EX-99.2 3 exhibit992ggp331178k.htm EXHIBIT 99.2 Exhibit


















ggptagline200x100a01.jpg




SUPPLEMENTAL INFORMATION

FOR THE THREE MONTHS ENDED MARCH 31, 2017


BASIS OF PRESENTATION
ggptagline140y37.jpg


GENERAL INFORMATION
Unless the context indicates otherwise, references in the accompanying financial information (the "Supplemental") to the "Corporation" refer to GGP Inc. and references to "GGP" or the "Company" refer to the Corporation, its direct and indirect subsidiaries, and consolidated and unconsolidated entities. Additionally, where reference is made to "GAAP", this refers to accounting principles generally accepted in the United States of America.

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION
The Company has presented information on its consolidated and unconsolidated properties ("Proportionate" or "at share") in certain schedules included within this Supplemental. This form of presentation offers insights into the financial performance and condition of the Company as a whole, given the significance of the Company's unconsolidated property operations that are owned through investments accounted for under the equity method.
                                                                                                                                                                                                                                                                               
The proportionate financial information is not, and is not intended to be, a presentation in accordance with GAAP. The proportionate financial information reflects our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts in the column labeled "Noncontrolling Interests" were derived on a property-by-property basis by including the share attributable to noncontrolling interests in each line item from each individual property. The Company does not have legal claim to the noncontrolling interest of assets, liabilities, revenue, and expenses. The amount of cash each noncontrolling interest receives is based on the specific provisions of each operating agreement and varies depending on certain factors including the amount of capital contributed by each investor and whether any investors are entitled to preferential distributions. The amounts in the column labeled "Unconsolidated Properties" were derived on a property-by-property basis by including our share of each line item from each individual entity. This provides visibility into our share of the operations of our joint ventures.

We provide Non-GAAP proportionate financial information because we believe it assists investors and analysts in estimating our economic interest in our unconsolidated joint ventures when read in conjunction with the Company's reported results under GAAP. Other companies in our industry may calculate their proportionate interest differently than we do, limiting the usefulness as a comparative measure. Because of these limitations, this information should not be considered in isolation or as a substitute for our financial statements as reported under GAAP.

NON-GAAP MEASURES
For full discussion of the definitions, purpose and use of non-GAAP financial measures see “Non-GAAP Supplemental Financial Measures and Definitions” on pages ER5 to ER7.

This Supplemental makes reference to company same store net operating income (“Company Same Store NOI”), earnings before interest, taxes, depreciation and amortization ("EBITDA"), and funds from operations (“FFO”). Company Same Store NOI is defined as income from operations after operating expenses have been deducted, but prior to deducting financing, administrative and income tax expenses, excluding full or partial reductions in ownership as a result of sales or other transactions ("Sold Interests"), periodic effects of full or partial acquisitions of properties and certain redevelopments. EBITDA is defined as NOI (Company Same Store plus Company Non-Same Store NOI) less certain property management and administrative expenses, net of management fees and other operational items. FFO is defined as net income (loss) attributable to common stockholders in accordance with GAAP, excluding impairment write-downs on depreciable real estate, gains (or losses) from cumulative effects of accounting changes, extraordinary items and sales of properties, less preferred unit distributions and preferred stock dividends, plus real estate related depreciation and amortization including adjustments for unconsolidated entities. NOI, EBITDA and FFO are presented in the Supplemental on a Proportionate basis, which includes GGP’s share of consolidated and unconsolidated properties. As GGP conducts substantially all of its business through GGP Operating Partnership, LP, and through GGP Limited Partnership and GGP Nimbus, LP (collectively the “Operating Partnerships”, which are 99% owned by GGP) and since the limited common units of the Operating Partnerships are included in total diluted weighted average FFO per share amounts, all FFO amounts in this Supplemental reflect the FFO of the Operating Partnerships.

In order to present GGP's operations in a manner most relevant to its operations, Company NOI, Company EBITDA, and Company FFO have been presented to exclude certain revenues and expenses. Company Same Store NOI is presented to exclude the periodic effects of full or partial acquisitions of properties, reductions in ownership as a result of sales or other transactions, and certain redevelopments and other properties. Company NOI, EBITDA, FFO and derivations thereof, are not alternatives to GAAP operating income (loss) or net income (loss) attributable to common stockholders. For reference, as an aid in understanding management's computation of Company NOI, EBITDA, and FFO, a reconciliation of Company NOI to consolidated operating income, Company EBITDA, and Company FFO to net income (loss) in accordance with GAAP has been included in the "Reconciliation of GAAP to Non-GAAP Financial Measures" schedule.



TABLE OF CONTENTS
ggptagline140y35.jpg



 
Page
 
Page
 
 
 
 
Earnings Press Release
ER1-7

Portfolio Operating Metrics:
 
 
 
Key Operating Performance Indicators
15
GAAP Financial Statements:
 
Signed Leases All Less Anchors
16
GAAP Overview
1

Lease Expiration Schedule and Top Ten Tenants
17
Consolidated Balance Sheets
2

Property Schedule
18-24
Consolidated Statements of Income
3

 
 
 
 
Miscellaneous:
 
Non-GAAP Proportionate Financial Information:
 
Capital Information
25
Proportionate Overview
4

Change in Total Common and Equivalent Shares
26
Proportionate Assets, Liabilities, and Equity
5

Development Summary
27
Company NOI, EBITDA and FFO
6

Proportionate Capital Expenditures
28
Reconciliation of GAAP to Non-GAAP Financial Measures
7-9

Corporate Information
29
 
 
Glossary of Terms
30
Debt:
 
 
 
Summary, at Share
10

 
 
Detail, at Share
11-14

 
 


This presentation contains forward-looking statements. Actual results may differ materially from the results suggested by these forward-looking statements for a number of reasons. Readers are referred to the documents filed by GGP Inc. with the Securities and Exchange Commission, which further identify the important risk factors which could cause actual results to differ materially from the forward-looking statements in this Supplemental. The Company disclaims any obligation to update any forward-looking statements.


SELECT SCHEDULE DEFINITIONS
ggptagline140y33.jpg




Page
Schedule
Description
Non-GAAP Proportionate Financial Information:
 
4
Proportionate Overview
Summary of Company NOI, Same Store NOI, Company EBITDA and Company FFO on a proportionate basis.
5
Proportionate Assets, Liabilities and Equity
Provides the adjustments for noncontrolling interests and the Company's proportionate share of assets, liabilities and equity related to investments accounted for under the equity method to calculate the Company's proportionate share.
6
Company NOI, Company EBITDA and Company FFO
For the three months ended March 31, 2017 and 2016, provides the Company's proportionate share of revenues and expenses related to noncontrolling interests and investments accounted for under the equity method to calculate the Company's proportionate share. Company NOI, Company EBITDA and Company FFO include certain adjustments as defined on page 6.
Same Store Portfolio Operating Metrics:
 
15
Key Operating Performance Indicators
Certain retail properties operating measures presented on a comparable basis.


See Glossary of Terms for detailed descriptions.
18-24
Property Schedule
By Property, gross leasable area detail, including:
Anchor tenant listing
Ownership percentage
Gross leasable area by space type (mall, anchor, strip center, office)
Percentage leased


See Glossary of Terms for detailed descriptions.


ggptagline140y32.jpg

GGP REPORTS FIRST QUARTER 2017 RESULTS
AND DECLARES SECOND QUARTER DIVIDEND


Chicago, Illinois, May 1, 2017 - GGP Inc. (the “Company” or “GGP”) (NYSE: GGP) today reported results for the three months ended March 31, 2017.
    
GAAP Operating Results
Net income attributable to GGP was $107 million, or $0.11 per diluted share, as compared to $192 million, or $0.20 per diluted share, in the prior year period.
Net income attributable to GGP decreased 44.1% from the prior year period primarily due to 2016 gains related to the sale of interests in four properties.
The Company declared a second quarter common stock dividend of $0.22 per share, an increase of 16% over the second quarter of 2016.

Company Operating Results
Company Same Store Net Operating Income (“Company Same Store NOI”) was $561 million as compared to $547 million in the prior year period, an increase of 2.5%.
Company Net Operating Income (“Company NOI”) as adjusted was $567 million as compared to $551 million in the prior year period, an increase of 2.9%.1
Company earnings before interest, taxes, depreciation and amortization (“Company EBITDA”) as adjusted was $530 million as compared to $512 million in the prior year period, an increase of 3.7%.1
Company Funds From Operations (“Company FFO”) was $346 million, or $0.36 per diluted share.
Same Store leased percentage was 95.9% at quarter end.
Initial NOI weighted rental rates for signed leases that have commenced in the trailing twelve months on a suite-to-suite basis increased 15.5% when compared to the rental rate for expiring leases.
Initial rental rates for signed leases that have commenced in the trailing twelve months on a suite-to-suite basis increased 10.5% when compared to the rental rate for expiring leases.
For the trailing twelve months, NOI weighted tenant sales per square foot (<10K sf) were $705 an increase of 1.8% over the prior year.
For the trailing twelve months, tenant sales per square foot (<10K sf) were $591 an increase of 0.6% over the prior year.
Tenant sales (all less anchors) increased 0.9% on a trailing 12-month basis.









1.
See page 4 for items included as adjustments.

ER1


ggptagline140y32.jpg

Investment Activities
Development
The Company’s development and redevelopment activities total $1.3 billion, of which approximately $0.7 billion is under construction and $0.6 billion is in the pipeline.

Common Share Repurchase
During the quarter, the Company acquired approximately 2.57 million of its common shares at a weighted average price of $23.16 per share for total consideration of approximately $59.6 million.

Dividends
On May 1, 2017, the Company’s Board of Directors declared a second quarter common stock dividend of $0.22 per share payable on July 28, 2017, to stockholders of record on July 13, 2017. This represents an increase of $0.03 per share or 16% growth over the dividend declared for the second quarter of 2016.

The Board of Directors also declared a quarterly dividend on the 6.375% Series A Cumulative Redeemable Preferred Stock of $0.3984 per share payable on July 3, 2017, to stockholders of record on June 15, 2017.




















ER2


ggptagline140y32.jpg

Guidance
Earnings Guidance
For the year ending December 31, 2017
For the three months ending June 30, 2017
 
 
 
Net income attributable to GGP
$0.59 - $0.63

$0.10 - $0.12

Preferred stock dividends
(0.02
)
(0.01
)
Net income attributable to common stockholders
$0.57 - $0.61

$0.09 - $0.11

Depreciation, including share of JVs
0.96

0.24

NAREIT FFO
$1.53 - $1.57

$0.33 - $0.35

Adjustments1
0.03

0.01

Company FFO per diluted share
$1.56 - $1.60

$0.34 - $0.36



1. Includes impact of straight-line rent, above/below market rent, gain/loss on foreign currency and the related provision for income taxes, and other items. For discussion on the purpose and use of these adjustments please see the Non-GAAP Supplemental Financial Measures and Definitions section on page ER7.

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


Investor Conference Call
On Monday, May 1, 2017, the Company will host a conference call at 8:00 a.m. Central (9:00 a.m. Eastern). The conference call will be accessible by telephone and through the Internet. Interested parties can access the call by dialing 877.845.1018 (international 707.287.9345). A live webcast of the conference call will be available in listen-only mode in the Investors section at www.ggp.com. Interested parties should access the conference call or website 10 minutes prior to the beginning of the call in order to register. For those unable to listen to the call live, a replay will be available after the conference call event. To access the replay, dial 855.859.2056 (international 404.537.3406) conference ID 90188951.


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





ER3


ggptagline140y32.jpg

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

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

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

Contact:                        
Kevin Berry                                
SVP Investor and Public Relations                            
(312) 960-5529                                
kevin.berry@ggp.com    


















ER4



ggptagline140y32.jpg

Non-GAAP Supplemental Financial Measures and Definitions
Proportionate or At Share Basis
The following Non-GAAP supplemental financial measures are all presented on a proportionate basis. The proportionate financial information presents the consolidated and unconsolidated properties at the Company’s ownership percentage or “at share”. This form of presentation offers insights into the financial performance and condition of the Company as a whole, given the significance of the Company’s unconsolidated property operations that are owned through investments accounted for under GAAP using the equity method.
The proportionate financial information is not, and is not intended to be, a presentation in accordance with GAAP. The non-GAAP proportionate financial information reflects our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts in the column labeled "Noncontrolling Interests" were derived on a property-by-property basis by including the share attributable to noncontrolling interests in each line item from each individual property. The Company does not have legal claim to the noncontrolling interest of assets, liabilities, revenue, and expenses. The amount of cash each noncontrolling interest receives is based on the specific provisions of each operating agreement and varies depending on certain factors including the amount of capital contributed by each investor and whether any investors are entitled to preferential distributions. The amounts in the column labeled "Unconsolidated Properties" were derived on a property-by-property basis by including our share of each line item from each individual entity. This provides visibility into our share of the operations of our joint ventures.
We do not control the unconsolidated joint ventures and the presentations of the assets and liabilities and revenues and expenses do not represent our legal claim to such items. The operating agreements of the unconsolidated joint ventures generally provide that partners may receive cash distributions (1) to the extent there is available cash from operations, (2) upon a capital event, such as a refinancing or sale or (3) upon liquidation of the venture. The amount of cash each partner receives is based upon specific provisions of each operating agreement and varies depending on factors including the amount of capital contributed by each partner and whether any contributions are entitled to priority distributions. Upon liquidation of the joint venture and after all liabilities, priority distributions and initial equity contributions have been repaid, the partners generally would be entitled to any residual cash remaining based on their respective legal ownership percentages.
We provide Non-GAAP proportionate financial information because we believe it assists investors and analysts in estimating our economic interest in our unconsolidated joint ventures when read in conjunction with the Company's reported results under GAAP. Other companies in our industry may calculate their proportionate interest differently than we do, limiting the usefulness as a comparative measure. Because of these limitations, the Non-GAAP proportionate financial information should not be considered in isolation or as a substitute for our financial statements as reported under GAAP.
Net Operating Income (“NOI”), Company NOI and Company Same Store NOI
The Company defines NOI as proportionate income from operations and after operating expenses have been deducted, but prior to deducting financing, property management, administrative and income tax expenses. NOI excludes management fees and other corporate revenue and reductions in ownership as a result of sales or other transactions. The Company considers NOI a helpful supplemental measure of its operating performance because it is a direct measure of the actual results of our properties. Because NOI excludes reductions in ownership as a result of sales or other transactions, management fees and other corporate revenue, general and administrative and property management expenses, interest expense, retail investment property impairment or non-recoverable development costs, depreciation and amortization, gains and losses from property dispositions, allocations to noncontrolling interests, provision for income taxes, preferred stock dividends, and extraordinary items, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact on operations from trends in occupancy rates, rental rates and operating costs.






