0000890319-16-000306.txt : 20160728 0000890319-16-000306.hdr.sgml : 20160728 20160728162625 ACCESSION NUMBER: 0000890319-16-000306 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160728 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160728 DATE AS OF CHANGE: 20160728 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TAUBMAN CENTERS INC CENTRAL INDEX KEY: 0000890319 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 382033632 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11530 FILM NUMBER: 161790474 BUSINESS ADDRESS: STREET 1: 200 E LONG LAKE RD STREET 2: SUITE 300 CITY: BLOOMFIELD HILLS STATE: MI ZIP: 48304-2324 BUSINESS PHONE: 2482586800 MAIL ADDRESS: STREET 1: 200 E LONG LAKE RD STREET 2: SUITE 300 CITY: BLOOMFIELD HILLS STATE: MI ZIP: 48304-2324 8-K 1 a2016q28-k.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
 
FORM 8-K
 
 
Current Report Pursuant
to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 
 
 
Date of report (date of earliest event reported): July 28, 2016
 
TAUBMAN CENTERS, INC.
(Exact Name of Registrant as Specified in its Charter)
 
 
Michigan
(State of Other Jurisdiction of Incorporation)
 
 
 
1-11530
38-2033632
 
(Commission File Number)
(I.R.S. Employer Identification No.)
 
 
 
 
200 East Long Lake Road, Suite 300,
Bloomfield Hills, Michigan

48304-2324
 
(Address of Principal Executive Office)
(Zip Code)
 
 
 
Registrant’s Telephone Number, Including Area Code: (248) 258-6800
 
 
 
None
 
(Former Name or Former Address, if Changed Since Last Report)
 
 
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (See General Instruction A.2. below):
 
 
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





Item 2.02.    RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The information under this caption is furnished by Taubman Centers, Inc. (the "Company") in accordance with Securities and Exchange Commission Release No. 33-8216. This information shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On July 28, 2016, the Company issued a press release announcing its results of operations for the quarter ended June 30, 2016. A copy of the press release is attached as Exhibit 99 to this report.

Item 9.01.    FINANCIAL STATEMENTS AND EXHIBITS.

(d)    Exhibits

Exhibit
Description
 
 
99
Press Release, dated July 28, 2016, entitled “Taubman Centers, Inc. Issues Second Quarter Results.”






SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Date: July 28, 2016
TAUBMAN CENTERS, INC.
 
 
 
 
By:
/s/ Simon J. Leopold
 
 
Simon J. Leopold
 
 
Chief Financial Officer





EXHIBIT INDEX

Exhibit
Description
 
 
99
Press Release, dated July 28, 2016, entitled “Taubman Centers, Inc. Issues Second Quarter Results.”






EX-99 2 a2016q28-kexhibit99.htm EXHIBIT 99 Exhibit


Exhibit 99
Taubman Centers, Inc.
T 248.258.6800
 
 
200 East Long Lake Road
www.taubman.com
 
 
Suite 300
 
 
 
Bloomfield Hills, Michigan
 
 
 
48304-2324
 
 
 
                       

Taubman Centers, Inc. Issues Second Quarter Results

Net Income and Earnings Per Share Up
Comparable Center Net Operating Income (NOI) Up 6.2 Percent
Funds from Operations and Adjusted Funds from Operations Per Share Up
Average Rent Per Square Foot Up 5.4 Percent
Trailing 12-Month Releasing Spreads 24.2 Percent

BLOOMFIELD HILLS, Mich., July 28, 2016 - - Taubman Centers, Inc. (NYSE: TCO) today reported financial results for the second quarter of 2016.

