|
Michigan
|
|
38-2033632
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
200 East Long Lake Road, Suite 300, Bloomfield Hills, Michigan
|
|
48304-2324
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
(248) 258-6800
|
|||
(Registrant's telephone number, including area code)
|
|
|
|
PART I – FINANCIAL INFORMATION
|
||
Item 1.
|
|
|
|
Consolidated Balance Sheet –
March 31, 2018 and December 31, 2017
|
|
|
Consolidated Statement of Operations and Comprehensive Income –
Three Months Ended March 31, 2018 and 2017
|
|
|
Consolidated Statement of Changes in Equity (Deficit) –
Three Months Ended March 31, 2018 and 2017
|
|
|
Consolidated Statement of Cash Flows –
Three Months Ended March 31, 2018 and 2017
|
|
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
PART II – OTHER INFORMATION
|
||
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 6.
|
||
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Assets:
|
|
|
|
||||
Properties
|
$
|
4,527,155
|
|
|
$
|
4,461,045
|
|
Accumulated depreciation and amortization
|
(1,311,979
|
)
|
|
(1,276,916
|
)
|
||
|
$
|
3,215,176
|
|
|
$
|
3,184,129
|
|
Investment in Unconsolidated Joint Ventures (Note 4)
|
603,848
|
|
|
605,629
|
|
||
Cash and cash equivalents (Note 13)
|
53,920
|
|
|
42,499
|
|
||
Restricted cash (Note 13)
|
126,954
|
|
|
121,905
|
|
||
Accounts and notes receivable, less allowance for doubtful accounts of $13,632 and $10,237 in 2018 and 2017
|
73,917
|
|
|
78,566
|
|
||
Accounts receivable from related parties
|
2,235
|
|
|
1,365
|
|
||
Deferred charges and other assets
|
169,945
|
|
|
180,499
|
|
||
Total Assets
|
$
|
4,245,995
|
|
|
$
|
4,214,592
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Notes payable, net (Note 5)
|
$
|
3,640,128
|
|
|
$
|
3,555,228
|
|
Accounts payable and accrued liabilities
|
277,743
|
|
|
307,041
|
|
||
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures (Note 4)
|
490,485
|
|
|
494,851
|
|
||
|
$
|
4,408,356
|
|
|
$
|
4,357,120
|
|
Commitments and contingencies (Notes 5, 6, 7, 8, and 9)
|
|
|
|
|
|
||
|
|
|
|
||||
Redeemable noncontrolling interest (Note 6)
|
$
|
7,500
|
|
|
$
|
7,500
|
|
|
|
|
|
||||
Equity (Deficit):
|
|
|
|
|
|
||
Taubman Centers, Inc. Shareowners’ Equity:
|
|
|
|
|
|
||
Series B Non-Participating Convertible Preferred Stock, $0.001 par and liquidation value, 40,000,000 shares authorized, 24,937,221 and 24,938,114 shares issued and outstanding at March 31, 2018 and December 31, 2017
|
$
|
25
|
|
|
$
|
25
|
|
Series J Cumulative Redeemable Preferred Stock, 7,700,000 shares authorized, no par, $192.5 million liquidation preference, 7,700,000 shares issued and outstanding at both March 31, 2018 and December 31, 2017
|
|
|
|
||||
Series K Cumulative Redeemable Preferred Stock, 6,800,000 shares authorized, no par, $170.0 million liquidation preference, 6,800,000 shares issued and outstanding at both March 31, 2018 and December 31, 2017
|
|
|
|
||||
Common Stock, $0.01 par value, 250,000,000 shares authorized, 60,991,114 and 60,832,918 shares issued and outstanding at March 31, 2018 and December 31, 2017
|
610
|
|
|
608
|
|
||
Additional paid-in capital
|
673,727
|
|
|
675,333
|
|
||
Accumulated other comprehensive inc
ome (loss) (Notes 1, 7, and 12)
|
157
|
|
|
(6,919
|
)
|
||
Dividends in excess of net income (Notes 1 and 7)
|
(667,602
|
)
|
|
(646,807
|
)
|
||
|
$
|
6,917
|
|
|
$
|
22,240
|
|
Noncontrolling interests (Note 6)
|
(176,778
|
)
|
|
(172,268
|
)
|
||
|
$
|
(169,861
|
)
|
|
$
|
(150,028
|
)
|
Total Liabilities and Equity
|
$
|
4,245,995
|
|
|
$
|
4,214,592
|
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Revenues:
|
|
|
|
|
|||
Minimum rents
|
$
|
86,825
|
|
|
$
|
84,303
|
|
Overage rents
|
2,625
|
|
|
2,575
|
|
||
Expense recoveries (Note 1)
|
51,528
|
|
|
53,012
|
|
||
Management, leasing, and development services (Note 1)
|
794
|
|
|
917
|
|
||
Other (Note 1)
|
19,720
|
|
|
8,276
|
|
||
|
$
|
161,492
|
|
|
$
|
149,083
|
|
Expenses:
|
|
|
|
||||
Maintenance, taxes, utilities, and promotion
|
$
|
37,637
|
|
|
$
|
39,711
|
|
Other operating
|
23,866
|
|
|
19,319
|
|
||
Management, leasing, and development services
|
302
|
|
|
579
|
|
||
General and administrative
|
8,493
|
|
|
10,751
|
|
||
Restructuring charge (Note 1)
|
(346
|
)
|
|
1,896
|
|
||
Costs associated with shareowner activism (Note 1)
|
3,500
|
|
|
3,500
|
|
||
Interest expense
|
30,823
|
|
|
25,546
|
|
||
Depreciation and amortization
|
35,022
|
|
|
37,711
|
|
||
|
$
|
139,297
|
|
|
$
|
139,013
|
|
Nonoperating income (expense) (Notes 7, 9, and 11)
|
(7,143
|
)
|
|
2,779
|
|
||
Income before income tax expense and equity in income of Unconsolidated Joint Ventures
|
$
|
15,052
|
|
|
$
|
12,849
|
|
Income tax expense (Note 3)
|
(184
|
)
|
|
(208
|
)
|
||
Equity in income of Unconsolidated Joint Ventures (Note 4)
|
19,728
|
|
|
20,118
|
|
||
Net income
|
$
|
34,596
|
|
|
$
|
32,759
|
|
Net income attributable to noncontrolling interests (Note 6)
|
(9,623
|
)
|
|
(9,234
|
)
|
||
Net income attributable to Taubman Centers, Inc.
|
$
|
24,973
|
|
|
$
|
23,525
|
|
Distributions to participating securities of TRG (Note 8)
|
(599
|
)
|
|
(571
|
)
|
||
Preferred stock dividends
|
(5,784
|
)
|
|
(5,784
|
)
|
||
Net income attributable to Taubman Centers, Inc. common shareowners
|
$
|
18,590
|
|
|
$
|
17,170
|
|
|
|
|
|
||||
Net income
|
$
|
34,596
|
|
|
$
|
32,759
|
|
Other comprehensive income (Note 12):
|
|
|
|
||||
Unrealized gain (loss) on interest rate instruments and other
|
6,419
|
|
|
(2,803
|
)
|
||
Cumulative translation adjustment
|
3,721
|
|
|
9,449
|
|
||
Reclassification adjustment for amounts recognized in net income
|
774
|
|
|
3,235
|
|
||
|
$
|
10,914
|
|
|
$
|
9,881
|
|
Comprehensive income
|
$
|
45,510
|
|
|
$
|
42,640
|
|
Comprehensive income attributable to noncontrolling interests
|
(12,793
|
)
|
|
(12,115
|
)
|
||
Comprehensive income attributable to Taubman Centers, Inc.