ER5


ggptagline140y32.jpg

The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI items such as straight-line rent, and amortization of intangibles resulting from acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company’s financial performance.
We present Company NOI, Company EBITDA and Company FFO (as defined below); as we believe certain investors and other users of our financial information use these measures of the Company’s historical operating performance.
Adjustments to NOI, EBITDA and FFO, including debt extinguishment costs, market rate adjustments on debt, straight-line rent, intangible asset and liability amortization, real estate tax stabilization, gains and losses on foreign currency and other items that are not a result of normal operations, assist management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at the properties or from other factors. In addition, the Company’s leases include step rents that increase over the term of the lease to compensate the Company for anticipated increases in market rentals over time. The Company’s leases do not include significant front loading or back loading of payments or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. Management has historically made these adjustments in evaluating our performance, in our annual budget process and for our compensation programs.
The Company defines Company Same Store NOI as Company NOI excluding periodic effects of full or partial acquisitions of properties and certain redevelopments (for the list of properties included in Company Same Store NOI see the Property Schedule in our Supplemental Information). We do not include an acquired property in our Company Same Store NOI until the operating results for that property have been included in our consolidated results for one full calendar year. Properties that we sell are excluded from Company NOI and Company Same Store NOI for all periods once the transaction has closed.
The Company considers Company Same Store NOI a helpful supplemental measure of its operating performance because it assists management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at comparable properties or from other factors, such as the effect of acquisitions. For these reasons, we believe that Company Same Store NOI, when combined with GAAP operating income provides useful information to investors and management.
Other REITs may use different methodologies for calculating, NOI, Company NOI and Company Same Store NOI, and accordingly, the Company’s Company Same Store NOI may not be comparable to other REITs. As a result of the elimination of corporate-level costs and expenses and depreciation and amortization, the Company Same Store NOI we present does not represent our total revenues, expenses, operating profit or net income and should not be used to evaluate our performance as a whole. Management compensates for these limitations by separately considering the impact of these excluded items, to the extent they are material, to operating decisions or assessments of our operating performance. Our consolidated GAAP statements of operations include such amounts, all of which should be considered by investors when evaluating our performance.
Earnings Before Interest Expense, Income Tax, Depreciation, and Amortization ("EBITDA") and Company EBITDA
The Company defines EBITDA as NOI less certain property management and administrative expenses, net of management fees and other corporate revenues. EBITDA is a commonly used measure of performance in many industries, but may not be comparable to measures calculated by other companies. Management believes EBITDA provides useful information to investors regarding our results of operations because it helps us and our investors evaluate the ongoing operating performance of our properties after removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other equity REITs, retail property owners who are not REITs and other capital-intensive companies. Management uses Company EBITDA to evaluate property-level results and as one measure in determining the value of acquisitions and dispositions and, like FFO and Same Store NOI (discussed below), it is widely used by management in the annual budget process and for compensation programs. Please see adjustments discussion above for the purpose and use of the adjustments included in Company EBITDA.
EBITDA and Company EBITDA, as presented, may not be comparable to similar measures calculated by other companies. This information should not be considered as an alternative to net income, operating profit, cash from operations or any other operating performance measure calculated in accordance with GAAP.




ER6


ggptagline140y32.jpg

EBITDA and Company EBITDA, as presented, may not be comparable to similar measures calculated by other companies. This information should not be considered as an alternative to net income, operating profit, cash from operations or any other operating performance measure calculated in accordance with GAAP.
Funds From Operations (“FFO”) and Company FFO
The Company determines FFO based upon the definition set forth by National Association of Real Estate Investment Trusts (“NAREIT”). The Company determines FFO to be its share of consolidated net income (loss) attributable to common shareholders and redeemable non-controlling common unit holders computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding cumulative effects of accounting changes, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon the Company’s economic ownership interest, and all determined on a consistent basis in accordance with GAAP. As with the Company’s presentation of NOI, FFO has been reflected on a proportionate basis.
The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry. FFO facilitates an understanding of the operating performance of the Company’s properties between periods because it does not give effect to real estate depreciation and amortization since these amounts are computed to allocate the cost of a property over its useful life. Since values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, the Company believes that FFO provides investors with a clearer view of the Company’s operating performance.
We calculate FFO in accordance with standards established by NAREIT, which may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO in accordance with NAREIT guidance. In addition, although FFO is a useful measure when comparing our results to other REITs, it may not be helpful to investors when comparing us to non-REITs. As with the presentation of Company NOI and Company EBITDA, we also consider Company FFO, which is not in accordance with NAREIT guidance and may not be comparable to measures calculated by other REITs, to be a helpful supplemental measure of our operating performance. Please see adjustments discussion above for the purpose and use of the adjustments included in Company FFO.
FFO and Company FFO do not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity or indicative of funds available to fund our cash needs. In addition, Company FFO per diluted share does not measure, and should not be used as a measure of, amounts that accrue directly to stockholders’ benefit.
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

The Company presents NOI, EBITDA and FFO as they are financial measures widely used in the REIT industry. In order to provide a better understanding of the relationship between the Company’s non-GAAP financial measures of NOI, Company NOI, EBITDA, Company EBITDA, FFO and Company FFO, reconciliations have been provided as follows: a reconciliation of GAAP operating income to Company NOI and Company Same Store NOI, a reconciliation of GAAP net income attributable to GGP to EBITDA and Company EBITDA, and a reconciliation of GAAP net income attributable to GGP to FFO and Company FFO. None of the Company’s non-GAAP financial measures represents cash flow from operating activities in accordance with GAAP, none should be considered as an alternative to GAAP net income (loss) attributable to GGP and none are necessarily indicative of cash flow. In addition, the Company has presented such financial measures on a consolidated and unconsolidated basis (at the Company’s proportionate share) as the Company believes that given the significance of the Company’s operations that are owned through investments accounted for by the equity method of accounting, the detail of the operations of the Company’s unconsolidated properties provides important insights into the income and FFO produced by such investments.





ER7
























GAAP Financial Statements



GAAP FINANCIAL OVERVIEW
(In thousands, except per share )
ggptagline140y29.jpg




 
 
Three Months Ended
 
 
March 31, 2017
March 31, 2016
Percentage Change
 
 
 
 
 
Operating income
 
$
192,869

$
173,980

10.9
 %
 
 
 
 
 
Net Income attributable to GGP
 
107,160

191,780

(44.1
)%
 
 
 
 
 
Net income attributable to common stockholders
 
103,176

187,796

(45.1
)%
Diluted earnings per share
 
$
0.11

$
0.20

(45.0
)%
 
 
 
 
 
Diluted weighted average number of shares outstanding
 
949,516

950,154

 

    


1


GAAP FINANCIAL STATEMENTS

Consolidated Balance Sheets
(In thousands)

ggptagline140y28.jpg

 
March 31, 2017
 
December 31, 2016
 
 
 
 
Assets:
 
 
 
Investment in real estate:
 
 
 
Land
$
3,057,183

 
$
3,066,019

Buildings and equipment
16,108,953

 
16,091,582

Less accumulated depreciation
(2,827,336
)
 
(2,737,286
)
Construction in progress
260,025

 
251,616

Net property and equipment
16,598,825

 
16,671,931

Investment in and loans to/from Unconsolidated Real Estate Affiliates
3,871,240

 
3,868,993

Net investment in real estate
20,470,065

 
20,540,924

Cash and cash equivalents
252,718

 
474,757

Accounts receivable, net
318,259

 
322,196

Notes receivable, net
691,791

 
678,496

Deferred expenses, net
248,624

 
209,852

Prepaid expenses and other assets
485,997

 
506,521

Total assets
$
22,467,454

 
$
22,732,746

Liabilities:
 
 
 
Mortgages, notes and loans payable
$
12,567,659

 
$
12,430,418

Investment in Unconsolidated Real Estate Affiliates
45,733

 
39,506

Accounts payable and accrued expenses
611,119

 
655,362

Dividend payable
202,007

 
433,961

Deferred tax liabilities
3,719

 
3,843

Junior Subordinated Notes
206,200

 
206,200

Total liabilities
13,636,437

 
13,769,290

Redeemable noncontrolling interests:
 
 
 
Preferred
137,410

 
144,060

Common
110,116

 
118,667

Total redeemable noncontrolling interests
247,526

 
262,727

Equity:
 
 
 
Preferred stock
242,042

 
242,042

Stockholders' equity
8,271,847

 
8,393,722

Noncontrolling interests in consolidated real estate affiliates
32,381

 
33,583

Noncontrolling interests related to long-term incentive plan common units
37,221

 
31,382

Total equity
8,583,491

 
8,700,729

Total liabilities, redeemable noncontrolling interests and equity
$
22,467,454

 
$
22,732,746



2

GAAP FINANCIAL STATEMENTS

Consolidated Statements of Income
(In thousands, except per share)
ggptagline140y27.jpg

 
Three Months Ended
 
March 31, 2017
 
March 31, 2016
Revenues:
 
 
 
Minimum rents
$
349,013

 
$
371,132

Tenant recoveries
163,055

 
172,448

Overage rents
5,937

 
8,145

Management fees and other corporate revenues
28,143

 
33,741

Other
20,184

 
21,566

Total revenues
566,332

 
607,032

Expenses:

 
 
Real estate taxes
57,494

 
58,103

Property maintenance costs
14,975

 
17,483

Marketing
2,145

 
2,054

Other property operating costs
69,303

 
70,394

Provision for doubtful accounts
3,451

 
3,401

Property management and other costs
41,114

 
30,745

Provision for loan loss

 
36,069

General and administrative
14,683

 
13,427

Provisions for impairment

 
40,705

Depreciation and amortization
170,298

 
160,671

Total expenses
373,463

 
433,052

Operating income
192,869

 
173,980

Interest and dividend income
17,936

 
16,058

Interest expense
(132,323
)
 
(147,677
)
Gain on foreign currency
3,183

 
8,936

Gain from changes in control of investment properties and other

 
74,555

Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates and allocation to noncontrolling interests
81,665

 
125,852

Provision for income taxes
(4,510
)
 
(2,920
)
Equity in income of Unconsolidated Real Estate Affiliates
33,214

 
57,491

Unconsolidated Real Estate Affiliates - gain on investment

 
14,914

Net Income
110,369

 
195,337

Allocation to noncontrolling interests
(3,209
)
 
(3,557
)
Net income attributable to GGP
107,160

 
191,780

Preferred stock dividends
(3,984
)
 
(3,984
)
Net income attributable to common stockholders
$
103,176

 
$
187,796

 
 
 
 
Basic Earnings Per Share:
$
0.12

 
$
0.21

Diluted Earnings Per Share:
$
0.11

 
$
0.20


3








Non-GAAP Proportionate Financial Information


NON-GAAP PROPORTIONATE FINANCIAL OVERVIEW1
(In thousands, except per share)

ggptagline140y26.jpg



 
 
Three Months Ended
 
 
March 31, 2017
March 31, 2016
Percentage Change
 
 
 
 
 
Company Same Store NOI  2
 
$
560,669

$
546,884

2.5
%
 
 
 
 
 
Company NOI 4
 
580,922

591,461

 
Adjustments 3
 
(13,629
)
(40,314
)
 
Company NOI - as adjusted
 
567,293

551,147

2.9
%
 
 
 
 
 
Company EBITDA 4
 
544,018

572,559

 
Adjustments 5
 
(13,629
)
(60,886
)
 
Company EBITDA - as adjusted
 
530,389

511,673

3.7
%
 
 
 
 
 
Company FFO 6
 
346,217

382,803

 
Company FFO per diluted share
 
$
0.36

$
0.40

 
 
 
 
 
 
FFO 7
 
339,990

363,311

 
FFO per diluted share
 
$
0.36

$
0.38

 
 
 
 
 
 
Diluted weighted average number of Company shares outstanding
 
956,158

956,664

 

1    For the Reconciliation of GAAP to Non-GAAP Financial Measures see pages 7-9.            
2    Includes lease termination fees of $11.0 million and $8.0 million for the three months ended March 31, 2017 and 2016.         
3    Adjustments include $13.6 million and $40.3 million condominium NOI in 2017 and 2016 respectively from Company NOI.
4    Company NOI and Company EBITDA exclude the periodic effects of Sold Interests. See Glossary of Terms on page 30.            
5    Adjustments include $13.6 million and $40.3 million condominium NOI in 2017 and 2016 respectively, $13 million gain on sales of Seritage stock in the prior year, and $7.5 million G&A savings in the prior year from Company EBITDA.
6    Company FFO includes the periodic effects of Sold Interests. See Glossary of Terms on page 30.
7    FFO is presented in accordance with the NAREIT definition of FFO.

