | 162 | |||||||||
Net income | $ | 96,177 | $ | 84,958 | $ | 82,272 | |||||
Net income attributable to TRG | $ | 53,166 | $ | 47,763 | $ | 46,208 | |||||
Realized intercompany profit, net of depreciation on TRG’s basis adjustments | 1,245 | 2,677 | 1,802 | ||||||||
Depreciation of TCO's additional basis | (1,946 | ) | (1,946 | ) | (1,946 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 52,465 | $ | 48,494 | $ | 46,064 | |||||
Beneficial interest in Unconsolidated Joint Ventures’ operations: | |||||||||||
Revenues less maintenance, taxes, utilities, promotion, and other operating expenses | $ | 114,939 | $ | 107,044 | $ | 100,773 | |||||
Interest expense | (37,554 | ) | (35,862 | ) | (31,607 | ) | |||||
Depreciation and amortization | (24,920 | ) | (22,688 | ) | (23,102 | ) | |||||
Equity in income of Unconsolidated Joint Ventures | $ | 52,465 | $ | 48,494 | $ | 46,064 |
|
2013 | 2012 | ||||||
Trade | $ | 32,162 | $ | 33,351 | |||
Notes | 9,407 | 9,512 | |||||
Straight-line rent and recoveries | 33,558 | 29,594 | |||||
$ | 75,127 | $ | 72,457 | ||||
Less: Allowance for doubtful accounts | (1,934 | ) | (3,424 | ) | |||
$ | 73,193 | $ | 69,033 |
|
2013 | 2012 | ||||||
Leasing costs | $ | 37,478 | $ | 36,291 | |||
Accumulated amortization | (18,380 | ) | (16,472 | ) | |||
$ | 19,098 | $ | 19,819 | ||||
In-place leases, net | 20,275 | 22,751 | |||||
Deferred financing costs, net | 16,319 | 13,071 | |||||
Insurance deposit (Note 17) | 12,225 | 11,291 | |||||
Deposits | 4,320 | 6,295 | |||||
Prepaid expenses | 4,952 | 5,181 | |||||
Deferred tax asset, net | 3,263 | 3,659 | |||||
TCBL disposition escrow (Note 2) | 3,550 | ||||||
Investments (Note 17) | 2,452 | ||||||
Other, net | 8,934 | 6,913 | |||||
$ | 89,386 | $ | 94,982 |
|
2013 | 2012 | Stated Interest Rate | Maturity Date | Balance Due on Maturity | Facility Amount | ||||||||||||
Beverly Center | (1) (2) | $ | 310,468 | 5.28% | |||||||||||||
Cherry Creek Shopping Center | $ | 280,000 | 280,000 | 5.24% | 06/08/16 | 280,000 | |||||||||||
City Creek Center | 84,560 | (3) | 4.37% | 08/01/23 | 68,575 | ||||||||||||
Dolphin Mall | (2) | 250,000 | (4) | LIBOR + 1.75% | |||||||||||||
El Paseo Village | 16,322 | (5) | 16,698 | (5) | 4.42% | 12/06/15 | 15,565 | ||||||||||
Fairlane Town Center | (2) | 60,000 | (4) | LIBOR + 1.75% | |||||||||||||
The Gardens on El Paseo | 84,197 | (6) | 85,336 | (6) | 6.10% | 06/11/16 | 81,480 | ||||||||||
Great Lakes Crossing Outlets | 221,541 | 3.60% | 01/06/23 | 177,038 | |||||||||||||
Great Lakes Crossing Outlets | 126,036 | 5.25% | |||||||||||||||
The Mall at Green Hills | 150,000 | (8) | LIBOR+1.60% | 12/01/18 | (7) | 150,000 | |||||||||||
The Mall at Green Hills | 108,284 | (8) | 6.89% | ||||||||||||||
International Plaza | 325,000 | (9) | 325,000 | 4.85% | 12/01/21 | 285,503 | |||||||||||
MacArthur Center | 129,205 | 130,567 | LIBOR + 2.35% | (10) | 09/01/20 | 117,234 | |||||||||||
Northlake Mall | 215,500 | 215,500 | 5.41% | 02/06/16 | 215,500 | ||||||||||||
The Mall at Partridge Creek | 79,162 | 80,222 | 6.15% | 07/06/20 | 70,433 | ||||||||||||
The Mall at Short Hills | 540,000 | 540,000 | 5.47% | 12/14/15 | 540,000 | ||||||||||||
Stony Point Fashion Park | 99,526 | 101,644 | 6.24% | 06/01/14 | (11) | 98,585 | |||||||||||
Twelve Oaks Mall | (2) | 85,000 | (4) | LIBOR + 1.75% | |||||||||||||
The Mall at Wellington Green | 200,000 | 200,000 | 5.44% | 05/06/15 | 200,000 | ||||||||||||
$65M Revolving Credit Facility | 33,040 | 37,275 | LIBOR + 1.40% | 04/30/14 | 33,040 | 65,000 | (12) | ||||||||||
$1.1B Revolving Credit Facility | 125,000 | (2) (4) | LIBOR + 1.45% | (4) | 03/29/17 | (4) | 125,000 | 1,100,000 | (4) | ||||||||
$475M Unsecured Term Loan | 475,000 | (1) (2) | LIBOR + 1.35% | (1) | 02/28/19 | 475,000 | |||||||||||
$ | 3,058,053 | $ | 2,952,030 |