|
$
|
32,717
|
|
|
$
|
30,525
|
|
|
|
|
|
||||
Basic earnings per common share (Note 10)
|
$
|
0.31
|
|
|
$
|
0.28
|
|
|
|
|
|
||||
Diluted earnings per common share (Note 10)
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
|
|
|
||||
Cash dividends declared per common share
|
$
|
0.6550
|
|
|
$
|
0.6250
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding – basic
|
60,917,235
|
|
|
60,555,466
|
|
|
Taubman Centers, Inc. Shareowners’ Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
Preferred Stock
|
|
Common Stock
|
|
Paid-In Capital
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Dividends in Excess of Net Income
|
|
Non-Redeemable Noncontrolling Interests
|
|
Total Equity (Deficit)
|
||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|||||||||||||||||||||
Balance, January 1, 2017
|
39,529,059
|
|
|
$
|
25
|
|
|
60,430,613
|
|
|
$
|
604
|
|
|
$
|
657,281
|
|
|
$
|
(35,916
|
)
|
|
$
|
(549,914
|
)
|
|
$
|
(142,783
|
)
|
|
$
|
(70,703
|
)
|
Issuance of common stock pursuant to Continuing Offer (Notes 8 and 9)
|
(75,000
|
)
|
|
|
|
|
75,005
|
|
|
1
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
Share-based compensation under employee and director benefit plans (Note 8)
|
|
|
|
|
179,802
|
|
|
2
|
|
|
5,507
|
|
|
|
|
|
|
|
|
|
|
|
5,509
|
|
|||||||||
Former Taubman Asia President redeemable equity adjustment (Note 6)
|
|
|
|
|
|
|
|
|
(266
|
)
|
|
|
|
|
|
|
|
(266
|
)
|
||||||||||||||
Adjustments of noncontrolling interests (Note 6)
|
|
|
|
|
|
|
|
|
(19
|
)
|
|
(14
|
)
|
|
|
|
(159
|
)
|
|
(192
|
)
|
||||||||||||
Dividends and distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
(44,283
|
)
|
|
(17,406
|
)
|
|
(61,689
|
)
|
|||||||||||||
Other
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
137
|
|
|
|
|
|
141
|
|
|||||||||||
Net income (excludes $192 of net loss attributable to redeemable noncontrolling interest) (Note 6)
|
|
|
|
|
|
|
|
|
|
|
|
|
23,525
|
|
|
9,426
|
|
|
32,951
|
|
|||||||||||||
Other comprehensive income (Note 12):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Unrealized loss on interest rate instruments and other
|
|
|
|
|
|
|
|
|
|
|
(1,985
|
)
|
|
|
|
(818
|
)
|
|
(2,803
|
)
|
|||||||||||||
Cumulative translation adjustment
|
|
|
|
|
|
|
|
|
|
|
6,694
|
|
|
|
|
2,755
|
|
|
9,449
|
|
|||||||||||||
Reclassification adjustment for amounts recognized in net income
|
|
|
|
|
|
|
|
|
|
|
2,291
|
|
|
|
|
944
|
|
|
3,235
|
|
|||||||||||||
Balance, March 31, 2017
|
39,454,059
|
|
|
$
|
25
|
|
|
60,685,420
|
|
|
$
|
607
|
|
|
$
|
662,506
|
|
|
$
|
(28,930
|
)
|
|
$
|
(570,535
|
)
|
|
$
|
(148,041
|
)
|
|
$
|
(84,368
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance, January 1, 2018
|
39,438,114
|
|
|
$
|
25
|
|
|
60,832,918
|
|
|
$
|
608
|
|
|
$
|
675,333
|
|
|
$
|
(6,919
|
)
|
|
$
|
(646,807
|
)
|
|
$
|
(172,268
|
)
|
|
$
|
(150,028
|
)
|
Issuance of common stock pursuant to Continuing Offer (Notes 8 and 9)
|
(893
|
)
|
|
|
|
3,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
Share-based compensation under employee and director benefit plans (Note 8)
|
|
|
|
|
154,843
|
|
|
2
|
|
|
(1,535
|
)
|
|
|
|
|
|
|
|
(1,533
|
)
|
||||||||||||
Adjustments of noncontrolling interests (Note 6)
|
|
|
|
|
|
|
|
|
(71
|
)
|
|
9
|
|
|
|
|
|
10
|
|
|
(52
|
)
|
|||||||||||
Dividends and distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
(46,331
|
)
|
|
(17,087
|
)
|
|
(63,418
|
)
|
|||||||||||||
Other (Note 1)
|
|
|
|
|
|
|
|
|
|
|
|
(677
|
)
|
|
563
|
|
|
(278
|
)
|
|
(392
|
)
|
|||||||||||
Net income (excludes $52 of net loss attributable to redeemable noncontrolling interest) (Note 6)
|
|
|
|
|
|
|
|
|
|
|
|
|
24,973
|
|
|
9,675
|
|
|
34,648
|
|
|||||||||||||
Other comprehensive income (Note 12):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Unrealized gain on interest rate instruments
|
|
|
|
|
|
|
|
|
|
|
4,553
|
|
|
|
|
1,866
|
|
|
6,419
|
|
|||||||||||||
Cumulative translation adjustment
|
|
|
|
|
|
|
|
|
|
|
2,641
|
|
|
|
|
1,080
|
|
|
3,721
|
|
|||||||||||||
Reclassification adjustment for amounts recognized in net income
|
|
|
|
|
|
|
|
|
|
|
550
|
|
|
|
|
224
|
|
|
774
|
|
|||||||||||||
Balance, March 31, 2018
|
39,437,221
|
|
|
$
|
25
|
|
|
60,991,114
|
|
|
$
|
610
|
|
|
$
|
673,727
|
|
|
$
|
157
|
|
|
$
|
(667,602
|
)
|
|
$
|
(176,778
|
)
|
|
$
|
(169,861
|
)
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Cash Flows From Operating Activities:
|
|
|
|
||||
Net income
|
$
|
34,596
|
|
|
$
|
32,759
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
35,022
|
|
|
37,711
|
|
||
Provision for bad debts
|
3,913
|
|
|
2,890
|
|
||
Fair value adjustment for marketable equity securities (Notes 1 and 11)
|
10,262
|
|
|
|
|
||
Income from Unconsolidated Joint Ventures in excess of distributions (Note 1)
|
(3,408
|
)
|
|
29,343
|
|
||
Other
|
4,103
|
|
|
5,866
|
|
||
Increase (decrease) in cash attributable to changes in assets and liabilities:
|
|
|
|
|
|
||
Receivables, deferred charges, and other assets
|
1,428
|
|
|
(6,118
|
)
|
||
Accounts payable and accrued liabilities
|
(35,310
|
)
|
|
5,792
|
|
||
Net Cash Provided By Operating Activities
|
$
|
50,606
|
|
|
$
|
108,243
|
|
|
|
|
|
|
|
||
Cash Flows From Investing Activities:
|
|
|
|
|
|
||
Additions to properties
|
$
|
(58,676
|
)
|
|
$
|
(79,436
|
)
|
Insurance proceeds for capital items at The Mall of San Juan
|
4,787
|
|
|
|
|
||
Funding development deposit (Note 2)
|
|
|
|
(10,998
|
)
|
||
Contributions to Unconsolidated Joint Ventures
|
|
|
|
(1,628
|
)
|
||
Distributions from Unconsolidated Joint Ventures in excess of income (Notes 1 and 2)
|
1,726
|
|
|
39,289
|
|
||
Other
|
22
|
|
|
21
|
|
||
Net Cash Used In Investing Activities
|
$
|
(52,141
|
)
|
|
$
|
(52,752
|
)
|
|
|
|
|
|
|
||
Cash Flows From Financing Activities:
|
|
|
|
|
|
||
Proceeds from revolving lines of credit, net
|
$
|
13,295
|
|
|
$
|
35,300
|
|
Debt proceeds
|
550,000
|
|
|
301,589
|
|
||
Debt payments
|
(476,654
|
)
|
|
(303,951
|
)
|
||
Debt issuance costs
|
(2,925
|
)
|
|
(6,595
|
)
|
||
Issuance of common stock and/or TRG Units in connection with incentive plans
|
(2,293
|
)
|
|
1,964
|
|
||
Distributions to noncontrolling interests
|
(17,087
|
)
|
|
(17,406
|
)
|
||
Distributions to participating securities of TRG
|
(599
|
)
|
|
(571
|
)
|
||
Cash dividends to preferred shareowners
|
(5,784
|
)
|
|
(5,784
|
)
|
||
Cash dividends to common shareowners
|
(39,948
|
)
|
|
(37,928
|
)
|
||
Net Cash Provided By (Used In) Financing Activities
|
$
|
18,005
|
|
|
$
|
(33,382
|
)
|
|
|
|
|
|
|
||
Net Increase In Cash, Cash Equivalents, and Restricted Cash
|
$
|
16,470
|
|
|
$
|
22,109
|
|
|
|
|
|
|
|
||
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period (Note 13)
|
164,404
|
|
|
152,965
|
|
||
|
|
|
|
|
|
||
Cash and Cash Equivalents, and Restricted Cash at End of Period (Note 13)
|
$
|
180,874
|
|
|
$
|
175,074
|
|
|
|
Three Months Ended March 31
|
||||||
|
|
2018
|
|
2017
|
||||
Expense recoveries
|
|
$
|
51,528
|
|
|
$
|
53,012
|
|
Shopping center and other operational revenues
(1)
|
|
10,820
|
|
|
7,644
|
|
||
Management, leasing, and development services
|
|
794
|
|
|
917
|
|
||
Total revenue from contracts with customers
|
|
$
|
63,142
|
|
|
$
|
61,573
|
|
(1)
|
Represents consolidated Other revenue reported on the Consolidated Statement of Operations and Comprehensive Income excluding lease cancellation income.