4

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION

Proportionate Assets, Liabilities and Equity1
(In thousands)
ggptagline140y24.jpg


 
 
As of March 31, 2017
 
As of December 31, 2016
 
 
Noncontrolling
Interests 2
 
Unconsolidated Properties 2
 
Noncontrolling
Interests 2
 
Unconsolidated Properties 2
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Investment in real estate:
 
 
 
 
 
 
 
 
Land
 
$
(28,246
)
 
$
2,185,530

 
$
(36,830
)
 
$
2,181,417

Buildings and equipment
 
(201,786
)
 
8,185,557

 
(206,810
)
 
8,191,356

Less accumulated depreciation
 
27,271

 
(1,703,092
)
 
38,785

 
(1,648,775
)
Construction in progress
 
(219
)
 
192,280

 
(128
)
 
174,684

Net property and equipment
 
(202,980
)
 
8,860,275

 
(204,983
)
 
8,898,682

Investment in and loans to/from Unconsolidated Real Estate Affiliates
 

 
(3,691,240
)
 

 
(3,688,993
)
Net investment in real estate
 
(202,980
)
 
5,169,035

 
(204,983
)
 
5,209,689

Cash and cash equivalents
 
(6,060
)
 
244,674

 
(4,373
)
 
237,923

Accounts receivable, net
 
(3,856
)
 
473,903

 
(3,484
)
 
322,387

Notes receivable, net
 
(153
)
 
4,384

 
(109
)
 
4,400

Deferred expenses, net
 
(5,834
)
 
219,796

 
(2,866
)
 
192,759

Prepaid expenses and other assets
 
(10,110
)
 
234,040

 
(8,550
)
 
199,100

Total assets
 
$
(228,993
)
 
$
6,345,832

 
$
(224,365
)
 
$
6,166,258

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Mortgages, notes and loans payable
 
$
(181,599
)
 
$
5,900,015

 
$
(181,775
)
 
$
5,854,328

Investment in Unconsolidated Real Estate Affiliates
 

 
(45,733
)
 

 
(39,506
)
Accounts payable and accrued expenses
 
(15,013
)
 
491,223

 
(9,007
)
 
351,122

Dividend payable
 

 

 

 

Deferred tax liabilities
 

 
327

 

 
314

Junior Subordinated Notes
 

 

 

 

Total liabilities
 
(196,612
)
 
6,345,832

 
(190,782
)
 
6,166,258

 
 
 
 
 
 
 
 
 
Redeemable noncontrolling interests:
 
 
 
 
 
 
 
 
Preferred
 

 

 

 

Common
 

 

 

 

Total redeemable noncontrolling interests
 

 

 

 

 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
Preferred stock
 

 

 

 

Stockholders' equity
 

 

 

 

Noncontrolling interests in consolidated real estate affiliates
 
(32,381
)
 

 
(33,583
)
 

Noncontrolling interests related to Long-Term Incentive Plan Common Units
 

 

 

 

Total equity
 
(32,381
)
 

 
(33,583
)
 

Total liabilities, redeemable noncontrolling interests and equity
 
$
(228,993
)
 
$
6,345,832

 
$
(224,365
)
 
$
6,166,258

1 The Company's proportionate share of assets, liabilities and equity can be calculated using the consolidated information from page 2 combined with the columns above.
2 See Non-GAAP Supplemental Financial Measures and Definitions: Proportionate or At Share Basis on page ER5 for discussion on how this column is derived.

5

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION

Company NOI, EBITDA and FFO1
For the Three Months Ended March 31, 2017 and 2016
(In thousands)
ggptagline140y21.jpg


 
 
Three Months Ended March 31, 2017
 
Three Months Ended March 31, 2016
 
 
Noncontrolling Interests 2
Unconsolidated Properties 2
Sold Interests3
Adjustments 4
 
Noncontrolling Interests 2
Unconsolidated Properties 2
Sold Interests3
Adjustments4
Property revenues:
 
 
 
 
 
 
 
 
 
 
Minimum rents 5
 
$
(5,076
)
$
157,267

$
1

$
8,337

 
$
(3,498
)
$
136,012

$
(17,127
)
$
3,338

Tenant recoveries
 
(2,066
)
62,212



 
(1,599
)
58,735

(6,065
)

Overage rents
 
(68
)
3,085



 
(99
)
3,793

(494
)

Other revenue
 
(202
)
6,349

(1
)

 
(199
)
5,982

(727
)

Condominium sales
 

48,493



 

141,419



Total property revenues
 
(7,412
)
277,406


8,337

 
(5,395
)
345,941

(24,413
)
3,338

Property operating expenses:
 
 
 
 
 
 
 
 
 
 
Real estate taxes
 
(751
)
18,253


(1,490
)
 
(780
)
15,729

(1,195
)
(1,490
)
Property maintenance costs
 
(91
)
5,734



 
(86
)
5,432

(481
)

Marketing
 
(18
)
2,369



 
(14
)
4,413

(20
)

Other property operating costs
 
(826
)
27,004

(3
)
(999
)
 
(583
)
25,592

(2,630
)
(1,013
)
Provision for doubtful accounts
 
(6
)
1,074

(110
)

 
(7
)
1,969

(165
)

Condominium cost of sales
 

36,878



 

105,195



Total property operating expenses
 
(1,692
)
91,312

(113
)
(2,489
)
 
(1,470
)
158,330

(4,491
)
(2,503
)
NOI
 
$
(5,720
)
$
186,094

$
113

$
10,826

 
$
(3,925
)
$
187,611

$
(19,922
)
$
5,841

Management fees and other corporate revenues
 

48



 




Property management and other costs 6
 
227

(9,320
)
(5
)

 
151

(8,665
)
22


General and administrative
 

(200
)


 

(94
)
115


EBITDA
 
$
(5,493
)
$
176,622

$
108

$
10,826

 
$
(3,774
)
$
178,852

$
(19,785
)
$
5,841

Depreciation on non-income producing assets 7
 




 




Investment income, net
 
363

(9,221
)

(205
)
 
386

706

(3
)
(205
)
Preferred unit distributions 8
 




 




Preferred stock dividends
 




 




Interest expense:
 
 
 
 
 
 
 
 
 
 
Mark-to-market adjustments on debt
 

90


(1,211
)
 

87


(294
)
Interest on existing debt
 
2,100

(60,158
)


 
1,439

(54,775
)
5,915


Gain on foreign currency
 



(3,183
)
 



(8,936
)
Provision for loan loss
 




 



28,549

(Provision for) benefits from income taxes
 
19

(139
)


 
16

(84
)

(5,079
)
FFO from sold interests 
 


(108
)

 


13,873

(384
)
FFO
 
$
(3,011
)
$
107,194

$

$
6,227

 
$
(1,933
)
$
124,786

$

$
19,492

 
 
 
 
 
 
 
 
 
 
 
1.
For the Reconciliation of GAAP to Non-GAAP Financial Measures see pages 7-9.
2.
See Non-GAAP Supplemental Financial Measures and Definitions: Proportionate or At Share Basis on page ER5 for discussion on how this column is derived.
3.
Sold interests include reclassification of operations related to full or partial reductions in ownership as a result of sales or other transactions.
4.
Adjustments primarily relate to: straight-line rent, above/below market lease amortization, amortization of real estate tax stabilization agreement, gain/loss on foreign currency, gain on debt extinguishment, and other items. For full discussion of the purpose and use of these adjustments see Non-GAAP Supplemental Financial Measures and Definitions in pages ER5 to ER7.
5.
Adjustments include amounts for straight-line rent of $1,376 and ($7,061) and above/below market lease amortization of $6,961 and $10,399 for the three months ended March 31, 2017 and 2016, respectively.
6.
Unconsolidated amounts include our share of management fees paid by these properties. Revenues associated with these fees are included in consolidated management fees and other corporate revenues.
7.
Consolidated amounts for depreciation on non-income producing assets are $4,319 and $3,110 for the three months ended March 31, 2017 and 2016, respectively.
8.
Consolidated amounts for preferred unit distributions are $2,131 and $2,201 for the three months ended March 31, 2017 and 2016, respectively.

6

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION

Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share)

ggptagline140y19.jpg


 
 
 
 
Three Months Ended
 
 
 
 
March 31, 2017
March 31, 2016
 
 
 
 
 
 
Reconciliation of GAAP Operating Income to Company Same Store NOI
 
 
 
Operating Income
 
$
192,869

$
173,980

Gain on sales of investment properties 1
 
(1,212
)

Depreciation and amortization
 
170,298

160,671

Provision for loan loss 2
 

36,069

Provision for impairment
 

40,705

General and administrative
 
14,683

13,427

Property management and other costs
 
41,114

30,745

Management fees and other corporate revenues
 
(28,143
)
(33,741
)
 
Consolidated Properties
 
389,609

421,856

 
Noncontrolling interest in NOI of Consolidated Properties 6
 
(5,720
)
(3,925
)
 
NOI of sold interests 5, 6
 
113

(19,922
)
 
Unconsolidated Properties 6
 
186,094

187,611

 
Proportionate NOI
 
570,096

585,620

Company adjustments: 3
 
 
 
 
Minimum rents 4
 
8,337

3,338

 
Real estate taxes
 
1,490

1,490

 
Property operating expenses
 
999

1,013

Company NOI
 
580,922

591,461

Less Company Non-Same Store NOI
 
20,253

44,577

Company Same Store NOI
 
$
560,669

$
546,884

 
 
 
 
 
 
Reconciliation of GAAP Net Income Attributable to GGP to Company EBITDA
 
 
 
Net Income Attributable to GGP
 
$
107,160

$
191,780

Allocation to noncontrolling interests
 
3,209

3,557

Gain on sales of investment properties 1 
 
(1,212
)

Gains from changes in control of investment properties and other
 

(74,555
)
Unconsolidated Real Estate Affiliates - gain on investment
 

(14,914
)
Equity in income of Unconsolidated Real Estate Affiliates
 
(33,214
)
(57,491
)
Provision for loan loss 2
 

36,069

Provision for impairment
 

40,705

Provision for income taxes
 
4,510

2,920

Gain on foreign currency
 
(3,183
)
(8,936
)
Interest expense
 
132,323

147,677

Interest and dividend income
 
(17,936
)
(16,058
)
Depreciation and amortization
 
170,298

160,671

 
Consolidated Properties
 
361,955

411,425

 
Noncontrolling interest in EBITDA of Consolidated Properties
 
(5,493
)
(3,774
)
 
EBITDA of sold interests
 
108

(19,785
)
 
Unconsolidated Properties
 
176,622

178,852

 
Proportionate EBITDA
 
533,192

566,718

Company adjustments: 3
 
 
 
 
Minimum rents
 
8,337

3,338

 
Real estate taxes
 
1,490

1,490

 
Property operating expenses
 
999

1,013

Company EBITDA
 
$
544,018

$
572,559


7

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION

Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share)

ggptagline140y19.jpg


 
 
 
 
Three Months Ended
 
 
 
 
March 31, 2017
March 31, 2016
 
 
 
 
 
 
Reconciliation of GAAP Net Income Attributable to GGP to Company FFO
 
 
 
Net Income Attributable to GGP
 
$
107,160

$
191,780

Redeemable noncontrolling interests
 
830

1,525

Provision for impairment excluded from FFO
 

40,705

Noncontrolling interests in depreciation of Consolidated Properties
 
(2,776
)
(2,115
)
Unconsolidated Real Estate Affiliates - gain on investment
 

(14,914
)
Gain on sales of investment properties 1
 
(1,212
)

Preferred stock dividends
 
(3,984
)
(3,984
)
Gains from changes in control of investment properties and other
 

(74,555
)
Depreciation and amortization of capitalized real estate costs - Consolidated Properties
 
165,979

157,561

Depreciation and amortization of capitalized real estate costs - Unconsolidated Properties
 
73,993

67,308

 
FFO
 
339,990

363,311

Company adjustments: 3
 
 
 
 
Minimum rents 4
 
8,337

3,338

 
Property operating expenses
 
1,490

1,490

 
Property management and other costs
 
999

1,013

 
Investment income, net
 
(205
)
(205
)
 
Market rate adjustments
 
(1,211
)
(294
)
 
Provision for loan loss 2
 

28,549

 
Gain on foreign currency
 
(3,183
)
(8,936
)
 
Provision for income taxes
 

(5,079
)
 
FFO from sold interests 5
 

(384
)
Company FFO
 
$
346,217

$
382,803

 
 
 
 
 
 
Reconciliation of GAAP Equity in Income of Unconsolidated Real Estate Affiliates to Equity in NOI of Unconsolidated Properties
 
 
 
Equity in income of Unconsolidated Real Estate Affiliates
 
$
33,214

$
57,491

Other, including gain on sales of investment properties
 
(13
)
(13
)
Depreciation and amortization of capitalized real estate costs
 
73,993

67,308

FFO of Unconsolidated Properties
 
107,194

124,786

 
Provision for income taxes
 
139

84

 
Net interest expense
 
69,289

53,982

 
EBITDA
 
176,622

178,852

 
General and administrative and provisions for impairment
 
200

94

 
Net property management fees and costs
 
9,272

8,665

Equity in NOI of Unconsolidated Properties:
 
$
186,094

$
187,611










8

NON-GAAP PROPORTIONATE FINANCIAL INFORMATION

Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share)

ggptagline140y19.jpg


 
 
 
 
Three Months Ended
 
 
 
 
March 31, 2017
March 31, 2016
 
 
 
 
 
 
Reconciliation of Net Income Attributable to GGP per diluted share to Company FFO per diluted share
 
 
 
Net Income Attributable to GGP per diluted share
 
$
0.11

$
0.20

Preferred stock dividends
 


Net income attributable to common stockholders per diluted share
 
0.11

0.20

Redeemable noncontrolling interests
 


Provision for impairment excluded from FFO
 

0.04

Unconsolidated Real Estate Affiliates - gain on investment
 

(0.02
)
Gains from changes in control of investment properties and other
 

(0.08
)
Depreciation and amortization of capitalized real estate costs
 
0.25

0.24

FFO per diluted share
 
0.36

0.38

Company adjustments: 3
 
 
 
 
Straight-line rent
 
0.01


 
Loan loss provision
 

0.03

 
Gain on foreign currency
 
(0.01
)
(0.01
)
Company FFO per diluted share
 
$
0.36

$
0.40


1.
Amounts included in Consolidated GAAP other revenues but excluded from FFO.
2.
This provision relates to the note associated with our sale of our interest in Aliansce in 2013. In the three months ended March 31, 2016, we wrote down the principal balance by $28.5 million and reserved $7.5 million accrued interest to date, the interest portion impacts Company FFO.
3.
Adjustments primarily relate to: straight-line rent, above/below market lease amortization, amortization of real estate tax stabilization agreement, gain/loss on foreign currency, gain on extinguishment of debt, and other non-comparable items. For full discussion of the purpose and use of these adjustments see Non-GAAP Supplemental Financial Measures and Definitions in pages ER5 to ER7.
4.
Adjustments include amounts for straight-line rent of $1,376 and ($7,061) and above/below market lease amortization of $6,961 and $10,399 for the three months ended March 31, 2017 and 2016, respectively.
5.
Sold interests include reclassification of operations related to full or partial reductions in ownership as a result of sales or other transactions.
6.
Refer to page 6 for NOI, EBITDA and FFO.