 
 
June 30, 2016
Three Months Ended
June 30, 2015
Three Months Ended
June 30, 2016
Six Months Ended
June 30, 2015
Six Months Ended
Net income attributable to common shareowners (EPS) per diluted common share
Growth rate

$0.57
54.1%

$0.37

$0.98
16.7%
$0.84
Funds from Operations (FFO) per diluted common share
Growth rate

$1.04
36.8%
$0.76

$1.88
19.7%
$1.57
Adjusted Funds from Operations (Adjusted FFO) per diluted common share
Growth rate

$0.79 (1)
3.9%
$0.76

$1.63 (1)
3.8%
$1.57
(1)
Adjusted FFO for the three and six months ended June 30, 2016 excludes a one-time $21.7 million payment the company received in the second quarter due to the termination of the company’s leasing services agreement at The Shops at Crystals (Las Vegas, Nev.).

“We had a solid quarter,” said Robert S. Taubman, chairman, president and chief executive officer of Taubman Centers. “FFO was consistent with our expectations despite a two cent legal charge.

Our NOI growth was strong. Driven by increased rents, recoveries, and occupancy, we produced our best quarter of growth in nearly four years. We also posted impressive releasing spreads that for the eighth consecutive quarter were greater than 20 percent.”

Operating Statistics

Diluted net income attributable to common shareowners was up 49.1 percent for the quarter, bringing year-to-date growth to 12.1 percent. Comparable center NOI, excluding lease cancellation income, was up 6.2 percent for the quarter, bringing year-to-date growth to 6 percent.

Average rent per square foot for the quarter was $62.61, up 5.4 percent from $59.41 in the comparable period last year. Year-to-date, average rent per square foot was up 4 percent.


-more-





Taubman Centers/2

Trailing 12-month releasing spreads per square foot for the period ended June 30, 2016 were a robust 24.2 percent.

Ending occupancy in comparable centers was 93.8 percent on June 30, 2016, up 0.8 percent from June 30, 2015. Leased space in comparable centers was 96.2 percent on June 30, 2016, down 0.8 percent from June 30, 2015.

Comparable center mall tenant sales per square foot decreased 0.7 percent from the second quarter of 2015. This brings the company's 12-month trailing mall tenant sales per square foot to $789, a decrease of 1 percent from the 12-months ended June 30, 2015. Year-to-date, mall tenant sales per square foot were down 1.8 percent.

“Most of our centers reported sales increases during the quarter,” said Mr. Taubman. “Unfortunately, softness in our South Florida centers continued.”

Ownership in CityOn.Zhengzhou Increased; Planned Opening Date Changed

In July, Taubman and Wangfujing Group Co. acquired Maple Real Estate’s (the land developer) 35 percent interest in CityOn.Zhengzhou. As a result, Taubman and Wangfujing now own 49 percent and 51 percent of the center, respectively. The company expects its share of the additional investment to be approximately $60 million. “We have made tremendous progress in leasing and construction. We are confident in the future success of the center and are pleased to have the opportunity at this time to increase our ownership,” said Rene Tremblay, president of Taubman Asia.

The opening of the center is now expected to occur in March 2017. The completion of a new main power station being built by the government, which is required for the center’s opening, has been delayed. The change in opening date will not impact the company's anticipated $175 million share of total project cost or after-tax stabilized return of 6 to 6.5 percent.

Financing Activity

In May, Cherry Creek Shopping Center (Denver, Colo.), the company’s 50 percent owned joint venture, completed a $550 million, 12-year, non-recourse refinancing. The loan is interest only during the entire term at a fixed all-in rate of 3.87 percent. Proceeds were used to pay off the previous $280 million, 5.24 percent loan. The company’s share of excess proceeds, net of fees, of approximately $135 million was used to pay down the company’s lines of credit.











-more-








Taubman Centers/3

2016 Guidance

The company is updating its guidance for 2016. 2016 EPS is now expected to be in the range of $1.73 to $1.93 per diluted common share, revised from the previous range of $1.85 to $2.10. 2016 FFO is now expected to be in the range of $3.75 to $3.90 per diluted common share, revised from the previous range of $3.75 to $3.95. 2016 Adjusted FFO, which excludes the one-time $21.7 million payment the company received in the second quarter due to the termination of the company’s leasing services agreement at The Shops at Crystals, is now expected to be in the range of $3.50 to $3.65 per diluted common share, revised from the previous range of $3.50 to $3.70.