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Federal deferred
|
$
|
(87
|
)
|
|
$
|
152
|
|
Foreign current
|
172
|
|
|
88
|
|
||
Foreign deferred
|
138
|
|
|
(121
|
)
|
||
State current
|
3
|
|
|
86
|
|
||
State deferred
|
(42
|
)
|
|
3
|
|
||
Total income tax expense
|
$
|
184
|
|
|
$
|
208
|
|
|
2018
|
|
2017
|
||||
Deferred tax assets:
|
|
|
|
||||
Federal
|
$
|
589
|
|
|
$
|
503
|
|
Foreign
|
1,620
|
|
|
1,788
|
|
||
State
|
589
|
|
|
545
|
|
||
Total deferred tax assets
|
$
|
2,798
|
|
|
$
|
2,836
|
|
Valuation allowances
|
(1,591
|
)
|
|
(1,620
|
)
|
||
Net deferred tax assets
|
$
|
1,207
|
|
|
$
|
1,216
|
|
Deferred tax liabilities:
|
|
|
|
|
|||
Foreign
|
$
|
1,701
|
|
|
$
|
1,517
|
|
Total deferred tax liabilities
|
$
|
1,701
|
|
|
$
|
1,517
|
|
Shopping Center
|
|
Ownership as of
March 31, 2018 and
December 31, 2017
|
CityOn.Xi'an
|
|
50%
|
CityOn.Zhengzhou
|
|
49
|
Country Club Plaza
|
|
50
|
Fair Oaks Mall
|
|
50
|
International Plaza
|
|
50.1
|
The Mall at Millenia
|
|
50
|
Stamford Town Center
|
|
50
|
Starfield Hanam
|
|
34.3
|
Sunvalley
|
|
50
|
The Mall at University Town Center
|
|
50
|
Waterside Shops
|
|
50
|
Westfarms
|
|
79
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Assets:
|
|
|
|
||||
Properties
|
$
|
3,762,220
|
|
|
$
|
3,756,890
|
|
Accumulated depreciation and amortization
|
(789,714
|
)
|
|
(767,678
|
)
|
||
|
$
|
2,972,506
|
|
|
$
|
2,989,212
|
|
Cash and cash equivalents
|
140,243
|
|
|
147,102
|
|
||
Accounts and notes receivable, less allowance for doubtful accounts of $5,967 and $4,706 in 2018 and 2017
|
125,570
|
|
|
121,173
|
|
||
Deferred charges and other assets
|
121,356
|
|
|
136,837
|
|
||
|
$
|
3,359,675
|
|
|
$
|
3,394,324
|
|
|
|
|
|
||||
Liabilities and accumulated equity (deficiency) in assets:
|
|
|
|
|
|
||
Notes payable, net
|
$
|
2,854,469
|
|
|
$
|
2,860,384
|
|
Accounts payable and other liabilities
|
441,808
|
|
|
471,948
|
|
||
TRG's accumulated deficiency in assets
|
(45,562
|
)
|
|
(48,338
|
)
|
||
Unconsolidated Joint Venture Partners' accumulated equity in assets
|
108,960
|
|
|
110,330
|
|
||
|
$
|
3,359,675
|
|
|
$
|
3,394,324
|
|
|
|
|
|
||||
TRG's accumulated deficiency in assets (above)
|
$
|
(45,562
|
)
|
|
$
|
(48,338
|
)
|
TRG's advances to CityOn.Zhengzhou
|
47,359
|
|
|
46,106
|
|
||
TRG basis adjustments, including elimination of intercompany profit
|
62,929
|
|
|
63,886
|
|
||
TCO's additional basis
|
48,637
|
|
|
49,124
|
|
||
Net investment in Unconsolidated Joint Ventures
|
$
|
113,363
|
|
|
$
|
110,778
|
|
Distributions in excess of investments in and net income of Unconsolidated Joint Ventures
|
490,485
|
|
|
494,851
|
|
||
Investment in Unconsolidated Joint Ventures
|
$
|
603,848
|
|
|
$
|
605,629
|
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Revenues
|
$
|
155,288
|
|
|
$
|
140,600
|
|
Maintenance, taxes, utilities, promotion, and other operating expenses
|
$
|
52,790
|
|
|
$
|
48,380
|
|
Interest expense
|
32,467
|
|
|
30,369
|
|
||
Depreciation and amortization
|
32,784
|
|
|
29,767
|
|
||
Total operating costs
|
$
|
118,041
|
|
|
$
|
108,516
|
|
Nonoperating income, net
|
347
|
|
|
1,851
|
|
||
Income tax expense
|
(1,416
|
)
|
|
(2,943
|
)
|
||
Gain on disposition, net of tax
(1)
|
—
|
|
|
3,713
|
|
||
Net income
|
$
|
36,178
|
|
|
$
|
34,705
|
|
|
|
|
|
||||
Net income attributable to TRG
|
$
|
18,706
|
|
|
$
|
18,422
|
|
Realized intercompany profit, net of depreciation on TRG’s basis adjustments
|
1,509
|
|
|
2,183
|
|
||
Depreciation of TCO's additional basis
|
(487
|
)
|
|
(487
|
)
|
||
Equity in income of Unconsolidated Joint Ventures
|
$
|
19,728
|
|
|
$
|
20,118
|
|
|
|
|
|
||||
Beneficial interest in Unconsolidated Joint Ventures’ operations:
|
|
|
|
|
|
||
Revenues less maintenance, taxes, utilities, promotion, and other operating expenses
|
$
|
54,244
|
|
|
$
|
51,101
|
|
Interest expense
|
(16,751
|
)
|
|
(15,781
|
)
|
||
Depreciation and amortization
|
(17,055
|
)
|
|
(15,652
|
)
|
||
Income tax expense
|
(710
|
)
|
|
(1,633
|
)
|
||
Gain on disposition, net of tax
(1)
|
—
|
|
|
2,083
|
|
||
Equity in income of Unconsolidated Joint Ventures
|
$
|
19,728
|
|
|
$
|
20,118
|
|
|
At 100%
|
|
At Beneficial Interest
|
|
||||||||||||
|
Consolidated Subsidiaries
|
|
Unconsolidated Joint Ventures
|
|
Consolidated Subsidiaries
|
|
Unconsolidated Joint Ventures
|
|
||||||||
Debt as of:
|
|
|
|
|
|
|
|
|
||||||||
March 31, 2018
|
$
|
3,640,128
|
|
|
$
|
2,854,469
|
|
|
$
|
3,346,646
|
|
|
$
|
1,456,561
|
|
|
December 31, 2017
|
3,555,228
|
|
|
2,860,384
|
|
|
3,261,777
|
|
|
1,459,854
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Capitalized interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Three Months Ended March 31, 2018
|
$
|
3,293
|
|
|
$
|
—
|
|
|
$
|
3,285
|
|
|
$
|
—
|
|
|
Three Months Ended March 31, 2017
|
4,081
|
|
(1)
|
551
|
|
(2)
|
4,039
|
|
(1)
|
551
|
|
(2)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Three Months Ended March 31, 2018
|
$
|
30,823
|
|
|
$
|
32,467
|
|
|
$
|
27,812
|
|
|
$
|
16,751
|
|
|
Three Months Ended March 31, 2017
|
25,546
|
|
|
30,369
|
|
|
22,571
|
|
|
15,781
|
|
|
(1)
|
The Company capitalizes interest costs incurred in funding its equity contributions to development projects accounted for as Unconsolidated Joint Ventures. The capitalized interest cost is included in the Company's basis in its investment in Unconsolidated Joint Ventures. Such capitalized interest reduces interest expense on the Consolidated Statement of Operations and Comprehensive Income and in the table above is included within Consolidated Subsidiaries.
|
(2)
|
Capitalized interest on the Asia Unconsolidated Joint Venture construction financing is presented at the Company's beneficial interest in both the Unconsolidated Joint Ventures (at 100%) and Unconsolidated Joint Ventures (at Beneficial Interest) columns.
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Balance, January 1
|
$
|
7,500
|
|
|
$
|
8,704
|
|
Former Taubman Asia President vested redeemable equity
|
|
|
|
266
|
|
||
Allocation of net loss
|
(52
|
)
|
|
(192
|
)
|
||
Adjustments of redeemable noncontrolling interest
|
52
|
|
|
192
|
|
||
Balance, March 31
|
$
|
7,500
|
|
|
$
|
8,970
|
|
|
2018
|
|
2017
|
||||
Non-redeemable noncontrolling interests:
|
|
|
|
||||
Noncontrolling interests in consolidated joint ventures
|
$
|
(159,654
|
)
|
|
$
|
(160,359
|
)
|
Noncontrolling interests in partnership equity of TRG
|
(17,124
|
)
|
|
(11,909
|
)
|
||
|
$
|
(176,778
|
)
|
|
$
|
(172,268
|
)
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Net income (loss) attributable to noncontrolling interests:
|
|
|
|
||||
Non-redeemable noncontrolling interests:
|
|
|
|
||||
Noncontrolling share of income of consolidated joint ventures
|
$
|
1,396
|
|
|
$
|
1,636
|
|
Noncontrolling share of income of TRG
|
8,279
|
|
|
7,790
|
|
||
|
$
|
9,675
|
|
|
$
|
9,426
|
|
Redeemable noncontrolling interest:
|
(52
|
)
|
|
(192
|
)
|
||
|
$
|
9,623
|
|
|
$
|
9,234
|
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Net income attributable to Taubman Centers, Inc. common shareowners
|
$
|
18,590
|
|
|
$
|
17,170
|
|
Transfers (to) from the noncontrolling interest:
|
|
|
|
|
|
||
(Decrease) increase in Taubman Centers, Inc.’s paid-in capital for adjustments of noncontrolling interest
(1)
|
(71
|
)
|
|
(19
|
)
|
||
Net transfers (to) from noncontrolling interests
|
(71
|
)
|
|
(19
|
)
|
||
Change from net income attributable to Taubman Centers, Inc. and transfers (to) from noncontrolling interests
|
$
|
18,519
|
|
|
$
|
17,151
|
|
(1)
|
In 2018 and 2017, 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 8), issuances of common stock pursuant to the Continuing Offer (Note 9), and in connection with the accounting for the Former Asia President's redeemable ownership interest.