9





















DEBT



DEBT

Summary, at Share
As of March 31, 2017
(In thousands)
ggptagline140y18.jpg


 
 
 
 
 
 
Maturities1
 
 
 
 
Interest Rate
Proportionate Balance
Average Remaining
Term (Years)
 
2017
2018
2019
2020
2021
2022
Subsequent
 
Total
Fixed Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Level Consolidated
 
4.43%
$10,044,242
5.6

 
$

$
118,892

$
493,457

$
1,476,314

$
1,368,776

$
1,281,091

$
4,431,065

 
$
9,169,595

Property Level Unconsolidated
 
4.23%
4,604,038

5.3

 
20,273

186,862

607,145

619,639

272,361

1,133,000

1,545,611

 
4,384,891

Total Fixed Rate
 
4.36%
$
14,648,280

5.5

 
$
20,273

$
305,754

$
1,100,602

$
2,095,953

$
1,641,137

$
2,414,091

$
5,976,676

 
$
13,554,486

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Variable Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Level Consolidated 
 
2.62%
$
2,008,926

3.4

 
$

$
213,425

$
395,500

$

$
1,318,356

$

$

 
$
1,927,281

Property Level Unconsolidated
 
3.63%
1,373,380

2.7

 


604,084

738,822

30,000



 
1,372,906

Junior Subordinated Notes Due 2036
 
2.49%
206,200

19.1

 






206,200

 
206,200

Corporate Revolver
 
2.18%
240,000

3.6

 



240,000




 
240,000

Total Variable Rate
 
2.95%
$
3,828,506

4.0

 
$

$
213,425

$
999,584

$
978,822

$
1,348,356

$

$
206,200

 
$
3,746,387

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
4.07%
$
18,476,786

5.2

 
$
20,273

$
519,179

$
2,100,186

$
3,074,775

$
2,989,493

$
2,414,091

$
6,182,876

 
$
17,300,873

 
 
 
Weighted average interest rate
 
3.86
%
3.42
%
4.02
%
3.76
%
4.01
%
4.36
%
4.20
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Amortization
 
 
$
131,230

$
196,275

$
201,365

$
197,423

$
152,403

$
120,424

$
176,793

 
$
1,175,913

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Maturities and Amortization2,3
 
 
$
18,476,786

1.
Assumes that all maturity extensions are exercised.
2.
Reconciliation to GGP Proportionate Mortgages, Notes, and Loans Payable:                    
Total Maturities and Amortization, from above
$
18,476,786

Debt related to solar projects and other
40,255

Proportionate Portfolio Debt
18,517,041

Miami Design District cost method investment
(81,642
)
Debt transferred to special servicer
144,451

Partner share of Riverchase
(54,063
)
Market rate adjustments, net
25,647

Deferred financing costs, net
(59,159
)
Junior Subordinated Notes Due 2036
(206,200
)
Proportionate Mortgages, Notes and Loans Payable
18,286,075

GGP Share of Unconsolidated Real Estate Affiliaties
(5,900,015
)
Noncontrolling Interests
181,599

Consolidated GAAP Mortgages, Notes and Loans Payable
$
12,567,659

        
3.    Reflects maturities and amortization for periods subsequent to March 31, 2017.


10

DEBT

Detail, at Share1
As of March 31, 2017
(In thousands)

ggptagline140y17.jpg


 
 
 
 
 
 
 
 
 
 
Amortization
Property
 
Own%
Proportionate Balance
Maturity Year 2
Balloon Pmt at Maturity
Interest Rate
Parent Recourse 3
 
 
2017
2018
2019
2020
2021
2022
Subsequent
Fixed Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Property Level
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Gallery at Harborplace - Other
 
100%
$
2,751

2018
$
190

6.05%
 No
 
 
$
1,625

$
936

$

$

$

$

$

Hulen Mall
 
100%
122,390

2,018
118,702

4.25%
 No
 
 
1,806

1,882






Governor's Square
 
100%
68,378

2019
66,488

6.69%
 No
 
 
783

1,107






Oak View Mall
 
100%
76,584

2019
74,467

6.69%
 No
 
 
877

1,240






Coronado Center
 
100%
188,720

2019
180,278

3.50%
 Yes - Partial
 
 
3,074

4,258

1,110





Park City Center
 
100%
180,094

2019
172,224

5.34%
 No
 
 
2,589

3,666

1,615





Fashion Place
 
100%
226,730

2020
226,730

3.64%
 No
 
 







Mall St. Matthews
 
100%
183,654

2020
170,305

2.72%
 No
 
 
3,044

4,181

4,297

1,827




Town East Mall
 
100%
160,270

2020
160,270

3.57%
 No
 
 







Tucson Mall
 
100%
246,000

2020
246,000

4.01%
 No
 
 







Visalia Mall
 
100%
74,000

2020
74,000

3.71%
 No
 
 







Tysons Galleria
 
100%
304,762

2020
282,081

4.06%
 No
 
 
4,681

6,528

6,802

4,670




The Mall In Columbia
 
100%
340,581

2020
316,928

3.95%
 No
 
 
4,923

6,794

7,067

4,869




Northridge Fashion Center
 
100%
227,755

2021
207,503

5.10%
 No
 
 
3,453

4,871

5,129

5,369

1,430



Deerbrook Mall
 
100%
140,119

2021
127,934

5.25%
 No
 
 
2,070

2,928

3,087

3,236

864



White Marsh Mall
 
100%
190,000

2021
190,000

3.66%
 No
 
 







Park Place
 
100%
182,063

2021
165,815

5.18%
 No
 
 
2,704

3,821

4,026

4,217

1,480



Providence Place
 
94%
330,040

2021
302,577

5.65%
 No
 
 
4,526

6,434

6,813

7,162

2,528



Fox River Mall
 
100%
171,300

2021
156,373

5.46%
 No
 
 
2,412

3,422

3,616

3,796

1,681



Oxmoor Center
 
94%
82,026

2021
74,781

5.37%
 No
 
 
1,173

1,662

1,755

1,841

814



Rivertown Crossings
 
100%
154,787

2021
141,356

5.52%
 No
 
 
2,169

3,077

3,254

3,417

1,514



Westlake Center - Land
 
100%
2,437

2021
2,437

12.90%
 Yes - Full
 
 







Bellis Fair
 
100%
86,229

2022
77,060

5.23%
 No
 
 
1,262

1,786

1,883

1,973

2,092

173


The Shoppes at Buckland Hills
 
100%
120,237

2022
107,820

5.19%
 No
 
 
1,680

2,375

2,503

2,621

2,779

459


The Gallery at Harborplace
 
100%
76,126

2022
68,096

5.24%
 No
 
 
1,042

1,474

1,555

1,628

1,728

603


The Streets at SoutHPoint
 
94%
233,466

2022
207,909

4.36%
 No
 
 
3,423

4,744

4,955

5,175

5,405

1,855


Spokane Valley Mall
 
100%
58,073

2022
51,312

4.65%
 No
 
 
874

1,228

1,287

1,342

1,414

616


Greenwood Mall
 
100%
63,000

2022
57,469

4.19%
 No
 
 
419

1,054

1,100

1,140

1,197

621


North Star Mall
 
100%
311,081

2022
270,113

3.93%
 No
 
 
5,212

7,256

7,551

7,825

8,175

4,949


Coral Ridge Mall
 
100%
107,983

2022
98,394

5.71%
 No
 
 
1,158

1,623

1,718

1,819

1,925

1,346


The Oaks Mall
 
100%
128,789

2022
112,842

4.55%
 No
 
 
1,929

2,706

2,833

2,951

3,106

2,422


Westroads Mall
 
100%
145,467

2022
127,455

4.55%
 No
 
 
2,180

3,056

3,200

3,333

3,508

2,735


Coastland Center
 
100%
119,277

2022
102,621

3.76%
 No
 
 
2,025

2,812

2,922

3,023

3,152

2,722


Pecanland Mall
 
100%
86,807

2023
75,750

3.88%
 No
 
 
1,256

1,749

1,819

1,882

1,967

2,045

339

Crossroads Center (MN)
 
100%
98,666

2023
83,026

3.25%
 No
 
 
1,781

2,459

2,541

2,617

2,713

2,804

725

Cumberland Mall
 
100%
160,000

2023
160,000

3.67%
 No
 
 







The Woodlands
 
100%
244,288

2023
207,057

5.04%
 No
 
 
3,938

5,484

5,767

6,064

6,377

6,706

2,895

Meadows Mall
 
100%
149,652

2023
118,726

3.96%
 No
 
 
3,299

4,582

4,770

4,950

5,168

5,379

2,778

Oglethorpe Mall
 
100%
150,000

2023
136,166

3.90%
 No
 
 

1,059

2,648

2,739

2,865

2,981

1,542

Prince Kuhio Plaza
 
100%
42,086

2023
35,974

4.10%
 No
 
 
648

903

942

977

1,023

1,067

552

Augusta Mall
 
100%
170,000

2,023
170,000

4.36%
 No
 
 







Staten Island Mall
 
100%
246,843

2023
206,942

4.77%
 No
 
 
4,061

5,643

5,918

6,207

6,510

6,827

4,735

Stonestown Galleria
 
100%
180,000

2023
164,720

4.39%
 No
 
 

462

2,871

2,979

3,137

3,279

2,552


11

DEBT

Detail, at Share1
As of March 31, 2017
(In thousands)

ggptagline140y17.jpg


 
 
 
 
 
 
 
 
 
 
Amortization
Property
 
Own%
Proportionate Balance
Maturity Year 2
Balloon Pmt at Maturity
Interest Rate
Parent Recourse 3
 
 
2017
2018
2019
2020
2021
2022
Subsequent
Boise Towne Square
 
100%
127,053

2023
106,372

4.79%
 No
 
 
2,073

2,880

3,021

3,169

3,324

3,487

2,727

The Crossroads (MI)
 
100%
94,617

2023
80,833

4.42%
 No
 
 
1,342

1,881

1,967

2,046

2,151

2,249

2,148

Jordan Creek Town Center
 
100%
208,345

2024
177,448

4.37%
 No
 
 
2,970

4,160

4,348

4,520

4,749

4,963

5,187

Woodbridge Center
 
100%
250,000

2024
220,726

4.80%
 No
 
 
2,395

3,777

3,964

4,128

4,367

4,584

6,059

The Maine Mall
 
100%
235,000

2024
235,000

4.66%
 No
 
 







Baybrook Mall
 
100%
244,896

2024
212,423

5.52%
 No
 
 
2,715

3,798

4,013

4,240

4,480

4,734

8,493

The Parks Mall at Arlington
 
100%
244,942

2024
212,687

5.57%
 No
 
 
2,692

3,767

3,983

4,210

4,451

4,705

8,447

Beachwood Place
 
100%
220,000

2025
184,350

3.94%
 No
 
 
2,922

4,032

4,194

4,362

4,537

4,719

10,884

Pembroke Lakes Mall
 
100%
260,000

2025
260,000

3.56%
 No
 
 







Valley Plaza Mall
 
100%
240,000

2025
206,847

3.75%
 No
 
 

3,167

4,410

4,556

4,757

4,941

11,322

Willowbrook Mall
 
100%
360,000

2025
360,000

3.55%
 No
 
 







Boise Towne Plaza
 
100%
19,467

2025
16,006

4.13%
 No
 
 
262

366

382

396

415

433

1,207

Paramus Park
 
100%
120,000

2025
120,000

4.07%
 No
 
 







Glenbrook Square
 
100%
162,000

2025
137,791

4.27%
 No
 
 
222

2,634

2,750

2,852

2,997

3,130

9,624

Peachtree Mall
 
100%
78,897

2025
59,269

3.94%
 No
 
 
1,436

1,996

2,077

2,153

2,249

2,341

7,376

North Point Mall
 
100%
250,000

2026
218,205

4.54%
 No
 
 


984

4,050

4,237

4,434

18,090

The Shops at La Cantera
 
75%
262,500

2027
262,500

3.60%
 No
 
 







Providence Place - Other
 
94%
33,014

2028
2,247

7.75%
 No
 
 
1,897

1,825

1,740

1,878

2,027

2,188

19,212

Consolidated Property Level
 
 
$
10,044,242

 
$
9,169,595

4.43%
 
 
 
$
99,022

$
143,545

$
145,187

$
144,209

$
119,293

$
96,497

$
126,894

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unconsolidated Property Level
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Shops at Bravern
 
40%
$
20,273

2017
$
20,273

3.86%
 No
 
 
$

$

$

$

$

$

$

Plaza Frontenac
 
55%
28,600

2018
28,600

3.04%
 No
 
 







Saint Louis Galleria
 
74%
158,262

2018
158,262

3.44%
 No
 
 







The Grand Canal Shoppes
 
50%
313,125

2019
313,125

4.24%
 No
 
 







First Colony Mall
 
50%
88,776

2019
84,321

4.50%
 No
 
 
1,241

1,720

1,494





Natick Mall
 
50%
219,899

2019
209,699

4.60%
 No
 
 
2,838

3,939

3,423





Oakbrook Center
 
48%
202,725

2020
202,725

3.66%
 No
 
 







Christiana Mall
 
50%
115,029

2020
108,697

5.10%
 No
 
 
1,283

1,816

1,913

1,320




Water Tower Place
 
47%
178,292

2020
171,026

4.35%
 No
 
 
1,456

2,024

2,124

1,662




Kenwood Towne Centre
 
70%
149,002

2020
137,191

5.37%
 No
 
 
2,211

3,131

3,306

3,163




Whaler's Village
 
50%
40,000

2021
40,000

5.42%
 No
 
 







Shops at Merrick Park
 
55%
93,349

2021
85,797

5.73%
 No
 
 
1,270

1,808

1,916

2,015

543



Willowbrook Mall (TX)
 
50%
97,602

2021
88,965

5.13%
 No
 
 
1,470

2,077

2,188

2,291

611



Northbrook Court
 
50%
62,849

2021
56,811

4.25%
 No
 
 
909

1,259

1,313

1,370

1,187



Fashion Show - Other
 
50%
1,859

2021
788

6.06%
 Yes - Full
 
 
155

219

232

247

218



Ala Moana Center
 
63%
875,000

2022
875,000

4.23%
 No
 
 