(1) | TRG is the borrower under the $475 million unsecured term loan with an accordion feature to increase the borrowing capacity up to $600 million. The loan bears interest at a range of LIBOR plus 1.35% to LIBOR plus 1.90% based on the Company's total leverage ratio. From January 2, 2014 until maturity, the LIBOR rate is swapped to a fixed rate of 1.65% (Note 10). Proceeds from the unsecured loan were utilized to pay off the mortgage payable on Beverly Center in November 2013. |
(2) | The entities that own Beverly Center, Dolphin Mall, Fairlane Town Center, Twelve Oaks Mall, and The Shops at Willow Bend are guarantors under the $475 million unsecured term loan and the $1.1 billion unsecured revolving credit facility. |
(3) | The Operating Partnership has provided a limited guarantee of the repayment of the City Creek loan, which could be triggered only upon a decline in center occupancy to a level that the Company believes is remote. |
(4) | TRG is the borrower under the $1.1 billion unsecured revolving credit facility with an accordion feature to increase the borrowing capacity to $1.5 billion. The facility bears interest at a range of LIBOR plus 1.45% to LIBOR plus 1.85% with a facility fee ranging from 0.20% to 0.35% based on the Company's total leverage ratio. The unused borrowing capacity at December 31, 2013 was $975.0 million. The facility has a one-year extension option. Prior the refinancing of the Company's revolving credit facility in 2013, Dolphin Mall, Fairlane Town Center, and Twelve Oaks Mall were the borrowers and the collateral for the Company's $650 million revolving credit facility. |
(5) | Balance includes purchase accounting adjustment of $0.2 million premium in 2013 and 2012, for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(6) | Balance includes purchase accounting adjustment of $2.7 million and $3.9 million premium in 2013 and 2012, respectively, for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(7) | Has a one-year extension option. |
(8) | Balance includes purchase accounting adjustment of $2.0 million premium for an above market interest rate upon acquisition of the center in December 2011 (Note 2). |
(9) | In January 2014, the Company sold a total of 49.9% of its interests in the entity that owns International Plaza (Note 21). |
(10) | Stated interest rate is swapped to an effective rate of 4.99% until maturity (Note 10). |
(11) | In January 2014, the Company paid off the mortgage note payable on Stony Point Fashion Park (Note 21). |
(12) | The unused borrowing capacity at December 31, 2013 was $26.5 million. |
2014 | $ | 141,090 | (1) | |
2015 | 769,399 | |||
2016 | 591,140 | |||
2017 | 139,901 | (2) | ||
2018 | 165,635 | (3) | ||
Thereafter | 1,248,011 | |||
Total principal maturities | $ | 3,055,176 | ||
Net unamortized debt premiums | 2,877 | |||
Total notes payable | $ | 3,058,053 |
(1) | Includes $99.5 million that was repaid in January 2014 (Note 21). |
(2) | Includes $125.0 million with one-year extension option. |
(3) | Includes $150.0 million with one-year extension option. |
At 100% | At Beneficial Interest | ||||||||||||||
Consolidated Subsidiaries | Unconsolidated Joint Ventures | Consolidated Subsidiaries | Unconsolidated Joint Ventures | ||||||||||||
Debt as of: | |||||||||||||||
December 31, 2013 | $ | 3,058,053 | $ | 1,551,161 | $ | 2,891,592 | $ | 868,942 | |||||||
December 31, 2012 | 2,952,030 | 1,490,857 | 2,785,501 | 841,363 | |||||||||||
Capitalized interest: | |||||||||||||||
Year Ended December 31, 2013 | $ | 16,385 | (1) | $ | 587 | $ | 15,839 | $ | 320 | ||||||
Year Ended December 31, 2012 | 3,594 | (1) | 67 | 3,487 | 33 | ||||||||||
Interest expense: | |||||||||||||||
Year Ended December 31, 2013 | $ | 130,023 | $ | 68,998 | $ | 121,353 | $ | 37,554 | |||||||
Year Ended December 31, 2012 | 142,616 | 68,760 | 126,031 | 35,862 | |||||||||||