The changes in the company’s guidance are primarily due to lower lease cancellation income, which the company now expects its beneficial share to be about $3 million, down from the previous estimate of about $6 million. In addition, the company incurred an unanticipated two cent legal charge in the second quarter.

Supplemental Investor Information Available

The company provides supplemental investor information along with its earnings announcements, available online at www.taubman.com under “Investors.” This includes the following:

Company Information
Income Statements
Earnings Reconciliations
Changes in Funds from Operations and Earnings Per Common Share
Components of Other Income, Other Operating Expense and Nonoperating Income, Net
Recoveries Ratio Analysis
Balance Sheets
Debt Summary
Other Debt, Equity and Certain Balance Sheet Information
Construction and Redevelopments
Capital Spending
Operational Statistics
Summary of Key Guidance Measures
Owned Centers
Major Tenants in Owned Portfolio
Anchors in Owned Portfolio
Operating Statistics Glossary

Investor Conference Call

The company will host a conference call at 10:00 a.m. EDT on Friday, July 29 to discuss its results, business conditions and the company’s outlook for the remainder of 2016. The conference call will be simulcast at www.taubman.com.  An online replay will be available shortly after the call and will continue for approximately 90 days.



-more-





Taubman Centers/4

About Taubman

Taubman Centers is an S&P MidCap 400 Real Estate Investment Trust engaged in the ownership, management and/or leasing of 24 regional, super-regional and outlet shopping centers in the U.S. and Asia. Taubman’s U.S.-owned properties are the most productive in the publicly held U.S. regional mall industry. Taubman is currently developing three properties in the U.S. and Asia totaling 3.1 million square feet. Founded in 1950, Taubman is headquartered in Bloomfield Hills, Mich. Taubman Asia, founded in 2005, is headquartered in Hong Kong. www.taubman.com.

For ease of use, references in this press release to “Taubman Centers,” “company,” “Taubman” or an operating platform mean Taubman Centers, Inc. and/or one or more of a number of separate, affiliated entities. Business is actually conducted by an affiliated entity rather than Taubman Centers, Inc. itself or the named operating platform.

This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements reflect management's current views with respect to future events and financial performance. Forward-looking statements can be identified by words such as “will”, “may”, “could”, “expect”, “anticipate”, “believes”, “intends”, “should”, “plans”, “estimates”, “approximate”, “guidance” and similar expressions in this press release that predict or indicate future events and trends and that do not report historical matters. The forward-looking statements included in this release are made as of the date hereof. Except as required by law, the company assumes no obligation to update these forward-looking statements, even if new information becomes available in the future. Actual results may differ materially from those expected because of various risks, uncertainties and other factors. Such factors include, but are not limited to: changes in market rental rates; unscheduled closings or bankruptcies of tenants; relationships with anchor tenants; trends in the retail industry; the liquidity of real estate investments; the company’s ability to comply with debt covenants; the availability and terms of financings; changes in market rates of interest and foreign exchange rates for foreign currencies; changes in value of investments in foreign entities; the ability to hedge interest rate and currency risk; risks related to acquiring, developing, expanding, leasing and managing properties; changes in value of investments in foreign entities; risks related to joint venture properties; insurance costs and coverage; security breaches that could impact the company’s information technology, infrastructure or personal data; the loss of key management personnel; terrorist activities; maintaining the company’s status as a real estate investment trust; changes in the laws of states, localities, and foreign jurisdictions that may increase taxes on the company’s operations; and changes in global, national, regional and/or local economic and geopolitical climates. You should review the company's filings with the Securities and Exchange Commission, including “Risk Factors” in its most recent Annual Report on Form 10-K and subsequent quarterly reports, for a discussion of such risks and uncertainties.