Florence Mall
 
50%
45,000

2022
45,000

4.15%
 No
 
 







Clackamas Town Center
 
50%
108,000

2022
108,000

4.18%
 No
 
 







Bridgewater Commons
 
35%
105,000

2022
105,000

3.34%
 No
 
 







The Shoppes at River Crossing
 
50%
38,675

2023
35,026

3.75%
 No
 
 

510

711

734

767

796

131

Carolina Place
 
50%
86,346

2023
75,542

3.84%
 No
 
 
1,170

1,630

1,694

1,752

1,831

1,903

824

Union Square Portfolio
 
50%
25,000

2023
25,000

5.12%
 No
 
 







Galleria at Tyler
 
50%
91,277

2023
76,716

5.05%
 No
 
 
1,426

1,987

2,089

2,197

2,311

2,430

2,121


12

DEBT

Detail, at Share1
As of March 31, 2017
(In thousands)

ggptagline140y17.jpg


 
 
 
 
 
 
 
 
 
 
Amortization
Property
 
Own%
Proportionate Balance
Maturity Year 2
Balloon Pmt at Maturity
Interest Rate
Parent Recourse 3
 
 
2017
2018
2019
2020
2021
2022
Subsequent
Park Meadows
 
35%
126,000

2023
112,734

4.60%
 No
 
 

1,996

2,091

2,189

2,292

2,400

2,298

Stonebriar Centre
 
50%
140,000

2024
120,886

4.05%
 No
 
 
805

2,477

2,579

2,686

2,797

2,912

4,858

Fashion Show
 
50%
417,500

2024
417,500

4.03%
 No
 
 







Pinnacle Hills Promenade
 
50%
58,741

2025
48,805

4.13%
 No
 
 
821

1,146

1,195

1,240

1,299

1,355

2,880

Altamonte Mall
 
50%
80,000

2025
69,045

3.72%
 No
 
 

1,062

1,478

1,526

1,593

1,654

3,642

Alderwood
 
50%
171,596

2025
138,693

3.48%
 No
 
 
2,626

3,638

3,769

3,888

4,043

4,188

10,751

Towson Town Center
 
35%
113,761

2025
97,713

3.82%
 No
 
 

680

2,093

2,175

2,259

2,347

6,494

Perimeter Mall
 
50%
137,500

2026
137,500

3.96%
 No
 
 







Glendale Galleria
 
50%
215,000

2026
190,451

4.06%
 No
 
 



922

3,785

3,942

15,900

Unconsolidated Property Level
 
 
$
4,604,038

 
$
4,384,891

4.23%
 
 
 
$
19,681

$
33,119

$
35,608

$
31,377

$
25,536

$
23,927

$
49,899

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Fixed Rate Debt
 
 
$
14,648,280

 
$
13,554,486

4.36%
 
 
 
$
118,703

$
176,664

$
180,795

$
175,586

$
144,829

$
120,424

$
176,793

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Variable Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Property Level
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Columbia Mall
 
100%
$
100,000

2018
$
100,000

Libor + 175 bps
 Yes - Full
 
 
$

$

$

$

$

$

$

Market Place Shopping Center
 
100%
113,425

2018
113,425

Libor + 240 bps
 No
 
 







Lynnhaven Mall
 
100%
235,000

2019
235,000

Libor + 185 bps
 No
 
 







830 North Michigan
 
100%
85,000

2019
85,000

Libor + 160 bps
 No
 
 







Westlake Center
 
100%
42,500

2019
42,500

Libor + 230 bps
 No
 
 







200 Lafayette
 
100%
33,000

2019
33,000

Libor + 250 bps
 No
 
 







Brass Mill Center 4
 
100%
66,779

2021
62,884

Libor + 175 bps
 Yes - Partial
 
 
587

924

981

1,042

361



Columbiana Centre 4
 
100%
124,871

2021
117,588

Libor + 175 bps
 Yes - Partial
 
 
1,096

1,728

1,835

1,948

676



Eastridge (WY) 4
 
100%
43,433

2021
40,900

Libor + 175 bps
 Yes - Partial
 
 
381

601

638

678

235



Grand Teton Mall 4
 
100%
45,605

2021
42,945

Libor + 175 bps
 Yes - Partial
 
 
401

631

670

711

247



Mayfair 4
 
100%
349,095

2021
328,736

Libor + 175 bps
 Yes - Partial
 
 
3,065

4,831

5,129

5,445

1,889



Mondawmin Mall 4
 
100%
85,526

2021
80,539

Libor + 175 bps
 Yes - Partial
 
 
749

1,184

1,257

1,334

463



North Town Mall 4
 
100%
86,866

2021
81,801

Libor + 175 bps
 Yes - Partial
 
 
762

1,202

1,276

1,355

470



Oakwood 4
 
100%
71,231

2021
67,077

Libor + 175 bps
 Yes - Partial
 
 
625

986

1,047

1,111

385



Oakwood Center 4
 
100%
87,138

2021
82,056

Libor + 175 bps
 Yes - Partial
 
 
766

1,206

1,280

1,359

471



Pioneer Place 4
 
100%
127,585

2021
120,145

Libor + 175 bps
 Yes - Partial
 
 
1,119

1,766

1,875

1,990

690



Red Cliffs Mall 4
 
100%
31,310

2021
29,484

Libor + 175 bps
 Yes - Partial
 
 
276

433

460

488

169



River Hills Mall 4
 
100%
71,272

2021
67,116

Libor + 175 bps
 Yes - Partial
 
 
625

986

1,047

1,112

386



Sooner Mall 4
 
100%
72,149

2021
67,942

Libor + 175 bps
 Yes - Partial
 
 
634

998

1,060

1,125

390



Southwest Plaza 4
 
100%
115,967

2021
109,204

Libor + 175 bps
 Yes - Partial
 
 
1,018

1,605

1,704

1,809

627



The Shops at Fallen Timbers 4
 
100%
21,174

2021
19,939

Libor + 175 bps
 Yes - Partial
 
 
186

293

311

330

115



Consolidated Property Level
 
 
$
2,008,926

 
$
1,927,281

2.62%
 
 
 
$
12,290

$
19,374

$
20,570

$
21,837

$
7,574

$

$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unconsolidated Property Level
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ala Moana Construction Loan 5
 
63%
$
257,916

2019
$
257,916

Libor + 190 bps
 Yes - Partial
 
 
$

$

$

$

$

$

$

685 Fifth Avenue
 
50%
170,000

2019
170,000

Libor + 275 bps
 No
 
 







Miami Design District
 
15%
81,642

2019
81,642

Libor + 250 bps
 No
 
 







530 Fifth Avenue Senior
 
50%
95,000

2019
94,526

Libor + 325 bps
 No
 
 
237

237






Bayside Marketplace
 
51%
127,500

2020
127,500

Libor + 205 bps
 No
 
 







Baybrook LPC Construction Loan 6
 
53%
59,314

2020
59,314

Libor + 200 bps
 Yes - Partial
 
 







730 Fifth Avenue 7
 
37%
457,750

2020
457,750

Libor + 263 bps
 No
 
 







Park Lane Construction Loan 8
 
50%
94,258

2020
94,258

Libor + 325 bps
 Yes - Partial
 
 







85 Fifth Avenue
 
50%
30,000

2021
30,000

Libor + 275 bps
 No
 
 







Unconsolidated Property Level
 
 
$
1,373,380

 
$
1,372,906

3.63%
 
 
 
$
237

$
237

$

$

$

$

$


13

DEBT

Detail, at Share1
As of March 31, 2017
(In thousands)

ggptagline140y17.jpg


 
 
 
 
 
 
 
 
 
 
Amortization
Property
 
Own%
Proportionate Balance
Maturity Year 2
Balloon Pmt at Maturity
Interest Rate
Parent Recourse 3
 
 
2017
2018
2019
2020
2021
2022
Subsequent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Corporate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Junior Subordinated Notes Due 2036
 
100%
$
206,200

2036
$
206,200

Libor + 145 bps
 Yes - Full
 
 
$

$

$

$

$

$

$

Corporate Revolver
 
100%
$
240,000

2020
$
240,000

 Libor + 133 bps
 Yes - Full
 
 







Consolidated Corporate
 
 
$
446,200

 
$
446,200

2.32%
 
 
 
$

$

$

$

$

$

$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Variable Rate Debt
 
 
$
3,828,506

 
$
3,746,387

2.95%
 
 
 
$
12,527

$
19,611

$
20,570

$
21,837

$
7,574

$

$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total 9
 
 
$
18,476,786

 
$
17,300,873

4.07%
 
 
 
$
131,230

$
196,275

$
201,365

$
197,423

$
152,403

$
120,424

$
176,793

1.
Proportionate share for Consolidated Properties presented exclusive of non-controlling interests.
2.
Assumes that all maturity extensions are exercised.
3.
Total recourse to GGP or its subsidiaries of approximately $1.3 billion, excluding the corporate revolver.
4.
Properties provide mortgage collateral as guarantors for $1.4 billion corporate borrowing and are cross collateralized.
5.
Reflects the amount drawn as of March 31, 2017 on the $430.0 million construction loan ($268.8 million at share).
6.
Reflects the amount drawn as of March 31, 2017 on the $126.0 million construction loan ($66.8 million at share).
7.
Per the joint venture agreement approximately $915 million of the total property debt is associated with the retail units and approximately $335 million is associated with the upper units. GGP owns a 50% equity interest in the retail units, and as a result GPP's pro rata share of the property debt is approximately $458 million or 37%.
8.
Reflects the amount drawn as of March 31, 2017 on the $460.0 million construction loan ($230.0 million at share).
9.
Reflects amortization for the period subsequent to March 31, 2017.



14





















Portfolio Operating Metrics


SAME STORE PORTFOLIO OPERATING METRICS

Key Operating Performance Indicators
As of and for the Three Months Ended March 31, 2017
(GLA in thousands)

ggptagline140y16.jpg




GLA Summary
 
Number of Properties
 
Mall and Freestanding
 
Anchor (GGP Owned)
 
Anchor
(Tenant Owned)
 
Total Retail Property
 
Strip Center
 
Office
 
Total
 
Total at Share 1
 
% Leased
Consolidated Retail Properties
84

 
36,640

 
12,288

 
32,788

 
81,716

 
1,200

 
854

 
83,770

 
50,491

 
96.0
%
Unconsolidated Retail Properties
40

 
18,803

 
5,079

 
13,923

 
37,805

 
464

 
1,506

 
39,775

 
12,729

 
95.8
%
Same Store Retail Properties2
124

 
55,444

 
17,366

 
46,711

 
119,521

 
1,664

 
2,360

 
123,544

 
63,220

 
95.9
%
Non-Same Store Retail Properties
3

 
601

 
115

 
905

 
1,622

 

 

 
1,622

 
699

 
95.8
%
Total Retail Properties
127

 
56,045

 
17,482

 
47,616

 
121,142

 
1,664

 
2,360

 
125,166

 
63,919

 
95.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Same Store Other Retail
1

 
256

 

 

 
256

 

 

 
256

 
90

 
99.5
%
Total Real Estate
128

 
56,301

 
17,482

 
47,616

 
121,398

 
1,664

 
2,360

 
125,422

 
64,009

 
95.7
%

Same Store Operating Metrics2
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In-Place Rent
 
Tenant Sales 3
 
Occupancy Cost
 
NOI Weighted SPSF 4
 
NOI Weighted Occupancy Cost 4
March 31, 2017
% Leased
 
% Occupied
 
<10K SF
 
All Less Anchors
 
<10K SF
 
All Less Anchors
 
<10K SF
 
<10K SF
 
<10K SF
Consolidated Retail Properties
96.0
%
 
94.8
%
 
$
65.33

 
$
51.47

 
$
509

 
$
12,175

 
14.1
%
 
$
561

 
14.2
%
Unconsolidated Retail Properties
95.8
%
 
94.6
%
 
102.25

 
84.51

 
754

 
9,126

 
13.8
%
 
959

 
15.8
%
Same Store Retail Properties
95.9
%
 
94.7
%
 
$
78.14

 
$
62.92

 
$
591

 
$
21,300

 
14.0
%
 
$
705

 
15.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In-Place Rent
 
Tenant Sales 3
 
Occupancy Cost
 
NOI Weighted SPSF 4
 
NOI Weighted Occupancy Cost 4
March 31, 2016
% Leased
 
% Occupied
 
<10K SF
 
All Less Anchors
 
<10K SF
 
All Less Anchors
 
<10K SF
 
<10K SF
 
<10K SF
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Retail Properties
95.9
%
 
95.2
%
 
$
64.84

 
$
51.77

 
$
512

 
$
12,171

 
13.9
%
 
$
561

 
14.0
%
Unconsolidated Retail Properties
96.7
%
 
95.7
%
 
98.83

 
82.82

 
739

 
8,933

 
13.4
%
 
928

 
14.5
%
Same Store Retail Properties
96.1
%
 
95.3
%
 
$
76.60

 
$
62.42

 
$
588

 
$
21,104

 
13.7
%
 
$
692

 
14.2
%
1.
Total GLA at Share includes assets at GGP ownership percentages and excludes tenant owned area.
2.
Same Store Metrics include all properties designated in the Property Schedule (pages 18-24) as "Total Same Store Retail Properties".
3.
Tenant Sales <10K SF is presented as Sales per square foot in dollars, and Tenant Sales All Less Anchors is presented as total sales volume in millions of dollars.
4.
These metrics are weighted based on the NOI contribution of the properties to provide a clearer picture of the quality of the portfolio.