(1) | The Company capitalizes interest costs incurred in funding its equity contributions to development projects accounted for as UJVs. The capitalized interest cost is included in the Company's basis in its investment in UJVs. Such capitalized interest reduces interest expense in the Company's Consolidated Statement of Operations and Comprehensive Income and in the table above is included within Consolidated Subsidiaries. |
|
2012 | |||
Balance January 1 | $ | 84,235 | |
Contributions | 231 | ||
Distributions | (2,456 | ) | |
Allocation of net income (loss) | (976 | ) | |
Allocation of other comprehensive income (loss) | (49 | ) | |
Capital relinquished in connection with TCBL disposition (Note 2) | (8,855 | ) | |
Transfer to nonredeemable equity | (72,035 | ) | |
Adjustments of redeemable noncontrolling interests | (95 | ) | |
Balance December 31 | $ | — |
2013 | 2012 | ||||||
Non-redeemable noncontrolling interests: | |||||||
Noncontrolling interests in consolidated joint ventures | $ | (37,191 | ) | $ | (45,066 | ) | |
Noncontrolling interests in partnership equity of TRG | (58,342 | ) | (44,242 | ) | |||
$ | (95,533 | ) | $ | (89,308 | ) |
2013 | 2012 | 2011 | |||||||||
Net income (loss) attributable to noncontrolling interests: | |||||||||||
Non-redeemable noncontrolling interests: | |||||||||||
Noncontrolling share of income of consolidated joint ventures | $ | 10,344 | $ | 14,867 | $ | 15,477 | |||||
Noncontrolling share of income of TRG | 46,434 | 37,752 | 80,161 | ||||||||
TRG Series F preferred distributions | (372 | ) | |||||||||
$ | 56,778 | $ | 52,619 | $ | 95,266 | ||||||
Redeemable noncontrolling interests | (976 | ) | (739 | ) | |||||||
$ | 56,778 | $ | 51,643 | $ | 94,527 |
2013 | 2012 | 2011 | |||||||||
Net income attributable to Taubman Centers, Inc. common shareowners | $ | 109,908 | $ | 83,511 | $ | 176,701 | |||||
Transfers (to) from the noncontrolling interest – | |||||||||||
Increase (Decrease) in Taubman Centers, Inc.’s paid-in capital for the adjustments of noncontrolling interest (1) | 15,129 | 14,903 | (40,561 | ) | |||||||
Decrease in Taubman Centers, Inc.’s paid-in capital related to the acquisition of additional ownership interest in International Plaza (Note 2) | (339,170 | ) | |||||||||
Decrease in Taubman Centers, Inc.’s paid-in capital related to the acquisition of additional ownership interest in the outlet joint venture | (1,050 | ) | |||||||||
Net transfers (to) from noncontrolling interests | 14,079 | (324,267 | ) | (40,561 | ) | ||||||
Change from net income attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests | $ | 123,987 | $ | (240,756 | ) | $ | 136,140 |
(1) | In 2013, 2012, and 2011, 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 share-based compensation under employee and director benefit plans (Note 13), issuances of stock pursuant to the continuing offer (Note 15), issuances of common stock in 2012 and 2011 (Note 14), the acquisition of additional ownership interest in International Plaza in 2012, redemption of the outlet joint venture partner's interest in 2013, 2013 stock repurchases (Note 14), issuances of Operating Partnership units in connection with the acquisition of centers (Note 2), and redemptions of certain redeemable Operating Partnership Units. |
|
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) | 100 | % | $ | 200,000 | 1.64 | % | 1.35 | % | (1) | 2.99 | % | (1) | February 2019 | |||||
Receive variable (LIBOR) /pay-fixed swap (1) | 100 | % | 175,000 | 1.65 | % | 1.35 | % | (1) | 3.00 | % | (1) | February 2019 | ||||||
Receive variable (LIBOR) /pay-fixed swap (1) | 100 | % | 100,000 | 1.64 | % | 1.35 | % | (1) | 2.99 | % | (1) | February 2019 | ||||||
Receive variable (LIBOR) /pay-fixed swap (2) | 95.0 | % | 129,205 | 2.64 | % | 2.35 | % | 4.99 | % | September 2020 | ||||||||
Unconsolidated Joint Ventures: | ||||||||||||||||||