|
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
|
%
|
|
1.60
|
%
|
(1)
|
3.24
|
%
|
(1)
|
February 2019
|
Receive variable (LIBOR) /pay-fixed swap
(1)
|
|
100
|
%
|
|
175,000
|
|
|
1.65
|
%
|
|
1.45
|
%
|
(1)
|
3.10
|
%
|
(1)
|
February 2019
|
|
Receive variable (LIBOR) /pay-fixed swap
(1)
|
|
100
|
%
|
|
100,000
|
|
|
1.64
|
%
|
|
1.45% / 1.60%
|
|
(1)
|
3.09% / 3.24%
|
|
(1)
|
February 2019
|
|
Receive variable (LIBOR) /pay-fixed swap
(2)
|
|
100
|
%
|
|
100,000
|
|
|
2.14
|
%
|
|
1.60
|
%
|
(2)
|
3.74
|
%
|
(2)
|
February 2022
|
|
Receive variable (LIBOR) /pay-fixed swap
(2)
|
|
100
|
%
|
|
100,000
|
|
|
2.14
|
%
|
|
1.60
|
%
|
(2)
|
3.74
|
%
|
(2)
|
February 2022
|
|
Receive variable (LIBOR) /pay-fixed swap
(2)
|
|
100
|
%
|
|
50,000
|
|
|
2.14
|
%
|
|
1.60
|
%
|
(2)
|
3.74
|
%
|
(2)
|
February 2022
|
|
Receive variable (LIBOR) /pay-fixed swap
(2)
|
|
100
|
%
|
|
50,000
|
|
|
2.14
|
%
|
|
1.60
|
%
|
(2)
|
3.74
|
%
|
(2)
|
February 2022
|
|
Receive variable (LIBOR) /pay-fixed swap
(3)
|
|
100
|
%
|
|
12,000
|
|
|
2.09
|
%
|
|
1.40
|
%
|
|
3.49
|
%
|
|
March 2024
|
|
Unconsolidated Joint Ventures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receive variable (LIBOR) /pay-fixed swap
(4)
|
|
50
|
%
|
|
129,590
|
|
|
2.40
|
%
|
|
1.70
|
%
|
|
4.10
|
%
|
|
April 2018
|
|
Receive variable (LIBOR) /pay-fixed swap
(4)
|
|
50
|
%
|
|
129,590
|
|
|
2.40
|
%
|
|
1.70
|
%
|
|
4.10
|
%
|
|
April 2018
|
|
Receive variable (LIBOR) /pay-fixed swap
(5)
|
|
50.1
|
%
|
|
164,803
|
|
|
1.83
|
%
|
|
1.75
|
%
|
|
3.58
|
%
|
|
December 2021
|
|
Receive variable (LIBOR) USD/pay-fixed Korean Won (KRW) cross-currency interest rate swap
(6)
|
|
34.3
|
%
|
|
52,065 USD / 60,500,000 KRW
|
|
|
1.52
|
%
|
|
1.60
|
%
|
|
3.12
|
%
|
|
September 2020
|
(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 on a debt principal amount equal to the swap notional amount, 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 $
250 million
unsecured term loan and $
225 million
on the $
1.1 billion
primary unsecured revolving line of credit. The credit spreads on these loans can vary within a range of
1.25%
to
1.90%
on the $
250 million
unsecured term loan and
1.15%
to
1.70%
on the primary unsecured revolving line of credit, depending on the Company's total leverage ratio at the measurement date, resulting in an effective rate in the range of
2.89%
to
3.54%
on the $
250 million
unsecured term loan and
2.80%
to
3.35%
on $
225 million
of the $
1.1 billion
primary unsecured revolving line of credit during the remaining swap period.
|
(2)
|
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 on a debt principal amount equal to the swap notional amount, regardless of the specific debt agreement from which they may flow. The Company is currently using these swaps to manage interest rate risk on its
$300 million
unsecured term loan. The credit spread on this loan can vary within a range of
1.25%
to
1.90%
, depending on the Company's total leverage ratio at the measurement date, resulting in an effective rate in the range of
3.39%
to
4.04%
during the swap period.
|
(3)
|
The notional amount on this swap is equal to the outstanding principal balance of the floating rate loan on the U.S. headquarters building.
|
(4)
|
The notional amount on each of these swaps is equal to
50%
of the outstanding principal balance of the loan on Fair Oaks Mall.
|
(5)
|
The notional amount on this swap is equal to the outstanding principal balance of the floating rate loan on International Plaza.
|
(6)
|
The notional amount on this swap is equal to the outstanding principal balance of the U.S. dollar construction loan for Starfield Hanam. There is a cross-currency interest rate swap to fix the interest rate on the loan and swap the related principal and interest payments from U.S. dollars to KRW in order to reduce the impact of fluctuations in interest rates and exchange rates on the cash flows of the joint venture. The currency swap exchange rate is
1,162.0
.
|
|
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion)
|
|
Location of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion)
|
|
Amount of Gain or (Loss) Reclassified from AOCI into Income (Effective Portion)
|
||||||||||||
|
Three Months Ended March 31
|
|
|
|
Three Months Ended March 31
|
||||||||||||
|
2018
|
|
2017
|
|
|
|
2018
|
|
2017
|
||||||||
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate contracts – consolidated subsidiaries
|
$
|
5,872
|
|
|
$
|
764
|
|
|
Interest Expense
|
|
$
|
(463
|
)
|
|
$
|
(1,074
|
)
|
Interest rate contracts – UJVs
|
1,372
|
|
|
1,042
|
|
|
Equity in Income of UJVs
|
|
(306
|
)
|
|
(759
|
)
|
||||
Cross-currency interest rate contract – UJV
|
(51
|
)
|
|
36
|
|
|
Equity in Income of UJVs
|
|
(5
|
)
|
|
(1,402
|
)
|
||||
Total derivatives in cash flow hedging relationships
|
$
|
7,193
|
|
|
$
|
1,842
|
|
|
|
|
$
|
(774
|
)
|
|
$
|
(3,235
|
)
|
|
|
|
Fair Value
|
||||||
|
Consolidated Balance Sheet Location
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Derivatives designated as hedging instruments:
|
|
|
|
|
|
||||
Asset derivative:
|
|
|
|
|
|
||||
Interest rate contracts – consolidated subsidiaries
|
Deferred Charges and Other Assets
|
|
$
|
6,327
|
|
|
$
|
939
|
|
Interest rate contract - UJV
|
Investment in UJVs
|
|
1,830
|
|
|
760
|
|
||
Total assets designated as hedging instruments
|
|
|
$
|
8,157
|
|
|
$
|
1,699
|
|
|
|
|
|
|
|
||||
Liability derivatives:
|
|
|
|
|
|
|
|||
Interest rate contracts – consolidated subsidiary
|
Accounts Payable and Accrued Liabilities
|
|
|
|
|
$
|
(484
|
)
|
|
Interest rate contracts – UJV
|
Investment in UJVs
|
|
$
|
(55
|
)
|
|
(357
|
)
|
|
Cross-currency interest rate contract – UJV
|
Investment in UJVs
|
|
(1,700
|
)
|
|
(1,630
|
)
|
||
Total liabilities designated as hedging instruments
|
|
|
$
|
(1,755
|
)
|
|
$
|
(2,471
|
)
|
|
Number of Restricted TRG Profits Units
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2018
|
61,131
|
|
|
$
|
59.08
|
|
Granted
|
8,154
|
|
|
49.29
|
|
|
Outstanding at March 31, 2018
|
69,285
|
|
|
$
|
57.93
|
|
|
|
|
|
|||
Fully vested at March 31, 2018
|
3,826
|
|
|
$
|
59.03
|
|
|
Number of relative TSR Performance-based TRG Profits Units
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2018
|
129,733
|
|
|
$
|
25.59
|
|
Granted
|
18,345
|
|
|
22.22
|
|
|
Outstanding at March 31, 2018
|
148,078
|
|
|
$
|
25.17
|
|
|
|
|
|
|||
Fully vested at March 31, 2018
|
797
|
|
|
$
|
23.14
|
|
|
Number of NOI Performance-based TRG Profits Units
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2018
|
131,604
|
|
|
$
|
19.69
|
|
Granted
|
18,345
|
|
|
16.43
|
|
|
Outstanding at March 31, 2018
|
149,949
|
|
|
$
|
19.28
|
|
|
|
|
|
|||
Fully vested at March 31, 2018
|
2,668
|
|
|
$
|
33.56
|
|
|
Number of TSR PSU
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2018
|
40,850
|
|
|
$
|
107.38
|
|
Vested
|
(37,046
|
)
|
(1)
|
110.19
|
|
|
Granted
|
10,393
|
|
|
78.82
|
|
|
Outstanding at March 31, 2018
|
14,197
|
|
|
$
|
79.13
|
|
(1)
|
Based on the Company's market performance relative to that of a peer group, the actual number of shares of common stock issued upon vesting during the
three months ended
March 31, 2018
was
45,941
shares (
1.24
x) for the TSR PSU. That is, despite the completion of the applicable employee service requirements, the number of shares ultimately considered earned is determined by the extent to which the TSR market performance measure was achieved during the performance period.