15

SAME STORE PORTFOLIO OPERATING METRICS 1

Signed Leases
All Less Anchors
As of March 31, 2017


ggptagline140y15.jpg


 
Leasing Activity - All Leases
 
 
 
 
 
 
 
Trailing 12 Commencements
 
# of Leases
SF
Term
(in years)
Initial Rent PSF
 Average Rent PSF
New and Renewal Leases
1,973

7,364,832

7.5
$58.02
$62.35
Percent in Lieu/Gross
344

1,582,144

4.9
N/A
N/A
Total Leases
2,317

8,946,976

7.1
$58.02
$62.35
 
 
 
 
 
 
 
SUITE TO SUITE - Lease Spread 2,3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New and Renewal Leases
 
 
 
# of Leases
SF
Term
(in years)
Initial Rent PSF
 Average Rent PSF
Expiring Rent PSF
Initial Rent
Spread
 
Average Rent
Spread
 
NOI Weighted Spread 4
Trailing 12 Commencements
1,505

4,833,985

6.8
$63.60
$68.84
$57.53
$6.07
10.5
%
 
$11.31
19.7
%
 
15.5
%

1.
Same Store Metrics include all properties designated in the Property Schedule (pages 18-24) as "Total Same Store Retail Properties".
2.
Represents signed leases that have commenced in the specified period compared to expiring rent for the prior tenant in the same suite. New suites are within 10,000 SF of the expiring suites.
3.
Represents leases where downtime between the new and previous tenant was less than 24 months.
4.
These metrics are weighted based on the NOI contribution of the properties to provide a clearer picture of the quality of the portfolio.


16

SAME STORE PORTFOLIO OPERATING METRICS 1

Lease Expiration Schedule and Top Ten Tenants
ggptagline140y14.jpg


Lease Expiration Year
 
Number of Expiring Leases
 
Expiring GLA at 100% (in thousands)
 
Percent of Total
 
Expiring Rent (in thousands)
 
Expiring Rent ($psf)
 
 
 
 
 
 
 
 
 
 
 
Specialty Leasing
 
931

 
1,940

 
3.6%
 
$
42,419

 
$
21.86

2017
 
1,386

 
3,626

 
6.8%
 
229,565

 
63.31

2018
 
1,740

 
6,049

 
11.4%
 
359,581

 
59.45

2019
 
1,488

 
6,051

 
11.4%
 
334,953

 
55.35

2020
 
1,223

 
4,400

 
8.3%
 
256,351

 
58.26

2021
 
1,249

 
4,664

 
8.8%
 
295,856

 
63.44

2022
 
995

 
4,419

 
8.3%
 
259,979

 
58.83

2023
 
932

 
3,663

 
6.9%
 
275,651

 
75.25

2024
 
861

 
4,077

 
7.7%
 
311,788

 
76.48

2025
 
962

 
4,569

 
8.6%
 
353,849

 
77.45

Subsequent
 
1,478

 
9,734

 
18.3%
 
644,180

 
66.18

Total
 
13,245

 
53,192

 
100.0%
 
$
3,364,171

 
$
63.25

Vacant Space
 
807

 
2,251

 
 
 
 
 
 
Mall and Freestanding GLA
 
14,052

 
55,444

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Top Ten Largest Tenants
 
Primary DBA
 
Percent of Minimum Rents, Tenant Recoveries and Other
 
 
 
 
 
L Brands, Inc
 
Victoria's Secret, Bath & Body Works, PINK, Henri Bendel
 
3.6%
Foot Locker, Inc
 
Footlocker, Champs Sports, Footaction USA, House of Hoops, SIX:02
 
2.8%
The Gap, Inc
 
Gap, Banana Republic, Old Navy, Athleta
 
2.7%
Forever 21 Retail, Inc
 
Forever 21
 
2.2%
Abercrombie & Fitch Stores, Inc
 
Abercrombie, Abercrombie & Fitch, Hollister
 
2.0%
Ascena Retail Group
 
Dress Barn, Justice, Lane Bryant, Maurices, Ann Taylor, Loft
 
1.7%
Signet Jewelers Limited
 
Zales, Gordon's, Kay, Jared
 
1.7%
Genesco Inc
 
Journeys, Lids, Underground Station, Johnston & Murphy
 
1.5%
Luxottica Group S.P.A.
 
Lenscrafters, Sunglass Hut, Pearle Vision
 
1.5%
Express, Inc
 
Express, Express Men
 
1.4%
Totals
 
 
 
21.1%

1.
Same Store metrics include all properties designated in property schedule (pages 18-24) as "Total Same Store Retail Properties".


17

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
Consolidated Retail Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
200 Lafayette
Pirch
100
%
 
New York, NY
 
27,970

 

 

 

 

 
27,970

 
100.0
%
830 N. Michigan Ave.
Uniqlo, Topshop
100
%
 
Chicago, IL
 
117,411

 

 

 

 

 
117,411

 
100.0
%
Apache Mall
Herberger's, JCPenney, Macy's
100
%
 
Rochester, MN
 
413,202

 
206,326

 
162,790

 

 

 
782,318

 
98.4
%
Augusta Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Augusta, GA
 
502,161

 

 
597,223

 

 

 
1,099,384

 
97.0
%
Baybrook Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Friendswood, TX
 
901,791

 
96,605

 
720,931

 

 

 
1,719,327

 
98.5
%
Beachwood Place
Dillard's, Nordstrom, Saks Fifth Avenue
100
%
 
Beachwood, OH
 
348,815

 
317,347

 
247,000

 
94,428

 

 
1,007,590

 
96.1
%
Bellis Fair
JCPenney, Kohl's, Macy's, Target
100
%
 
Bellingham, WA
 
347,420

 
100,400

 
237,910

 

 

 
685,730

 
90.7
%
Boise Towne Square
Dillard's, JCPenney, Macy's, Sears, Kohl's
100
%
 
Boise, ID
 
423,266

 
425,556

 
247,714

 
114,687

 

 
1,211,223

 
95.6
%
Brass Mill Center
Burlington Coat Factory, JCPenney, Macy's, Sears
100
%
 
Waterbury, CT
 
444,775

 
218,339

 
319,391

 
179,500

 

 
1,162,005

 
97.9
%
Coastland Center
Dillard's, JCPenney, Macy's, Sears
100
%
 
Naples, FL
 
332,606

 
123,921

 
466,469

 

 

 
922,996

 
97.1
%
Columbia Mall
Dillard's, JCPenney, Sears, Target
100
%
 
Columbia, MO
 
306,222

 
85,972

 
335,088

 

 

 
727,282

 
93.0
%
Columbiana Centre
Belk, Dillard's, JCPenney
100
%
 
Columbia, SC
 
293,897

 
160,276

 
360,643

 

 

 
814,816

 
95.8
%
Coral Ridge Mall
Dillard's, JCPenney, Target, Younkers
100
%
 
Coralville, IA
 
520,899

 

 
540,961

 

 

 
1,061,860

 
96.7
%
Coronado Center
JCPenney, Kohl's, Macy's, Sears
100
%
 
Albuquerque, NM
 
524,418

 
305,503

 
281,134

 

 

 
1,111,055

 
99.6
%
Crossroads Center
JCPenney, Macy's, Sears, Target
100
%
 
St. Cloud, MN
 
377,698

 
294,167

 
229,275

 

 

 
901,140

 
94.9
%
Cumberland Mall
Macy's, Sears
100
%
 
Atlanta, GA
 
537,213

 

 
500,575

 

 

 
1,037,788

 
99.8
%
Deerbrook Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Humble , TX
 
639,495

 

 
653,540

 

 

 
1,293,035

 
99.8
%
Eastridge Mall
JCPenney, Macy's, Sears, Target
100
%
 
Casper, WY
 
281,155

 
213,913

 
75,883

 

 

 
570,951

 
88.6
%
Fashion Place
Dillard's, Nordstrom
100
%
 
Murray, UT
 
456,070

 

 
499,600

 

 

 
955,670

 
94.7
%
Four Seasons Town Centre
Dillard's, JCPenney
100
%
 
Greensboro, NC
 
436,777

 
217,975

 
424,041

 

 

 
1,078,793

 
96.4
%
Fox River Mall
JCPenney, Macy's, Sears, Target, Younkers
100
%
 
Appleton, WI
 
590,334

 
30,000

 
564,914

 

 

 
1,185,248

 
95.9
%

18

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
Glenbrook Square
JCPenney, Macy's, Sears, Carson's
100
%
 
Fort Wayne, IN
 
447,412

 
555,870

 
221,000

 

 

 
1,224,282

 
91.8
%
Governor's Square
Dillard's, JCPenney, Macy's, Sears
100
%
 
Tallahassee, FL
 
339,535

 

 
691,605

 

 

 
1,031,140

 
93.7
%
Grand Teton Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Idaho Falls, ID
 
213,122

 
199,062

 
124,863

 
93,274

 

 
630,321

 
90.2
%
Greenwood Mall
Dillard's, JCPenney, Sears, Macy's
100
%
 
Bowling Green, KY
 
422,523

 
278,253

 
150,800

 

 

 
851,576

 
97.2
%
Hulen Mall
Dillard's, Macy's, Sears
100
%
 
Ft. Worth, TX
 
394,578

 

 
596,570

 

 

 
991,148

 
97.6
%
Jordan Creek Town Center
Dillard's, Younkers
100
%
 
West Des Moines, IA
 
736,522

 

 
349,760

 
259,733

 

 
1,346,015

 
97.8
%
Lynnhaven Mall
Dillard's, JCPenney, Macy's
100
%
 
Virginia Beach, VA
 
649,625

 
150,434

 
380,958

 

 

 
1,181,017

 
95.4
%
Mall of Louisiana
Dillard's, Dillard's Men's & Home, JCPenney, Macy's, Sears
100
%
 
Baton Rouge, LA
 
603,881

 

 
805,630

 
143,634

 

 
1,553,145

 
97.9
%
Mall St. Matthews
Dillard's, Dillard's Men's & Home, JCPenney
100
%
 
Louisville, KY
 
503,424

 

 
514,135

 

 

 
1,017,559

 
96.9
%
Market Place Shopping Center
Bergner's, JCPenney, Macy's
100
%
 
Champaign, IL
 
500,702

 
234,834

 
149,980

 

 

 
885,516

 
98.3
%
Mayfair
Boston Store, Macy's, Nordstrom
100
%
 
Wauwatosa, WI
 
636,553

 
288,596

 
360,407

 

 
314,729

 
1,600,285

 
96.7
%
Meadows Mall
Dillard's/Curacao, JCPenney, Macy's, Sears
100
%
 
Las Vegas, NV
 
307,906

 

 
636,853

 

 

 
944,759

 
92.1
%
Mondawmin Mall
 
100
%
 
Baltimore, MD
 
385,535

 

 

 

 
73,918

 
459,453

 
100.0
%
North Point Mall
Dillard's, JCPenney, Macy's, Sears, Von Maur
100
%
 
Alpharetta, GA
 
421,641

 
539,850

 
363,151

 

 

 
1,324,642

 
92.2
%
North Star Mall
Dillard's, JCPenney, Macy's, Saks Fifth Avenue
100
%
 
San Antonio, TX
 
516,879

 
207,196

 
522,126

 

 

 
1,246,201

 
98.5
%
Northridge Fashion Center
JCPenney, Macy's, Sears
100
%
 
Northridge, CA
 
583,362

 

 
824,443

 

 

 
1,407,805

 
98.8
%
Northtown Mall
JCPenney, Kohl's, Macy's, Sears
100
%
 
Spokane, WA
 
436,517

 
242,117

 
242,392

 

 

 
921,026

 
89.7
%
Oak View Mall
Dillard's, JCPenney, Sears, Younkers
100
%
 
Omaha, NE
 
255,273

 
149,326

 
454,860

 

 

 
859,459

 
84.7
%
Oakwood Center
Dillard's, JCPenney, Sears
100
%
 
Gretna, LA
 
395,050

 

 
514,028

 

 

 
909,078

 
96.1
%
Oakwood Mall
Macy's, JCPenney, Sears, Younkers
100
%
 
Eau Claire, WI
 
404,149

 
216,820

 
198,024

 

 

 
818,993

 
96.8
%
Oglethorpe Mall
Belk, JCPenney, Macy's, Sears
100
%
 
Savannah, GA
 
407,361

 
220,824

 
315,760

 

 

 
943,945

 
96.3
%
Oxmoor Center
Macy's, Sears, Von Maur
94
%
 
Louisville, KY
 
351,432

 
156,000

 
411,210

 

 

 
918,642

 
91.8
%
Paramus Park
Macy's, Sears
100
%
 
Paramus, NJ
 
305,939

 
169,634

 
289,423

 

 

 
764,996

 
97.6
%

19

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
Park City Center
Bon Ton, Boscov's, JCPenney, Kohl's, Sears
100
%
 
Lancaster, PA
 
535,016

 
514,917

 
384,980

 

 
3,268

 
1,438,181

 
95.4
%
Park Place
Dillard's, Macy's, Sears
100
%
 
Tucson, AZ
 
472,533

 

 
581,457

 

 

 
1,053,990

 
98.7
%
Peachtree Mall
Dillard's, JCPenney, Macy's
100
%
 
Columbus, GA
 
380,324

 
221,539

 
201,076

 

 
12,600

 
815,539

 
96.6
%
Pecanland Mall
Belk, Burlington Coat Factory, Dillard's, JCPenney, Sears
100
%
 
Monroe, LA
 
347,828

 
19,962

 
595,474

 

 

 
963,264

 
99.4
%
Pembroke Lakes Mall
Dillard's, Dillard's Men's & Home, JCPenney, Macy's, Macy's Home Store, Sears
100
%
 
Pembroke Pines, FL
 
354,073

 
395,219

 
386,056

 

 

 
1,135,348

 
93.1
%
Pioneer Place
 
100
%
 
Portland, OR
 
306,636

 

 

 

 

 
306,636

 
87.2
%
Prince Kuhio Plaza
Macy's, Sears
100
%
 
Hilo, HI
 
262,901

 
174,547

 
61,873

 

 

 
499,321

 
93.0
%
Providence Place
Macy's, Nordstrom
94
%
 
Providence, RI
 
723,642

 
36,195

 
397,125

 

 
4,304

 
1,161,266

 
97.5
%
Quail Springs Mall
Dillard's, JCPenney, Von Maur
100
%
 
Oklahoma City, OK
 
450,615

 
305,700

 
359,896

 

 

 
1,116,211

 
98.6
%
Red Cliffs Mall
Dillard's, JCPenney, Sears
100
%
 
St. George, UT
 
140,944

 
235,031

 

 
57,304

 