CONTACTS:    
Ryan Hurren, Taubman, Director, Investor Relations, 248-258-7232
rhurren@taubman.com

Maria Mainville, Taubman, Director, Strategic Communications, 248-258-7469
mmainville@taubman.com

# # #







Taubman Centers/5

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
 
Table 1 - Summary of Results
 
 
 
 
 
 
 
For the Periods Ended June 30, 2016 and 2015
 
 
 
 
 
 
 
(in thousands of dollars, except as indicated)
 
 
 
 
 
 
 
Three Months Ended
 
Year to Date
 
2016
 
2015
 
2016
 
2015
Net income
57,744

 
42,333

 
102,073

 
93,333

Noncontrolling share of income of consolidated joint ventures
(1,630
)
 
(2,672
)
 
(4,151
)
 
(5,263
)
Noncontrolling share of income of TRG
(15,087
)
 
(10,153
)
 
(25,986
)
 
(22,664
)
Distributions to participating securities of TRG
(524
)
 
(493
)
 
(1,036
)
 
(985
)
Preferred stock dividends
(5,785
)
 
(5,785
)
 
(11,569
)
 
(11,569
)
Net income attributable to Taubman Centers, Inc. common shareowners
34,718

 
23,230

 
59,331

 
52,852

Net income per common share - basic
0.58

 
0.38

 
0.98

 
0.85

Net income per common share - diluted
0.57

 
0.37

 
0.98

 
0.84

Beneficial interest in EBITDA - Combined (1)
127,895

 
99,134

 
236,371

 
202,640

Adjusted Beneficial interest in EBITDA - Combined (1)
106,193

 
99,134

 
214,669

 
202,640

Funds from Operations attributable to partnership unitholders and participating securities of TRG (1)
89,816

 
67,596

 
162,840

 
140,512

Funds from Operations attributable to TCO's common shareowners (1)
63,464

 
47,939

 
115,061

 
99,909

Funds from Operations per common share - basic (1)
1.05

 
0.78

 
1.91

 
1.60

Funds from Operations per common share - diluted (1)
1.04

 
0.76

 
1.88

 
1.57

Adjusted Funds from Operations attributable to partnership unitholders and participating securities of TRG (1)
68,114

 
67,596

 
141,138

 
140,512

Adjusted Funds from Operations attributable to TCO's common shareowners (1)
48,129

 
47,939

 
99,726

 
99,909

Adjusted Funds from Operations per common share - basic (1)
0.80

 
0.78

 
1.65

 
1.60

Adjusted Funds from Operations per common share - diluted (1)
0.79

 
0.76

 
1.63

 
1.57

Weighted average number of common shares outstanding - basic
60,353,080

 
61,606,563

 
60,314,042

 
62,319,211

Weighted average number of common shares outstanding - diluted
60,701,702

 
62,386,042

 
60,746,351

 
63,156,702

Common shares outstanding at end of period
60,390,149

 
60,886,865

 
 
 
 
Weighted average units - Operating Partnership - basic
85,413,911

 
86,669,952

 
85,375,537

 
87,402,848

Weighted average units - Operating Partnership - diluted
86,633,794

 
88,320,693

 
86,679,108

 
89,111,601

Units outstanding at end of period - Operating Partnership
85,449,499

 
85,950,254

 
 
 
 
Ownership percentage of the Operating Partnership at end of period
70.7
%
 
70.8
 %
 
 
 
 
Number of owned shopping centers at end of period
21

 
19

 
 
 
 
 
 
 
 
 
 
 
 
Operating Statistics:
 
 
 
 
 
 
 
Net Operating Income excluding lease cancellation income - growth % (1)(2)
6.2
%
 
2.5
 %
 
6.0
%
 
3.1
%
Net Operating Income including lease cancellation income - growth % (1)(2)
6.2
%
 