|
|
Number of NOI PSU
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2018
|
3,804
|
|
|
$
|
67.00
|
|
Granted
|
10,393
|
|
|
58.28
|
|
|
Outstanding at March 31, 2018
|
14,197
|
|
|
$
|
60.59
|
|
|
Number of RSU
|
|
Weighted Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 20
18
(1)
|
195,021
|
|
|
$
|
69.22
|
|
Vested
|
(72,528
|
)
|
|
74.00
|
|
|
Granted
|
69,931
|
|
|
58.28
|
|
|
Forfeited
|
(1,940
|
)
|
|
57.68
|
|
|
Outstanding at March 31, 2018
|
190,484
|
|
|
$
|
63.50
|
|
(1)
|
The beginning balance outstanding and associated grant-date fair value were adjusted immaterially from previously reported amounts to reflect the actual number of RSU outstanding as of January 1, 2018.
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants, and Rights
|
|
Weighted-Average Exercise Price of Outstanding Options, Warrants, and Rights
|
|
Number of Securities Remaining Available for Future Issuances Under Equity Compensation Plans (Excluding Securities Reflected in Column (a))
|
|
||
|
(a)
|
|
(b)
|
|
(c)
|
|
||
Equity compensation plans approved by security holders:
|
|
|
|
|
|
|
||
2008 Omnibus Plan:
|
|
|
|
|
2,352,680
|
|
|
|
Profits Units
(1)
|
367,313
|
|
|
|
|
|
|
|
Performance Share Units
(2)
|
85,182
|
|
|
|
(3)
|
|
|
|
Restricted Share Units
|
190,484
|
|
|
|
(3)
|
|
|
|
Non-Employee Directors’ Deferred Compensation Plan
(4)
|
74,712
|
|
|
|
(3)
|
|
|
|
|
717,691
|
|
|
|
|
2,352,680
|
|
|
(1)
|
The maximum number of Relative TSR and NOI Performance-Based TRG Profits Units was issued at grant, eventually subject to a recovery and cancellation of previously granted amounts depending on actual performance against targeted measures of total shareholder return relative to that of a peer group and net operating income thresholds over a three-year period.
|
(2)
|
Amount represents
28,394
performance share units at their maximum payout ratio of
300%
. This amount may overstate dilution to the extent actual performance is different than such assumption. The actual number of performance share units that may ultimately vest will range from
0
-
300%
based on actual performance against targeted measures of total shareholder return relative to that of a peer group and net operating income thresholds over a three-year period.
|
(3)
|
Excludes restricted share units and performance share units issued under the Omnibus Plan because they are converted into common stock on a one-for-one basis at no additional cost.
|
(4)
|
The Deferred Compensation Plan, which was approved by the Board of Directors in May 2005, gives each non-employee director of the Company the right to defer the receipt of all or a portion of his or her annual director retainer fee until the termination of such director's service on the Board of Directors and for such deferred amount to be denominated in restricted share units. The number of restricted share units received equals the amount of the deferred retainer fee divided by the fair market value of the common stock on the business day immediately before the date the director would otherwise have been entitled to receive the retainer fee. The restricted share units represent the right to receive equivalent shares of common stock at the end of the deferral period. During the deferral period, when the Company pays cash dividends on the common stock, the directors' notional deferral accounts are credited with dividend equivalents on their deferred restricted share units, payable in additional restricted share units based on the fair market value of the common stock on the business day immediately before the record date of the applicable dividend payment. Each director's notional account is
100%
vested at all times.
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Net income attributable to Taubman Centers, Inc. common shareowners (Numerator):
|
|
|
|
|
|||
Basic
|
$
|
18,590
|
|
|
$
|
17,170
|
|
Impact of additional ownership of TRG
|
28
|
|
|
45
|
|
||
Diluted
|
$
|
18,618
|
|
|
$
|
17,215
|
|
|
|
|
|
||||
Shares (Denominator) – basic
|
60,917,235
|
|
|
60,555,466
|
|
||
Effect of dilutive securities
|
289,142
|
|
|
498,290
|
|
||
Shares (Denominator) – diluted
|
61,206,377
|
|
|
61,053,756
|
|
||
|
|
|
|
||||
Earnings per common share – basic
|
$
|
0.31
|
|
|
$
|
0.28
|
|
Earnings per common share – diluted
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
Three Months Ended March 31
|
||||
|
2018
|
|
2017
|
||
Weighted average noncontrolling TRG Units outstanding
|
4,145,247
|
|
|
4,018,981
|
|
Unissued TRG Units under unit option deferral elections
|
871,262
|
|
|
871,262
|
|
|
|
Fair Value Measurements as of March 31, 2018 Using
|
|
Fair Value Measurements as of
December 31, 2017 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) |
||||||||
SPG common shares
|
|
$
|
91,086
|
|
|
|
|
$
|
101,348
|
|
|
|
||||
Insurance deposit
|
|
8,903
|
|
|
|
|
|
16,703
|
|
|
|
|
||||
Derivative interest rate contracts (Note 7)
|
|
|
|
$
|
6,327
|
|
|
|
|
$
|
939
|
|
||||
Total assets
|
|
$
|
99,989
|
|
|
$
|
6,327
|
|
|
$
|
118,051
|
|
|
$
|
939
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivative interest rate contracts (Note 7)
|
|
|
|
|
|
|
|
|
|
|
$
|
(484
|
)
|
|||
Total liabilities
|
|
|
|
|
$
|
—
|
|
|
|
|
|
$
|
(484
|
)
|
|
2018
|
|
2017
|
||||||||||||
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
Notes payable, net
|
$
|
3,640,128
|
|
|
$
|
3,550,968
|
|
|
$
|
3,555,228
|
|
|
$
|
3,503,071
|
|
|
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, 2018
|
$
|
384
|
|
|
$
|
(7,303
|
)
|
|
$
|
(6,919
|
)
|
|
$
|
159
|
|
|
$
|
9,220
|
|
|
$
|
9,379
|
|
Other comprehensive income (loss) before reclassifications
|
2,641
|
|
|
4,553
|
|
|
7,194
|
|
|
1,080
|
|
|
1,866
|
|
|
2,946
|
|
||||||
Amounts reclassified from AOCI
|
|
|
550
|
|
|
550
|
|
|
|
|
224
|
|
|
224
|
|
||||||||
Net current period other comprehensive income (loss)
|
$
|
2,641
|
|
|
$
|
5,103
|
|
|
$
|
7,744
|
|
|
$
|
1,080
|
|
|
$
|
2,090
|
|
|
$
|
3,170
|
|
Adjustment related to SPG common shares investment for adoption of ASU No. 2016-01 (Note 1)
|
|
|
(677
|
)
|
|
(677
|
)
|
|
|
|
(278
|
)
|
|
(278
|
)
|
||||||||
Adjustments due to changes in ownership
|
|
|
|
9
|
|
|
9
|
|
|
|
|
|
(9
|
)
|
|
(9
|
)
|
||||||
March 31, 2018
|
$
|
3,025
|
|
|
$
|
(2,868
|
)
|
|
$
|
157
|
|
|
$
|
1,239
|
|
|
$
|
11,023
|
|
|
$
|
12,262
|
|
|
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, 2017
|
$
|
(23,147
|
)
|
|
$
|
(12,769
|
)
|
|
$
|
(35,916
|
)
|
|
$
|
(9,613
|
)
|
|
$
|
7,065
|
|
|
$
|
(2,548
|
)
|
Other comprehensive income (loss) before reclassifications
|
6,694
|
|
|
(1,985
|
)
|
|
4,709
|
|
|
2,755
|
|
|
(818
|
)
|
|
1,937
|
|
||||||
Amounts reclassified from AOCI
|
|
|
2,291
|
|
|
2,291
|
|
|
|
|
|
944
|
|
|
944
|
|
|||||||
Net current period other comprehensive income (loss)
|
$
|
6,694
|
|
|
$
|
306
|
|
|
$
|
7,000
|
|
|
$
|
2,755
|
|
|
$
|
126
|
|
|
$
|
2,881
|
|
Adjustments due to changes in ownership
|
(61
|
)
|
|
47
|
|
|
(14
|
)
|
|
61
|
|
|
(47
|
)
|
|
14
|
|
||||||
March 31, 2017
|
$
|
(16,514
|
)
|
|
$
|
(12,416
|
)
|
|
$
|
(28,930
|
)
|
|
$
|
(6,797
|
)
|
|
$
|
7,144
|
|
|
$
|
347
|
|
Details about AOCI Components
|
|
Amounts reclassified from AOCI
|
|