 
433,279

 
97.2
%
Ridgedale Center
JCPenney, Macy's, Sears, Nordstrom
100
%
 
Minnetonka, MN
 
372,914

 
205,072

 
595,868

 

 

 
1,173,854

 
90.9
%
Riverchase Galleria
Belk, JCPenney, Macy's, Sears, Von Maur
76
%
 
Hoover (Birmingham), AL
 
536,399

 
330,032

 
610,026

 

 

 
1,476,457

 
97.8
%
River Hills Mall
Herberger's, JCPenney, Sears, Target
100
%
 
Mankato, MN
 
352,519

 
189,559

 
174,383

 

 

 
716,461

 
93.5
%
Rivertown Crossings
JCPenney, Kohl's, Macy's, Sears, Younkers
100
%
 
Grandville (Grand Rapids), MI
 
623,188

 

 
635,625

 

 

 
1,258,813

 
96.0
%
Sooner Mall
Dillard's, JCPenney, Sears
100
%
 
Norman, OK
 
237,303

 
129,823

 
137,082

 

 

 
504,208

 
95.5
%
Southwest Plaza
Dillard's, JCPenney, Macy's, Sears
100
%
 
Littleton, CO
 
704,626

 
34,545

 
541,851

 

 
63,968

 
1,344,990

 
91.7
%
Spokane Valley Mall
JCPenney, Macy's, Sears
100
%
 
Spokane, WA
 
352,914

 
126,243

 
251,366

 
138,002

 

 
868,525

 
92.6
%
Staten Island Mall
Macy's, Sears, JCPenney
100
%
 
Staten Island, NY
 
512,778

 
190,441

 
466,922

 
83,151

 

 
1,253,292

 
95.6
%
Stonestown Galleria
Nordstrom, Macy's
100
%
 
San Francisco, CA
 
408,966

 
428,293

 

 

 

 
837,259

 
98.7
%
The Crossroads
Burlington Coat Factory, JCPenney, Macy's, Sears
100
%
 
Portage, MI
 
265,302

 

 
502,961

 

 

 
768,263

 
89.2
%
The Gallery at Harborplace
 
100
%
 
Baltimore, MD
 
99,914

 

 

 

 
266,105

 
366,019

 
86.3
%
The Maine Mall
Bon Ton, JCPenney, Macy's, Sears
100
%
 
South Portland, ME
 
463,363

 
164,170

 
377,662

 

 
600

 
1,005,795

 
98.1
%

20

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
The Mall in Columbia
JCPenney, Lord & Taylor, Macy's, Nordstrom, Sears
100
%
 
Columbia, MD
 
619,165

 
351,168

 
449,000

 

 

 
1,419,333

 
97.1
%
The Oaks Mall
Belk, Dillard's, JCPenney, Macy's, Sears
100
%
 
Gainesville, FL
 
348,902

 
233,367

 
324,500

 

 

 
906,769

 
96.1
%
The Parks Mall at Arlington
Dillard's, JCPenney, Macy's, Sears
100
%
 
Arlington, TX
 
761,859

 

 
748,945

 

 

 
1,510,804

 
98.2
%
The Shoppes at Buckland Hills
JCPenney, Macy's, Macy's Men's & Home, Sears
100
%
 
Manchester, CT
 
555,279

 

 
512,611

 

 

 
1,067,890

 
94.2
%
The Shops at Fallen Timbers
Dillard's, JCPenney
100
%
 
Maumee, OH
 
354,165

 

 
261,502

 

 

 
615,667

 
97.7
%
The Shops at La Cantera
Dillard's, Macy's, Neiman Marcus, Nordstrom
75
%
 
San Antonio, TX
 
609,877

 

 
627,597

 

 
73,063

 
1,310,537

 
98.7
%
The Streets at Southpoint
Belk, JCPenney, Macy's, Nordstrom, Sears
94
%
 
Durham, NC
 
607,975

 

 
726,347

 

 

 
1,334,322

 
98.1
%
The Woodlands Mall
Dillard's, JCPenney, Macy's, Nordstrom
100
%
 
Woodlands, TX
 
708,967

 

 
713,438

 

 
41,642

 
1,464,047

 
99.0
%
Town East Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Mesquite, TX
 
408,384

 

 
809,386

 

 

 
1,217,770

 
96.0
%
Tucson Mall
Dillard's, JCPenney, Macy's, Sears
100
%
 
Tucson, AZ
 
611,584

 

 
641,458

 
35,905

 

 
1,288,947

 
93.6
%
Tysons Galleria
Neiman Marcus, Saks Fifth Avenue, Macy's
100
%
 
McLean (Washington, D.C.), VA
 
284,774

 
259,933

 
252,000

 

 

 
796,707

 
91.4
%
Valley Plaza Mall
JCPenney, Macy's, Sears, Target
100
%
 
Bakersfield, CA
 
517,744

 
364,792

 
292,176

 

 

 
1,174,712

 
98.6
%
Visalia Mall
JCPenney, Macy's
100
%
 
Visalia, CA
 
178,371

 
257,000

 

 

 

 
435,371

 
95.7
%
Westlake Center
 
100
%
 
Seattle, WA
 
97,119

 

 

 

 

 
97,119

 
98.0
%
Westroads Mall
JCPenney, Von Maur, Younkers
100
%
 
Omaha, NE
 
540,456

 

 
529,036

 

 

 
1,069,492

 
96.7
%
White Marsh Mall
JCPenney, Macy's, Macy's Home Store, Sears, Boscov's
100
%
 
Baltimore, MD
 
387,626

 
257,345

 
466,010

 

 

 
1,110,981

 
96.6
%
Willowbrook
Bloomingdale's, Lord & Taylor, Macy's, Sears
100
%
 
Wayne, NJ
 
484,361

 
2,060

 
1,028,000

 

 

 
1,514,421

 
95.9
%
Woodbridge Center
Boscov's, JCPenney, Lord & Taylor, Macy's, Sears
100
%
 
Woodbridge, NJ
 
616,430

 
455,739

 
560,935

 

 

 
1,633,104

 
92.8
%
Total Consolidated Retail Properties
 
 
Count: 84
 
36,640,252

 
12,287,808

 
32,787,684

 
1,199,618

 
854,197

 
83,769,559

 
96.0
%

21

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unconsolidated Retail Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
85 Fifth Avenue
Anthropologie
50
%
 
New York, NY
 
12,946

 

 

 

 

 
12,946

 
100.0
%
530 Fifth Avenue
Fossil, Chase Bank
50
%
 
New York, NY
 
35,263

 

 

 

 

 
35,263

 
100.0
%
685 Fifth Avenue
Coach, Stuart Weitzman
50
%
 
New York, NY
 
24,180

 

 

 

 
85,615

 
109,795

 
100.0
%
730 Fifth Avenue
Bulgari, Mikimoto, Piaget, Zenga
50
%
 
New York, NY
 
34,066

 

 

 

 
32,672

 
66,738

 
100.0
%
Ala Moana Center
Macy's, Neiman Marcus, , Bloomingdale's, Nordstrom
63
%
 
Honolulu, HI
 
1,265,569

 
1,013,872

 

 
14,042

 
364,010

 
2,657,493

 
88.4
%
Alderwood
JCPenney, Macy's, Nordstrom, Sears
50
%
 
Lynnwood, WA
 
578,411

 
177,679

 
528,219

 
39,007

 

 
1,323,316

 
97.5
%
Altamonte Mall
Dillard's, JCPenney, Macy's, Sears
50
%
 
Altamonte Springs, FL
 
468,325

 
158,658

 
519,890

 

 

 
1,146,873

 
97.6
%
Bayside Marketplace
 
51
%
 
Miami, FL
 
205,440

 

 

 

 
1,103

 
206,543

 
97.3
%
Bridgewater Commons
Bloomingdale's, Lord & Taylor, Macy's
35
%
 
Bridgewater, NJ
 
414,790

 
150,525

 
352,351

 
93,908

 

 
1,011,574

 
97.0
%
Carolina Place
Belk, Dillard's, JCPenney, Sears
50
%
 
Pineville, NC
 
387,924

 
424,596

 
348,906

 

 

 
1,161,426

 
97.9
%
Christiana Mall
JCPenney, Macy's, Nordstrom, Target
50
%
 
Newark, DE
 
625,510

 

 
641,312

 

 

 
1,266,822

 
99.3
%
Clackamas Town Center
JCPenney, Macy's, Macy's Home Store, Nordstrom, Sears
50
%
 
Happy Valley, OR
 
635,385

 

 
774,842

 

 

 
1,410,227

 
98.4
%
Fashion Show
Dillard's, Macy's, Macy's Men's, Neiman Marcus, Nordstrom, Saks Fifth Avenue
50
%
 
Las Vegas, NV
 
844,857

 
271,635

 
761,653

 

 

 
1,878,145

 
98.4
%
First Colony Mall
Dillard's, Dillard's Men's & Home, JCPenney, Macy's
50
%
 
Sugar Land, TX
 
558,728

 

 
619,048

 

 

 
1,177,776

 
95.0
%
Florence Mall
JCPenney, Macy's, Macy's Home Store, Sears
50
%
 
Florence, KY
 
384,386

 

 
552,407

 

 

 
936,793

 
89.6
%
Galleria at Tyler
JCPenney, Macy's, Nordstrom
50
%
 
Riverside, CA
 
557,282

 

 
468,208

 

 

 
1,025,490

 
96.0
%
Glendale Galleria
Bloomingdale's, JCPenney, Macy's, Target
50
%
 
Glendale, CA
 
506,397

 
305,000

 
525,000

 

 
137,434

 
1,473,831

 
96.7
%
Kenwood Towne Centre
Dillard's, Macy's, Nordstrom
50
%
 
Cincinnati, OH
 
519,341

 
240,656

 
400,665

 

 

 
1,160,662

 
96.4
%
Miami Design District 2
Bulgari, Fendi, Hermes, Louis Vuitton, Prada, Valentino
15
%
 
Miami, FL
 
692,712

 

 

 

 
75,837

 
768,549

 
87.8
%
Mizner Park
Lord & Taylor
47
%
 
Boca Raton, FL
 
170,867

 
79,822

 

 

 
263,335

 
514,024

 
95.3
%

22

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
Natick Mall
Lord & Taylor, Macy's, Sears, Neiman Marcus, Nordstrom
50
%
 
Natick, MA
 
942,346

 
194,722

 
558,370

 

 

 
1,695,438

 
97.3
%
Neshaminy Mall
Boscov's, Sears
50
%
 
Bensalem, PA
 
379,025

 
215,586

 
418,595

 

 

 
1,013,206

 
92.0
%
Northbrook Court
Lord & Taylor, Macy's, Neiman Marcus
50
%
 
Northbrook, IL
 
477,572

 
126,000

 
410,277

 

 

 
1,013,849

 
89.5
%
Oakbrook Center
Lord & Taylor, Macy's, Neiman Marcus, Nordstrom, Sears
48
%
 
Oak Brook, IL
 
1,139,007

 
606,081

 
467,863

 

 
231,900

 
2,444,851

 
98.8
%
Otay Ranch Town Center
Macy's
50
%
 
Chula Vista, CA
 
515,202

 

 
140,000

 

 

 
655,202

 
91.2
%
Park Meadows
Dillard's, JCPenney, Macy's, Nordstrom
35
%
 
Lone Tree, CO
 
754,104

 

 
823,000

 

 

 
1,577,104

 
96.9
%
Perimeter Mall
Dillard's, Macy's, Nordstrom, Von Maur
50
%
 
Atlanta, GA
 
510,932

 
222,056

 
831,218

 

 

 
1,564,206

 
98.1
%
Pinnacle Hills Promenade
Dillard's, JCPenney
50
%
 
Rogers, AR
 
348,413

 
98,540

 
162,140

 
317,458

 
65,871

 
992,422

 
93.8
%
Plaza Frontenac
Neiman Marcus, Saks Fifth Avenue
55
%
 
St. Louis, MO
 
224,518

 
125,669

 
135,044

 

 

 
485,231

 
97.3
%
Saint Louis Galleria
Dillard's, Macy's, Nordstrom
74
%
 
St. Louis, MO
 
461,139

 

 
714,052

 

 

 
1,175,191

 
96.4
%
Stonebriar Centre
Dillard's, JCPenney, Macy's, Nordstrom, Sears
50
%
 
Frisco, TX
 
839,170

 
162,018

 
703,174

 

 

 
1,704,362

 
98.3
%
The Grand Canal Shoppes
Barneys New York
50
%
 
Las Vegas, NV
 
645,394

 
84,743

 

 

 
34,088

 
764,225

 
99.3
%
The Shops at Bravern
Neiman Marcus
40
%
 
Bellevue, WA
 
142,216

 
124,637

 

 

 

 
266,853

 
93.3
%
The Shoppes at River Crossing
Belk, Dillard's
50
%
 
Macon, GA
 
407,882

 

 
333,219

 

 

 
741,101

 
99.2
%
Towson Town Center
Macy's, Nordstrom
35
%
 
Towson, MD
 
604,129

 

 
419,129

 

 

 
1,023,258

 
97.0
%
Union/Geary
Bulgari
50
%
 
San Francisco, CA
 
22,208

 

 

 

 
19,507

 
41,715

 
100.0
%
Shops at Merrick Park
Neiman Marcus, Nordstrom
55
%
 
Coral Gables, FL
 
414,883

 

 
330,000

 

 
101,263

 
846,146

 
98.9
%
Water Tower Place
Macy's
47
%
 
Chicago, IL
 
405,285

 
296,128

 

 

 
88,809

 
790,222

 
93.0
%
Whaler's Village
 
50
%
 
Lahaina, HI
 
109,080

 

 

 

 
4,188

 
113,268

 
94.2
%
Willowbrook Mall
Dillard's, JCPenney, Macy's, Macy's Men's, Sears
50
%
 
Houston, TX
 
538,428

 

 
984,372

 

 

 
1,522,800

 
96.8
%
Total Unconsolidated Retail Properties
 
 
Count: 40
 
18,803,312

 
5,078,623

 
13,922,954

 
464,415

 
1,505,632

 
39,774,936

 
95.8
%
Total Same Store Retail Properties 3
 
 
Count: 124
 
55,443,564

 
17,366,431

 
46,710,638

 
1,664,033

 
2,359,829

 
123,544,494

 
95.9
%

23

PORTFOLIO OPERATING METRICS

Property Schedule
As of March 31, 2017

ggptagline140y13.jpg


Property Name
Anchors
Own %
 
Location
 
Mall and Freestanding GLA
 
Anchor GLA
(GGP Owned)
 
Anchor GLA
(Tenant Owned)
 
Strip Center GLA
 
Office GLA
 
Total GLA 1
 
Retail Percentage Leased
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Same Store Retail Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
218 W 57th Street
 
50
%
 
New York, NY
 
35,304

 

 

 

 

 
35,304

 
N/A

605 N Michigan Avenue
Sephora, Chase
100
%
 
Chicago, IL
 
82,526

 

 

 

 

 
82,526

 
83.3
%
Lakeside Mall
JCPenney, Lord & Taylor, Macy's, Macy's Men's & Home, Sears
100
%
 
Sterling Heights, MI
 
483,227

 
115,300

 
905,418

 

 

 
1,503,945

 
85.1
%
Total Retail Properties
 
 
Count: 127
 
56,044,621

 
17,481,731

 
47,616,056

 
1,664,033

 
2,359,829

 
125,166,269

 
95.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-Same Store Other Retail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shopping Leblon
 
35
%
 
Rio de Janeiro, Brazil
 
256,045

 

 

 

 

 
256,045

 
99.5
%
Total Non-Same Store & Other Retail
Count: 1
 
256,045

 

 

 

 

 
256,045

 
99.5
%

1.
Excludes space under development.
2.
Investment is considered cost method for reporting purposes.
3.
Refer to page 15 (Key Operating Performance Indicators).