Receive variable (LIBOR) /pay-fixed swap (3) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 | ||||||||
Receive variable (LIBOR) /pay-fixed swap (3) | 50.0 | % | 137,500 | 2.40 | % | 1.70 | % | 4.10 | % | April 2018 |
(1) | The hedged forecasted transaction for each of these swaps is the first previously unhedged one-month LIBOR-indexed interest payments accrued and made each month beginning January 2, 2014 on a debt principal amount equal to the swap notional, regardless of the specific debt agreement from which they may flow. The Company is currently using these swaps to manage interest rate risk on the $475 million TRG Term Loan. The credit spread on this loan can also vary within a range of 1.35% to 1.90%, depending on the Company's leverage ratio at the measurement date. |
(2) | The notional amount of the swap is equal to the outstanding principal balance of the loan on MacArthur Center. |
(3) | The notional amount on each of these swaps is equal to 50% of the outstanding principal balance of the loan on Fair Oaks Mall, 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) | |||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||||
Derivatives in cash flow hedging relationships: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | $ | 9,990 | $ | (2,821 | ) | $ | (13,609 | ) | Interest Expense | $ | (3,221 | ) | $ | (3,190 | ) | $ | (3,488 | ) | |||||||
Interest rate contracts – UJVs | 5,083 | (1,976 | ) | (7,081 | ) | Equity in Income of UJVs | (3,080 | ) | (3,600 | ) | (2,788 | ) | |||||||||||||
Total derivatives in cash flow hedging relationships | $ | 15,073 | $ | (4,797 | ) | $ | (20,690 | ) | $ | (6,301 | ) | $ | (6,790 | ) | $ | (6,276 | ) | ||||||||
Realized losses on settled cash flow hedges: | |||||||||||||||||||||||||
Interest rate contracts – consolidated subsidiaries | Interest Expense | $ | (605 | ) | $ | (605 | ) | $ | (839 | ) | |||||||||||||||
Interest rate contract – UJVs | Equity in Income of UJVs | (188 | ) | (376 | ) | ||||||||||||||||||||
Total realized losses on settled cash flow hedges | $ | (605 | ) | $ | (793 | ) | $ | (1,215 | ) |
Fair Value | |||||||||
Consolidated Balance Sheet Location | December 31 2013 | December 31 2012 | |||||||
Derivatives designated as hedging instruments: | |||||||||
Asset derivatives: | |||||||||
Interest rate contracts – consolidated subsidiaries | Deferred Charges and Other Assets | $ | 1,543 | ||||||
Liability derivatives: | |||||||||
Interest rate contract – consolidated subsidiaries | Accounts Payable and Accrued Liabilities | $ | (3,418 | ) | $ | (11,865 | ) | ||
Interest rate contracts – UJVs | Investment in UJVs | (5,938 | ) | (11,021 | ) | ||||
Total liabilities designated as hedging instruments | $ | (9,356 | ) | $ | (22,886 | ) |
|
2014 | $ | 393,115 | |
2015 | 356,935 | ||
2016 | 321,521 | ||
2017 | 281,729 | ||
2018 | 241,121 | ||
Thereafter | 735,323 |
2014 | $ | 12,772 | |
2015 | 9,540 | ||
2016 | 11,446 | ||
2017 | 12,224 | ||
2018 | 12,243 | ||
Thereafter | 814,768 |
|
Fair Value Measurements as of December 31, 2013 Using | Fair Value Measurements as of December 31, 2012 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 | $ | 2,452 | ||||||||||||||
Insurance deposit | $ | 12,225 | 11,291 | |||||||||||||
Derivative interest rate contracts (Note 10) | $ | 1,543 | ||||||||||||||
Total assets | $ | 12,225 | $ | 1,543 | $ | 13,743 | ||||||||||
Derivative interest rate contract (Note 10) | $ | (3,418 | ) | $ | (11,865 | ) | ||||||||||
Total liabilities | $ | (3,418 | ) | $ | (11,865 | ) |
2013 | 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Notes payable | $ | 3,058,053 | $ | 3,107,119 | $ | 2,952,030 | $ | 3,082,265 |
|
2013 | 2012 | 2011 | |||||||||
Issuance of a note receivable in connection with the sale of peripheral land | $ | 7,411 | |||||||||