Affected line item on the Consolidated Statement of Operations and Comprehensive Income
|
||
Losses on interest rate instruments and other:
|
|
|
|
|
||
Realized loss on interest rate contracts - consolidated subsidiaries
|
|
$
|
463
|
|
|
Interest Expense
|
Realized loss on interest rate contracts - UJVs
|
|
306
|
|
|
Equity in Income of UJVs
|
|
Realized loss on cross-currency interest rate contract - UJV
|
|
5
|
|
|
Equity in Income of UJVs
|
|
Total reclassifications for the period
|
|
$
|
774
|
|
|
|
Details about AOCI Components
|
|
Amounts reclassified from AOCI
|
|
Affected line item on the Consolidated Statement of Operations and Comprehensive Income
|
||
Losses on interest rate instruments and other:
|
|
|
|
|
||
Realized loss on interest rate contracts - consolidated subsidiaries
|
|
$
|
1,074
|
|
|
Interest Expense
|
Realized loss on interest rate contracts - UJVs
|
|
759
|
|
|
Equity in Income of UJVs
|
|
Realized loss on cross-currency interest rate contract - UJV
|
|
1,402
|
|
|
Equity in Income of UJVs
|
|
Total reclassifications for the period
|
|
$
|
3,235
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Cash and cash equivalents
|
$
|
53,920
|
|
|
$
|
42,499
|
|
Restricted cash
|
126,954
|
|
|
121,905
|
|
||
Total Cash, Cash Equivalents, and Restricted Cash shown on the Consolidated Statement of Cash Flows
|
$
|
180,874
|
|
|
$
|
164,404
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Trailing 12-Months Ended March 31
(1)
|
||||
|
2018
|
|
2017
|
||
Consolidated Businesses:
|
|
|
|
||
Minimum rents
|
9.7
|
%
|
|
9.4
|
%
|
Overage rents
|
0.4
|
|
|
0.5
|
|
Expense recoveries
|
4.9
|
|
|
4.8
|
|
Mall tenant occupancy costs
|
15.1
|
%
|
|
14.7
|
%
|
Unconsolidated Joint Ventures:
|
|
|
|
||
Minimum rents
|
8.7
|
%
|
|
9.3
|
%
|
Overage rents
|
0.7
|
|
|
0.6
|
|
Expense recoveries
|
4.0
|
|
|
4.5
|
|
Mall tenant occupancy costs
|
13.3
|
%
|
|
14.4
|
%
|
Combined:
|
|
|
|
||
Minimum rents
|
9.2
|
%
|
|
9.4
|
%
|
Overage rents
|
0.6
|
|
|
0.5
|
|
Expense recoveries
|
4.4
|
|
|
4.6
|
|
Mall tenant occupancy costs
|
14.2
|
%
|
|
14.5
|
%
|
(1)
|
Based on reports of sales furnished by mall tenants of all centers reported during that period.
|
(2)
|
Amounts in this table may not add due to rounding.
|
|
2018
(1)
|
|
2017
(1)
|
||
Ending occupancy - all centers
|
92.2
|
%
|
|
92.1
|
%
|
Ending occupancy - comparable centers
|
92.8
|
|
|
92.8
|
|
Leased space - all centers
|
94.5
|
|
|
94.5
|
|
Leased space - comparable centers
|
95.0
|
|
|
94.8
|
|
|
Three Months Ended March 31
|
||||||
|
2018
|
|
2017
|
||||
Average rent per square foot:
(1)
|
|
|
|
||||
Consolidated Businesses
|
$
|
71.65
|
|
|
$
|
68.75
|
|
Unconsolidated Joint Ventures
|
49.30
|
|
|
47.70
|
|
||
Combined
|
57.73
|
|
|
55.54
|
|
(1)
|
Statistics exclude non-comparable centers.
|
|
Trailing 12-Months Ended March 31
(1) (2)
|
||||||
|
2018
|
|
2017
|
||||
Opening base rent per square foot:
|
|
|
|
||||
Consolidated Businesses
|
$
|
71.59
|
|
|
$
|
77.52
|
|
Unconsolidated Joint Ventures
|
44.46
|
|
|
54.67
|
|
||
Combined
|
57.28
|
|
|
66.37
|
|
||
Square feet of GLA opened:
|
|
|
|
||||
Consolidated Businesses
|
398,857
|
|
|
431,279
|
|
||
Unconsolidated Joint Ventures
|
445,158
|
|
|
410,904
|
|
||
Combined
|
844,015
|
|
|
842,183
|
|
||
Closing base rent per square foot:
|
|
|
|
||||
Consolidated Businesses
|
$
|
66.45
|
|
|
$
|
69.54
|
|
Unconsolidated Joint Ventures
|
44.05
|
|
|
44.50
|
|
||
Combined
|
54.84
|
|
|
57.38
|
|
||
Square feet of GLA closed:
|
|
|
|
||||
Consolidated Businesses
|
432,899
|
|
|
431,028
|
|
||
Unconsolidated Joint Ventures
|
465,379
|
|
|
407,397
|
|
||
Combined
|
898,278
|
|
|
838,425
|
|
||
Releasing spread per square foot:
|
|
|
|
||||
Consolidated Businesses
|
$
|
5.14
|
|
|
$
|
7.98
|
|
Unconsolidated Joint Ventures
|
0.41
|
|
|
10.17
|
|
||
Combined
|
2.44
|
|
|
8.99
|
|
||
Releasing spread per square foot growth:
|
|
|
|
||||
Consolidated Businesses
|
7.7
|
%
|
|
11.5
|
%
|
||
Unconsolidated Joint Ventures
|
0.9
|
%
|
|
22.9
|
%
|
||
Combined
|
4.4
|
%
|
|
15.7
|
%
|
(1)
|
Statistics exclude non-comparable centers.
|
(2)
|
Opening and closing statistics exclude spaces greater than or equal to 10,000 square feet.
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
1
st
Quarter
|
|
Total
|
|
4
th
Quarter
|
|
3
rd
Quarter
|
|
2
nd
Quarter
|
|
1
st
Quarter
|
||||||||||||
|
(in thousands, except occupancy and leased space data)
|
||||||||||||||||||||||
Mall tenant sales:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comparable
|
$
|
1,454,999
|
|
|
$
|
5,867,393
|
|
|
$
|
1,860,514
|
|
|
$
|
1,343,084
|
|
|
$
|
1,358,577
|
|
|
$
|
1,305,218
|
|
All Centers
|
1,582,682
|
|
|
6,327,787
|
|
|
1,978,554
|
|
|
1,475,440
|
|
|
1,485,116
|
|
|
1,388,677
|
|
||||||
Revenues and nonoperating income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated Businesses
|
$
|
154,349
|
|
|
$
|
652,993
|
|
|
$
|
187,665
|
|
|
$
|
155,716
|
|
|
$
|
157,750
|
|
|
$
|
151,862
|
|
Ending occupancy:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comparable
|
92.8
|
%
|
|
|
|
|
95.7
|
%
|
|
94.3
|
%
|
|
93.3
|
%
|
|
92.8
|
%
|
||||||
All Centers
|
92.2
|
|
|
|
|
|
94.8
|
|
|
93.5
|
|
|
92.7
|
|
|
92.1
|
|
||||||
Leased space:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comparable
|
95.0
|
%
|
|
|
|
|
96.6
|
%
|
|
96.6
|
%
|
|
95.6
|
%
|
|
94.8
|
%
|
||||||
All Centers
|
94.5
|
|
|
|
|
|
95.9
|
|
|
95.9
|
|
|
94.9
|
|
|
94.5
|
|
•
|
the increase in minimum rents was primarily attributable to an increase in average rent per square foot;
|
•
|
the decrease in expense recoveries was primarily attributable to a decrease in recoveries at The Mall of San Juan due to property damage, business interruption, and other impacts of Hurricane Maria; and
|
•
|
the increase in other income was primarily attributable to increases in lease cancellation income and in food and beverage revenues of our restaurant joint venture.
|
•
|
the decrease in maintenance, taxes, utilities, and promotion expense was primarily attributable to decreases in property tax and common area maintenance expenses;
|
•
|
the increase in other operating expense was primarily due to food and beverage expenses of our restaurant joint venture and increased bad debt expenses, partially offset by cost saving initiatives enacted in response to the completion of another major development cycle and current near-term challenges facing the U.S. mall industry;
|
•
|
the decrease in general and administrative expense was also primarily due to the aforementioned cost saving initiatives. A restructuring charge was incurred in the prior year related to reductions in our workforce and the reorganization of various areas of the organization, which were also undertaken for a similar reason;
|
•
|
the increase in interest expense was attributable to overall increased levels of debt, an increase in LIBOR, reduced capitalization of interest on developments and redevelopments, and our recently completed financing for Twelve Oaks Mall; and
|
•
|
the decrease in depreciation and amortization expense was primarily due to a reduction of expenses related to insurance proceeds received for previously capitalized expenditures at The Mall of San Juan.