-0.4
 %
 
5.2
%
 
2.4
%
Average rent per square foot - Consolidated Businesses (2)
66.00

 
61.27

 
64.73

 
60.86

Average rent per square foot - Unconsolidated Joint Ventures (2)
58.95

 
57.38

 
58.36

 
57.58

Average rent per square foot - Combined (2)
62.61

 
59.41

 
61.68

 
59.30

Average rent per square foot growth (2)
5.4
%
 
 
 
4.0
%
 
 
Ending occupancy - all centers
92.5
%
 
90.6
 %
 
92.5
%
 
90.6
%
Ending occupancy - comparable (2)
93.8
%
 
93.0
 %
 
93.8
%
 
93.0
%
Leased space - all centers
95.6
%
 
95.7
 %
 
95.6
%
 
95.7
%
Leased space - comparable (2)
96.2
%
 
97.0
 %
 
96.2
%
 
97.0
%
Mall tenant sales - all centers (3)
1,293,120

 
1,203,516

 
2,495,388

 
2,379,273

Mall tenant sales - comparable (2)(3)
1,123,375

 
1,117,744

 
2,219,858

 
2,218,319

 
 
 
 
 
 
 
 
 
12-Months Trailing
 
 
 
 
 
2016
 
2015
 
 
 
 
Operating Statistics:
 
 
 
 
 
 
 
Mall tenant sales - all centers (3)
5,294,103

 
5,102,054

 
 
 
 
Mall tenant sales - comparable (2)(3)
4,604,678

 
4,616,742

 
 
 
 
Sales per square foot (2)(3)
789

 
797

 
 
 
 
All centers (3):
 
 
 
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Consolidated Businesses
14.6
%
 
14.1
 %
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Unconsolidated Joint Ventures
14.1
%
 
13.2
 %
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Combined
14.4
%
 
13.7
 %
 
 
 
 
Comparable centers (2)(3):
 
 
 
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Consolidated Businesses
14.1
%
 
13.6
 %
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Unconsolidated Joint Ventures
14.3
%
 
13.3
 %
 
 
 
 
    Mall tenant occupancy costs as a percentage of tenant sales - Combined
14.2
%
 
13.5
 %
 
 
 
 





Taubman Centers/6


(1)
Beneficial interest in EBITDA represents the Operating Partnership’s share of the earnings before interest, income taxes, and depreciation and amortization of its consolidated and unconsolidated businesses. The Company believes beneficial interest in EBITDA provides a useful indicator of operating performance, as it is customary in the real estate and shopping center business to evaluate the performance of properties on a basis unaffected by capital structure.
 
The Company uses Net Operating Income (NOI) as an alternative measure to evaluate the operating performance of centers, both on individual and stabilized portfolio bases. The Company defines NOI as property-level operating revenues (includes rental income excluding straight-line adjustments of minimum rent) less maintenance, taxes, utilities, promotion, ground rent (including straight-line adjustments), and other property operating expenses. Since NOI excludes general and administrative expenses, pre-development charges, interest income and expense, depreciation and amortization, impairment charges, restructuring charges, and gains from peripheral land and property dispositions, it provides a performance measure that, when compared period over period, reflects the revenues and expenses most directly associated with owning and operating rental properties, as well as the impact on their operations from trends in tenant sales, occupancy and rental rates, and operating costs. The Company also uses NOI excluding lease cancellation income as an alternative measure because this income may vary significantly from period to period, which can affect comparability and trend analysis. The Company generally provides separate projections for expected comparable center NOI growth and lease cancellation income. Comparable centers are generally defined as centers that were owned and open for the entire current and preceding period presented, excluding centers impacted by significant redevelopment activity.
 