Issuance of note and other receivable in connection with the sale of Taubman TCBL's assets (Note 2) | $ | 9,353 | |||||||||
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 | ||||||||||
Issuance of redeemable equity in connection with acquisition of Taubman TCBL (Note 2) | 11,882 | ||||||||||
Receipt of escrow in connection with the sale of Taubman TCBL (Note 2) | 3,550 | ||||||||||
Relinquishment of redeemable equity in connection with disposition of Taubman TCBL (Note 2) | 8,855 | ||||||||||
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 | 14,030 | 19,952 | 29,803 |
|
Taubman Centers, Inc. AOCI | Noncontrolling Interests AOCI | ||||||||||||||||||||||
Cumulative translation adjustment | Unrealized gains (losses) on interest rate instruments and other | Total | Cumulative translation adjustment | Unrealized gains (losses) on interest rate instruments and other | Total | ||||||||||||||||||
January 1, 2011 | $ | (14,925 | ) | $ | (14,925 | ) | $ | 15,802 | $ | 15,802 | |||||||||||||
Current Period Other Comprehensive Income | (13,137 | ) | (13,137 | ) | (6,240 | ) | (6,240 | ) | |||||||||||||||
Amounts due to changes in ownership | 449 | 449 | (449 | ) | (449 | ) | |||||||||||||||||
December 31, 2011 | $ | (27,613 | ) | $ | (27,613 | ) | $ | 9,113 | $ | 9,113 | |||||||||||||
Current Period Other Comprehensive Income | 1,888 | (2,551 | ) | (663 | ) | 756 | (1,162 | ) | (406 | ) | |||||||||||||
Amounts due to changes in ownership | 6,212 | 6,212 | (6,212 | ) | (6,212 | ) | |||||||||||||||||
December 31, 2012 | $ | 1,888 | $ | (23,952 | ) | $ | (22,064 | ) | $ | 756 | $ | 1,739 | $ | 2,495 | |||||||||
Other comprehensive income/(loss) before reclassifications | 3,150 | 6,117 | 9,267 | 1,257 | 2,700 | 3,957 | |||||||||||||||||
Amounts reclassified from AOCI | 3,875 | 3,875 | 1,708 | 1,708 | |||||||||||||||||||
Net current period other comprehensive income/(loss) | 3,150 | 9,992 | 13,142 | 1,257 | 4,408 | 5,665 | |||||||||||||||||
Adjustments due to changes in ownership | 2 | 6 | 8 | (2 | ) | (6 | ) | (8 | ) | ||||||||||||||
December 31, 2013 | $ | 5,040 | $ | (13,954 | ) | $ | (8,914 | ) | $ | 2,011 | $ | 6,141 | $ | 8,152 |
Details about AOCI Components | Amounts reclassified from AOCI | Affected line item in Consolidated Statement of Operations | ||||
(Gains)/losses on interest rate instruments and other: | ||||||
Realized loss on interest rate contracts - consolidated subsidiaries | $ | 3,826 | Interest Expense | |||
Realized loss on interest rate contracts - UJVs | 3,080 | Equity in Income of UJVs | ||||
Realized gain on sale of securities (Note 17) | (1,323 | ) | Nonoperating Income | |||
Total reclassifications for the period | $ | 5,583 |
|
2013 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 183,257 | $ | 178,187 | $ | 193,938 | $ | 211,772 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 10,346 | 11,481 | 12,220 | 18,418 | ||||||||||||
Net income | 46,356 | 33,603 | 43,243 | 66,166 | ||||||||||||
Net income attributable to TCO common shareowners | 27,744 | 17,842 | 24,488 | 39,834 | ||||||||||||
Earnings per common share – basic | $ | 0.44 | $ | 0.28 | $ | 0.38 | $ | 0.63 | ||||||||
Earnings per common share – diluted | $ | 0.43 | $ | 0.28 | $ | 0.38 | $ | 0.62 |
2012 | ||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Revenues | $ | 169,264 | $ | 179,465 | $ | 189,539 | $ | 209,706 | ||||||||
Equity in income of Unconsolidated Joint Ventures | 11,901 | 11,170 | 12,672 | 12,751 | ||||||||||||
Net income | 32,177 | 31,448 | 45,061 | 49,131 | ||||||||||||
Net income attributable to TCO common shareowners | 17,531 | 16,373 | 21,700 | 27,907 | ||||||||||||
Earnings per common share – basic | $ | 0.30 | $ | 0.28 | $ | 0.36 | $ | 0.45 | ||||||||
Earnings per common share – diluted | $ | 0.30 | $ | 0.27 | $ | 0.35 | $ | 0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|