|
|
Amount
|
|
Interest Rate Including Spread
|
|
|||
|
(in millions)
|
|
|
|
|||
Fixed rate debt
|
$
|
3,040.9
|
|
|
3.88
|
%
|
(1)
|
|
|
|
|
|
|||
Floating rate debt swapped to fixed rate:
|
|
|
|
|
|||
Swap maturing in April 2018
|
129.6
|
|
|
4.10
|
%
|
|
|
Swap maturing in February 2019
|
250.0
|
|
|
3.24
|
%
|
|
|
Swap maturing in February 2019
|
225.0
|
|
|
3.10
|
%
|
|
|
Swap maturing in September 2020
|
17.9
|
|
|
3.12
|
%
|
|
|
Swap maturing in December 2021
|
82.6
|
|
|
3.58
|
%
|
|
|
Swap maturing in February 2022
|
300.0
|
|
|
3.74
|
%
|
|
|
Swap maturing in March 2024
|
12.0
|
|
|
3.49
|
%
|
|
|
|
$
|
1,017.0
|
|
|
3.49
|
%
|
(1)
|
|
|
|
|
|
|||
Floating month to month
|
763.4
|
|
|
3.46
|
%
|
(1)
|
|
Total floating rate debt
|
$
|
1,780.4
|
|
|
3.48
|
%
|
(1)
|
|
|
|
|
|
|||
Total beneficial interest in debt
|
$
|
4,821.4
|
|
|
3.73
|
%
|
(1)
|
|
|
|
|
|
|||
Total deferred financing costs, net
|
$
|
(18.0
|
)
|
|
|
|
|
|
|
|
|
|
|||
Net beneficial interest in debt
|
$
|
4,803.2
|
|
|
|
|
|
|
|
|
|
|
|||
Amortization of deferred financing costs
(2)
|
|
|
|
0.20
|
%
|
|
|
Average all-in rate
|
|
|
|
3.94
|
%
|
|
(1)
|
Represents weighted average interest rate before amortization of deferred financing costs.
|
(2)
|
Deferred financing costs include debt issuance costs including amortization of deferred financing costs from revolving lines of credit and other fees not listed above.
|
(3)
|
Amounts in table may not add due to rounding.
|
|
2018
(1)
|
||||||||||||||
|
Consolidated Businesses
|
|
Beneficial Interest in Consolidated Businesses
|
|
Unconsolidated Joint Ventures
|
|
Beneficial Interest in Unconsolidated Joint Ventures
|
||||||||
|
(in millions)
|
||||||||||||||
New development projects - Asia
(2)
|
|
|
|
|
$
|
(6.5
|
)
|
|
$
|
(3.2
|
)
|
||||
Existing centers:
|
|
|
|
|
|
|
|
||||||||
Projects with incremental GLA or anchor replacement
(3)
|
$
|
8.6
|
|
|
$
|
8.6
|
|
|
—
|
|
|
—
|
|
||
Projects with no incremental GLA and other
(4)
|
54.0
|
|
|
52.7
|
|
|
2.7
|
|
|
1.2
|
|
||||
Mall tenant allowances
|
5.8
|
|
|
5.0
|
|
|
3.6
|
|
|
1.6
|
|
||||
Asset replacement costs recoverable from tenants
|
0.3
|
|
|
0.3
|
|
|
1.0
|
|
|
0.7
|
|
||||
Corporate office improvements, technology, equipment, and other
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
68.8
|
|
|
$
|
66.6
|
|
|
$
|
0.8
|
|
|
$
|
0.4
|
|
(1)
|
Costs are net of intercompany profits and are computed on an accrual basis.
|
(2)
|
Reflects true-up of accruals for previously estimated capital spending at CityOn.Xi'an and CityOn.Zhengzhou.
|
(3)
|
Includes costs related to The Mall at Green Hills redevelopment.
|
(4)
|
Includes costs related to the Beverly Center renovation.
|
(5)
|
Amounts in this table may not add due to rounding.
|
|
2018
(1)
|
||||||||||||||
|
Consolidated Businesses
|
|
Beneficial Interest in Consolidated Businesses
|
|
Unconsolidated Joint Ventures
|
|
Beneficial Interest in Unconsolidated Joint Ventures
|
||||||||
|
(in millions)
|
||||||||||||||
New development projects - Asia
(2)
|
|
|
|
|
$
|
(6.5
|
)
|
|
$
|
(3.2
|
)
|
||||
Existing centers:
|
|
|
|
|
|
|
|
||||||||
Projects with incremental GLA or anchor replacement
(3)
|
$
|
79.7
|
|
|
$
|
79.7
|
|
|
—
|
|
|
—
|
|
||
Projects with no incremental GLA and other
(4)
|
238.2
|
|
|
232.7
|
|
|
9.2
|
|
|
5.2
|
|
||||
Mall tenant allowances
|
9.7
|
|
|
8.9
|
|
|
13.4
|
|
|
7.0
|
|
||||
Asset replacement costs recoverable from tenants
|
22.8
|
|
|
22.2
|
|
|
12.8
|
|
|
7.1
|
|
||||
Corporate office improvements, technology, equipment, and other
|
4.7
|
|
|
4.7
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
355.1
|
|
|
$
|
348.2
|
|
|
$
|
35.4
|
|
|
$
|
19.3
|
|
(1)
|
Costs are net of intercompany profits and are computed on an accrual basis.
|
(2)
|
Reflects true-up of accruals for previously estimated capital spending at CityOn.Xi'an and CityOn.Zhengzhou.
|
(3)
|
Includes costs related to The Mall at Green Hills redevelopment.
|
(4)
|
Includes costs related to the Beverly Center renovation.
|
(5)
|
Amounts in this table may not add due to rounding.
|
|
Three Months Ended March 31
|
||||||||||||||||||||
|
2018
|
|
2017
|
||||||||||||||||||
|
Dollars in millions
|
|
Diluted Shares/ Units
|
|
Per Share/ Unit
|
|
Dollars in millions
|
|
Diluted Shares/ Units
|
|
Per Share/ Unit
|
||||||||||
Net income attributable to TCO common shareowners - basic
|
$
|
18.6
|
|
|
60,917,235
|
|
|
$
|
0.31
|
|
|
$
|
17.2
|
|
|
60,555,466
|
|
|
$
|
0.28
|
|
Add impact of share-based compensation
|
—
|
|
|
289,142
|
|
|
|
|
—
|
|
|
498,290
|
|
|
|
||||||
Net income attributable to TCO common shareowners - diluted
|
$
|
18.6
|
|
|
61,206,377
|
|
|
$
|
0.30
|
|
|
$
|
17.2
|
|
|
61,053,756
|
|
|
$
|
0.28
|
|
Add depreciation of TCO's additional basis
|
1.6
|
|
|
|
|
0.03
|
|
|
1.6
|
|
|
|
|
0.03
|
|
||||||
Add TCO's additional income tax expense
|
—
|
|
|
|
|
—
|
|
|
0.1
|
|
|
|
|
—
|
|
||||||
Net income attributable to TCO common shareowners, excluding step-up depreciation and additional income tax expense
|
$
|
20.2
|
|
|
61,206,377
|
|
|
$
|
0.33
|
|
|
$
|
18.9
|
|
|
61,053,756
|
|
|
$
|
0.31
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noncontrolling share of income of TRG
|
8.3
|
|
|
24,954,658
|
|
|
|
|
7.8
|
|
|
24,977,946
|
|
|
|
||||||
Distributions to participating securities of TRG
|
0.6
|
|
|
871,262
|
|
|
|
|
0.6
|
|
|
871,262
|
|
|
|
||||||
Net income attributable to partnership unitholders and participating securities of TRG
|
$
|
29.1
|
|
|
87,032,297
|
|
|
$
|
0.33
|
|
|
$
|
27.3
|
|
|
86,902,964
|
|
|
$
|
0.31
|
|
Add (less) depreciation and amortization
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consolidated businesses at 100%
|
35.0
|
|
|
|
|
0.40
|
|
|
37.7
|
|
|
|
|
0.43
|
|
||||||
Depreciation of TCO’s additional basis
|
(1.6
|
)
|
|
|
|
(0.02
|
)
|
|
(1.6
|
)
|
|
|
|
(0.02
|
)
|
||||||
Noncontrolling partners in consolidated joint ventures
|
(1.9
|
)
|
|
|
|
(0.02
|
)
|
|
(1.8
|
)
|
|
|
|
(0.02
|
)
|
||||||
Share of Unconsolidated Joint Ventures
|
17.1
|
|
|
|
|
0.20
|
|
|
15.7
|
|
|
|
|
0.18
|
|
||||||
Non-real estate depreciation
|
(1.1
|
)
|
|
|
|
(0.01
|
)
|
|
(0.7
|
)
|
|
|
|
(0.01
|
)
|
||||||
Less beneficial share of gain on disposition, net of tax
|
—
|
|
|
|
|
—
|
|
|
(2.1
|
)
|
|
|
|
(0.02
|
)
|
||||||
Less impact of share-based compensation
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||