24






















Miscellaneous


MISCELLANEOUS

Capital Information
(In thousands, except per share amounts)
ggptagline140y12.jpg


 
March 31, 2017
 
 
Closing common stock price per share
$
23.18

52 Week High 1
32.10

52 Week Low 1
22.34

 
 
Portfolio Net Debt, At Share
 
Portfolio Debt
 
Fixed
$
14,648,280

Variable
3,868,761

Proportionate Portfolio Debt
18,517,041

     Less: Proportionate Cash and Cash Equivalents
(491,332
)
Proportionate Portfolio Net Debt
$
18,025,709

 
 
Portfolio Capitalization Data
 
Proportionate Portfolio Net Debt
$
18,025,709

Preferred Securities:
 
Convertible Preferred Units at 6.50%
26,637

Convertible Preferred Units at 7.00%
25,133

Convertible Preferred Units at 8.50%
85,640

Preferred Stock at 6.375%
250,000

Other Preferred Stock
360

Total Preferred Securities
$
387,770

 
 
Common stock and Operating Partnership units outstanding at end of period 2
$
20,612,653

Total Market Capitalization at end of period
$
39,026,132


1.
52-week pricing information includes the intra-day highs and lows.
2.
Amount calculated as outstanding shares at the end of the period multiplied by the closing share price plus outstanding partnership units multiplied by a conversion rate of approximately 1.04 multiplied by the closing share price.


25

MISCELLANEOUS

Change in Total Common and Equivalent Shares
ggptagline140y22.jpg


Rollforward of Shares to March 31, 2017
LTIP Units
 
Operating Partnership Units
Company Common Shares
 
Total Common Shares & Operating Partnership Units
 
 
 
 
(In thousands)
 
 
Common Shares and Operating Partnership Units ("OP Units") Outstanding at December 31, 2016
1,707

 
4,569

884,098

 
890,374

DRIP

 

22

 
22

Issuance of stock for restricted stock grants, net of forfeitures and stock options exercised
107

 

974

 
1,081

Issuance of stock for employee stock purchase program

 

82

 
82

Repurchase of common stock

 

(2,570
)
 
(2,570
)
Common Shares and OP Units Outstanding at March 31, 2017
1,814

 
4,569

882,606

 
888,989

 
 
 
 
 
 
 
Common Shares issuable assuming exercise of warrants 1
 
 
 
59,154

 
 
Common Shares issuable assuming exercise of in-the-money stock options 2
 
 
 
3,500

 
 
Common Shares issuable assuming exchange of OP Units
 
 
 
6,637

 
 
Diluted Common Shares and OP Units Outstanding at March 31, 2017
 
 
 
951,897

 
 
 
 
Three Months Ended
 
 
March 31, 2017
 
March 31, 2016
 
 
(In thousands)
Weighted average number of company shares outstanding
 
884,505

 
882,673

Weighted average number of stock options 3
 
4,112

 
6,611

Weighted average number of GAAP dilutive warrants
 
60,899

 
60,870

Diluted weighted average number of Company shares outstanding - GAAP EPS
 
949,516

 
950,154

 
 
 
 
 
Weighted average number of common units
 
4,751

 
4,768

Weighted average number of LTIP Units
 
1,891

 
1,742

Diluted weighted average number of Company shares outstanding - FFO/Company FFO
 
956,158

 
956,664

1.
GGP has 73.9 million warrants outstanding convertible to 1.2616 Common Shares with a weighted average exercise price of $8.4785, with a scheduled expiration of November 9, 2017. 16.4 million warrants must be satisfied through net share settlement, with the remainder through either a net or full share settlement feature at the option of the holder.
Pursuant to the Plan, warrants to purchase equity were issued to the Plan Sponsors on the Effective Date.  The warrants are fully vested and the exercise prices will be subject to adjustment for future dividends, stock dividends, splits or reverse splits of our common stock or certain other events as are customary with such instruments at declaration.
Warrants
Weighted Average Exercise Price
 Expiration Date
Impact of Dividend issued to stockholders of record as of December 15, 2016 4
Impact of settling warrants via net share settlement 5
57,500,000
$8.5225
Nov 9, 2017
 Reduces exercise price to $8.5225
 Increases number of Common shares
 per warrant to 1.2616
 Net share: 72,542,000 x [23.18 - 8.5225] /23.18 =
45,870,766 shares delivered
16,428,571
$8.3245
Nov 9, 2017
 Reduces exercise price to $8.3245
 Increases number of Common shares
 per warrant to 1.2616
Net share: 20,726,285 x [23.18 - 8.3245] /23.18 =
 13,282,974 shares delivered
73,928,571
$8.4785
 
 
 
59,153,740 shares delivered
2.
The options are included at net share settlement.
3.
The impact of the stock options are dilutive under GAAP and FFO in 2017 and 2016.
4.
Based on dividend of $0.22 per share issued to stockholders of record on December 15, 2016 and special dividend of $0.26 per share issued to stockholders of record on December 27, 2016.
5.
Based on stock price of $23.18 on March 31, 20167

26

MISCELLANEOUS

Development Summary
ggptagline140y11.jpg


Property
Description
 
GGP's Total Projected Share of Cost
 
GGP's Investment to Date1
 
Expected Return on Investment2
 
Stabilized Year
Major Development Summary (in millions, at share unless otherwise noted)
 
 
 
 
 
 
 
 
Under Construction
 
 
 
 
 
 
 
 
Staten Island Mall
Expansion
 
$
231

 
$
47

 
7-9%
 
2019
Staten Island, NY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Projects
Redevelopment projects at various properties
 
448

 
288

 
6-8%
 
2017-2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Projects Under Construction
 
$
679

 
$
335

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Projects in Pipeline
 
 
 
 
 
 
 
 
 
New Mall Development
Ground up mall development
 
$
285

 
$
54

 
8-10%
 
2020
Norwalk, CT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Projects
Redevelopment projects at various properties
 
314

 
82

 
8-9%
 
TBD
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Projects in Pipeline
 
$
599

 
$
136

 
 
 
 
 
 
 
 
 
 
 
 
 
 


1.
Projected costs and investments to date exclude capitalized interest and overhead.
2.
Return on investment represents first year stabilized cash-on-cash return, based upon budgeted assumptions. Actual costs may vary.




27

MISCELLANEOUS

Proportionate Capital Expenditures
ggptagline140y10.jpg















Expenditures ($ in thousands)
 
 
 
 
 
 
 
Three Months Ended
 
Three Months Ended
 
 
March 31, 2017
 
March 31, 2016
 
 
 
 
 
Operating capital expenditures (1)
 
$
37,189

 
$
39,339

Tenant allowances and capitalized leasing costs (2)
 
38,949

 
32,597

Total
 
$
76,138

 
$
71,936



1.
Reflects only non-tenant operating capital expenditures.
2.
Reflects tenant allowance on current operating properties.

28

MISCELLANEOUS

Corporate Information
ggptagline140y09.jpg


 
 
 
 
 
Stock Information
 
 
 
 
Common Stock
 
 
 
 
NYSE: GGP
 
 
 
 
 
 
 
 
 
6.375% Series A Cumulative Redeemable Perpetual Preferred Stock (Series A Preferred Stock)
NYSE: GGP PrA
 
 
 
 

Security
Quarter
Declaration Date
Record Date
Date Payable or Paid
Dividend per Share
Common Stock
Q2 2017
May 1, 2017
July 13, 2017
July 28, 2017
$0.2200
Common Stock
Q1 2017
January 30, 2017
April 13, 2017
April 28, 2017
$0.2200
Common Stock
Special Dividend
December 13, 2016
December 27, 2016
January 27, 2017
$0.2600
Common Stock
Q4 2016
October 31, 2016
December 15, 2016
January 6, 2017
$0.2200
Common Stock
Q3 2016
August 1, 2016
October 14, 2016
October 31, 2016
$0.2000
Common Stock
Q2 2016
May 2, 2016
July 15, 2016
July 29, 2016
$0.1900
Series A Preferred Stock
Q2 2017
May 1, 2017
June 15, 2017
July 3, 2017
$0.3984
Series A Preferred Stock
Q1 2017
January 30, 2017
March 15, 2017
April 3, 2017
$0.3984
Series A Preferred Stock
Q4 2016
October 31, 2016
December 15, 2016
January 3, 2017
$0.3984
Series A Preferred Stock
Q3 2016
August 1, 2016
September 15, 2016
October 3, 2016
$0.3984
Series A Preferred Stock
Q2 2016
May 2, 2016
June 15, 2016
July 1, 2016
$0.3984
 Investor Relations
 
 
 
Transfer Agent
 
 
 
 
 
Kevin Berry
 
 
 
American Stock Transfer & Trust Company, LLC
Senior Vice President, Investor and Public Relations
 
 
 
6201 15th Avenue
Phone (312) 960-5529
 
 
 
Brooklyn, NY 11219
kevin.berry@ggp.com
 
 
 
Phone: (866) 627-2643
 
 
 
 
Foreign Investor Line:
 
 
 
 
+1 718 921-8124

29

MISCELLANEOUS

Glossary of Terms
ggptagline140y08.jpg


Terms
 
Description
Gross Leasable Area (GLA)
 
Total gross leasable space at 100%.
Mall and Freestanding
 
Inline mall shop and outparcel retail locations (locations that are not attached to the primary complex of buildings that comprise a shopping center). Excludes anchor stores and development space.
Anchor/Traditional Anchor
 
Department stores whose merchandise appeals to a broad range of shoppers.  Anchors either own their stores, the land under them and adjacent parking areas, or enter into long-term leases at rates that are generally lower than the rents charged to mall store tenants.
Strip Center
 
An attached row of stores or service outlets managed as a coherent retail entity, with on-site parking usually located in front of the stores. Open canopies may connect the storefronts, but a strip center does not have enclosed walkways linking the stores.
Office
 
Leasable office space, either peripheral to a retail center or a stand-alone office building without a retail component.
Specialty Leasing
 
Temporary tenants on license agreements (as opposed to leases) with terms in excess of twelve months. License agreements are cancellable by the Company with 60 days notice.
Company Same Store NOI
 
Company NOI that excludes the periodic effects of full or partial acquisitions of properties, reductions in ownership as a result of sales or other transactions, and certain redevelopments and other properties. We do not include an acquired property in our Company Same Store NOI until the operating results for that property have been included in our consolidated results for one full calendar year. Properties that we sell are excluded from Company Same Store NOI once the transaction has closed.
Company Non-Same Store NOI
 
Includes the periodic effects of full or partial acquisitions of properties and certain redevelopments and other properties. See Property Schedule for full list of Non-Same Store properties.
Company NOI
 
Company Same Store NOI plus Company Non-Same Store NOI. Excludes full or partial reductions in ownership as a result of sales or other transactions.
Company EBITDA
 
Company NOI plus management fees and other corporate revenues, property management and other costs and general and administrative expense. Excludes reductions in ownership as a result of sales or other transactions.
Sold Interests
 
Full or partial reductions in ownership as a result of sales or other transactions, excluded from Company NOI and Company EBITDA, included in Company FFO.

Operating Metrics
 
Description
Leased
 
Leased area represents the sum of: (1) tenant occupied space under lease, (2) all leases signed for currently vacant space, and (3) tenants no longer occupying space, but still paying rent for all inline mall shop and outparcel retail locations, excluding anchors (Leased Area). Leased percentage is the Leased Area over the Mall and Freestanding Area.
Occupied
 
Occupied area represents the sum of: (1) tenant occupied space under lease, (2) tenants no longer occupying space, but still paying rent, and (3) tenants with a signed lease paying rent, but not yet opened for all inline mall shop and outparcel retail locations, excluding anchors (Occupied Area). Occupied percentage is the Occupied Area over the Mall and Freestanding Area.
<10K Sales PSF
 
Comparative rolling twelve month sales.
Tenant Sales
 
Comparative rolling twelve month sales.
Occupancy Cost
 
Ratio of total tenant charges to comparative sales for inline mall tenants that opened at less than 10,000 square feet.
In-Place Rent
 
Weighted average rental rate of mall stores as of a point in time. Rent is presented on a cash basis and consists of base minimum rent and common area costs.
Expiring Rent
 
Represents rent at the end of the lease consisting of base minimum rent and common area costs.
Initial Rent
 
Represents initial rent at the time of rent commencement consisting of base minimum rent and common area costs.
Average Rent
 
Represents average rent over the term consisting of base minimum rent and common area costs.
Initial Rent Spread
 
Dollar spread between Initial Rent and Expiring Rent.
Average Rent Spread
 
Dollar spread between Average Rent and Expiring Rent.

30