Funds from Operations attributable to partnership unitholders and participating securities of TRG
|
$
|
76.6
|
|
|
87,032,297
|
|
|
$
|
0.88
|
|
|
$
|
74.4
|
|
|
86,902,964
|
|
|
$
|
0.86
|
|
TCO's average ownership percentage of TRG - basic
|
70.9
|
%
|
|
|
|
|
|
70.8
|
%
|
|
|
|
|
||||||||
Funds from Operations attributable to TCO's common shareowners, excluding additional income tax expense
|
$
|
54.3
|
|
|
|
|
$
|
0.88
|
|
|
$
|
52.7
|
|
|
|
|
$
|
0.86
|
|
||
Less TCO's additional income tax expense
|
—
|
|
|
|
|
—
|
|
|
(0.1
|
)
|
|
|
|
—
|
|
||||||
Funds from Operations attributable to TCO's common shareowners
|
$
|
54.3
|
|
|
|
|
$
|
0.88
|
|
|
$
|
52.6
|
|
|
|
|
$
|
0.85
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Funds from Operations attributable to partnership unitholders and participating securities of TRG
|
$
|
76.6
|
|
|
87,032,297
|
|
|
$
|
0.88
|
|
|
$
|
74.4
|
|
|
86,902,964
|
|
|
$
|
0.86
|
|
Restructuring charge
|
(0.3
|
)
|
|
|
|
—
|
|
|
1.9
|
|
|
|
|
0.02
|
|
||||||
Costs associated with shareowner activism
|
3.5
|
|
|
|
|
0.04
|
|
|
3.5
|
|
|
|
|
0.04
|
|
||||||
Fluctuation in fair value of SPG common shares investment
|
10.3
|
|
|
|
|
0.12
|
|
|
|
|
|
|
|
||||||||
Write-off of deferred financing costs
|
0.4
|
|
|
|
|
—
|
|
|
0.4
|
|
|
|
|
—
|
|
||||||
Adjusted Funds from Operations attributable to partnership unitholders and participating securities of TRG
|
$
|
90.4
|
|
|
87,032,297
|
|
|
$
|
1.04
|
|
|
$
|
80.2
|
|
|
86,902,964
|
|
|
$
|
0.92
|
|
TCO's average ownership percentage of TRG - basic
|
70.9
|
%
|
|
|
|
|
|
70.8
|
%
|
|
|
|
|
||||||||
Adjusted Funds from Operations attributable to TCO's common shareowners
|
$
|
64.1
|
|
|
|
|
$
|
1.04
|
|
|
$
|
56.8
|
|
|
|
|
$
|
0.92
|
|
(1)
|
Depreciation includes $3.7 million $3.5 million of mall tenant allowance amortization for the three months ended March, 31 2018 and 2017, respectively.
|
(2)
|
Amounts in this table may not recalculate due to rounding.
|
|
||||||||
|
Three Months Ended March 31
|
|
||||||
|
(in millions)
|
|||||||
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
34.6
|
|
|
$
|
32.8
|
|
|
|
|
|
|
|
||||
Add (less) depreciation and amortization:
|
|
|
|
|
||||
Consolidated businesses at 100%
|
35.0
|
|
|
37.7
|
|
|
||
Noncontrolling partners in consolidated joint ventures
|
(1.9
|
)
|
|
(1.8
|
)
|
|
||
Share of Unconsolidated Joint Ventures
|
17.1
|
|
|
15.7
|
|
|
||
|
|
|
|
|
||||
Add (less) interest expense and income tax expense:
|
|
|
|
|
||||
Interest expense:
|
|
|
|
|
||||
Consolidated businesses at 100%
|
30.8
|
|
|
25.5
|
|
|
||
Noncontrolling partners in consolidated joint ventures
|
(3.0
|
)
|
|
(3.0
|
)
|
|
||
Share of Unconsolidated Joint Ventures
|
16.8
|
|
|
15.8
|
|
|
||
Income tax expense:
|
|
|
|
|
||||
Consolidated businesses at 100%
|
0.2
|
|
|
0.2
|
|
|
||
Noncontrolling partners in consolidated joint ventures
|
(0.1
|
)
|
|
—
|
|
|
||
Share of Unconsolidated Joint Ventures
|
0.7
|
|
|
1.6
|
|
|
||
Share of income tax expense on disposition
|
|
|
0.7
|
|
|
|||
|
|
|
|
|
||||
Less noncontrolling share of income of consolidated joint ventures
|
(1.3
|
)
|
|
(1.4
|
)
|
|
||
|
|
|
|
|
||||
Add EBITDA attributable to outside partners:
|
|
|
|
|
||||
EBITDA attributable to noncontrolling partners in consolidated joint ventures
|
6.3
|
|
|
6.2
|
|
|
||
EBITDA attributable to outside partners in Unconsolidated Joint Ventures
|
51.0
|
|
|
47.9
|
|
|
||
|
|
|
|
|
||||
EBITDA at 100%
|
$
|
186.2
|
|
|
$
|
177.9
|
|
|
|
|
|
|
|
||||
Add (less) items excluded from shopping center Net Operating Income:
|
|
|
|
|
||||
General and administrative expenses
|
8.5
|
|
|
10.8
|
|
|
||
Management, leasing, and development services, net
|
(0.5
|
)
|
|
(0.3
|
)
|
|
||
Restructuring charge
|
(0.3
|
)
|
|
1.9
|
|
|
||
Costs associated with shareowner activism
|
3.5
|
|
|
3.5
|
|
|
||
Straight-line of rents
|
(5.5
|
)
|
|
(1.9
|
)
|
|
||
Fluctuation in fair value of SPG common shares investment
|
10.3
|
|
|
|
|
|||
Insurance recoveries - The Mall of San Juan
|
(0.7
|
)
|
|
|
|
|||
Gain on disposition
|
|
|
(4.4
|
)
|
|
|||
Gain on sale of peripheral land
|
|
|
|
(1.7
|
)
|
|
||
Dividend income
|
(1.2
|
)
|
|
(1.0
|
)
|
|
||
Interest income
|
(1.6
|
)
|
|
(2.0
|
)
|
|
||
Other nonoperating expense (income)
|
—
|
|
|
0.1
|
|
|
||
Unallocated operating expenses and other
|
8.1
|
|
|
7.3
|
|
|
||
Net Operating Income at 100% - total portfolio
|
$
|
206.8
|
|
|
$
|
190.1
|
|
|
Less Net Operating Income of non-comparable centers
(1)
|
(12.8
|
)
|
|
(12.4
|
)
|
|
||
Net Operating Income at 100% - comparable centers
|
$
|
194.0
|
|
|
$
|
177.7
|
|
|
Lease cancellation income
|
(11.7
|
)
|
|
(3.6
|
)
|
|
||
Net Operating Income at 100% excluding lease cancellation income
(2)
|
$
|
182.3
|
|
|
$
|
174.1
|
|
|
(2)
|
See "Non-GAAP Measures - Use of Non-GAAP Measures" above for a discussion of the use and utility of Net Operating Income excluding lease cancellation income as a performance measure.
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
Item 4.
|
Controls and Procedures
|
Item 1.
|
Legal Proceedings
|
Item 1 A.
|
Risk Factors
|
|
|
TAUBMAN CENTERS, INC.
|
Date:
|
April 27, 2018
|
By: /s/ Simon J. Leopold
|
|
|
Simon J. Leopold
|
|
|
Executive Vice President, Chief Financial Officer, and Treasurer (Principal Financial Officer)
|
2.
|
Based on my knowledge, this
quarterly
report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting, which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
April 27, 2018
|
/s/ Robert S. Taubman
|
|
|
Robert S. Taubman
|
|
|
Chairman of the Board of Directors, President, and Chief Executive Officer
|
2.
|
Based on my knowledge, this
quarterly
report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting, which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
April 27, 2018
|
/s/ Simon J. Leopold
|
|
|
Simon J. Leopold
|
|
|
Executive Vice President, Chief Financial Officer, and Treasurer (Principal Financial Officer)
|
(i)
|
The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
/s/ Robert S. Taubman
|
Date:
|
April 27, 2018
|
Robert S. Taubman
|
|
|
Chairman of the Board of Directors, President, and Chief Executive Officer
|
|
|
(i)
|
The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(ii)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
/s/ Simon J. Leopold
|
Date:
|
April 27, 2018
|
Simon J. Leopold
|
|
|
Executive Vice President, Chief Financial Officer, and Treasurer (Principal Financial Officer)
|
|
|