The National Association of Real Estate Investment Trusts (NAREIT) defines Funds from Operations (FFO) as net income (computed in accordance with Generally Accepted Accounting Principles (GAAP)), excluding gains (or losses) from extraordinary items and sales of properties and impairment write-downs of depreciable real estate, plus real estate related depreciation and after adjustments for unconsolidated partnerships and joint ventures. The Company believes that FFO is a useful supplemental measure of operating performance for REITs. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, the Company and most industry investors and analysts have considered presentations of operating results that exclude historical cost depreciation to be useful in evaluating the operating performance of REITs. The Company primarily uses FFO in measuring performance and in formulating corporate goals and compensation.
 
The Company may also present adjusted versions of NOI, beneficial interest in EBITDA, and FFO when used by management to evaluate operating performance when certain significant items have impacted results that affect comparability with prior or future periods due to the nature or amounts of these items. The Company believes the disclosure of the adjusted items is similarly useful to investors and others to understand management's view on comparability of such measures between periods. For the three and six month periods ended June 30, 2016, FFO and EBITDA were adjusted to exclude the lump sum payment of $21.7 million received in May 2016 in connection with the termination of the Company's third party leasing agreement at The Shops at Crystals (Crystals) due to a change in ownership of the center.
 
These non-GAAP measures as presented by the Company are not necessarily comparable to similarly titled measures used by other REITs due to the fact that not all REITs use the same definitions. These measures should not be considered alternatives to net income or as an indicator of the Company's operating performance. Additionally, these measures do not represent cash flows from operating, investing, or financing activities as defined by GAAP.
 
 
 
 
(2)
Statistics exclude non-comparable centers for all periods presented. The June 30, 2015 statistics have been restated to include comparable centers to 2016. The Mall at University Town Center has been excluded from comparable 12-month trailing statistics reported for 2016 and 2015 as the center was not open for the entire 12 months ended June 30, 2015. Sales per square foot exclude spaces greater than or equal to 10,000 square feet.
 
 
 
 
(3)
Based on reports of sales furnished by mall tenants.
 
 
 
 




Taubman Centers/7

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
Table 2 - Income Statement
 
 
 
 
 
 
For the Three Months Ended June 30, 2016 and 2015
 
 
 
 
 
 
 (in thousands of dollars)
 
 
 
 
 
 
 
 
 
2016
 
2015
 
 
 
CONSOLIDATED BUSINESSES
 
 UNCONSOLIDATED JOINT VENTURES (1)
 
CONSOLIDATED BUSINESSES
 
 UNCONSOLIDATED JOINT VENTURES (1)
REVENUES:
 
 
 
 
 
 
 
 
Minimum rents
82,694

 
66,452

 
76,869

 
52,865

 
Percentage rents
924

 
1,188

 
1,077

 
1,203

 
Expense recoveries
47,380

 
38,340

 
46,020

 
31,694

 
Management, leasing, and development services (2)
23,196

 

 
3,341

 

 
Other
4,696

 
2,668

 
4,666

 
2,112

 
 
Total revenues
158,890

 
108,648

 
131,973

 
87,874

 
 
 
 
 
 
 
 
 
 
EXPENSES:
 
 
 
 
 
 
 
 
Maintenance, taxes, utilities, and promotion
35,917

 
31,429

 
35,107

 
22,772

 
Other operating (3)
20,482

 
5,424

 
14,680

 
4,647

 
Management, leasing, and development services
894

 

 
1,411

 

 
General and administrative
11,693

 

 
12,055

 

 
Interest expense
20,588

 
24,965

 
14,781

 
21,056

 
Depreciation and amortization
29,716

 
20,612

 
26,378

 
14,370

 
 
Total expenses
119,290

 
82,430

 
104,412

 
62,845

 
 
 
 
 
 
 
 
 
 
Nonoperating income, net
2,676

 
860

 
1,456

 
(3
)
 
 
 
42,276

 
27,078

 
29,017


25,026

Income tax expense
(442
)
 
 
 
(688
)
 
 
Equity in income of Unconsolidated Joint Ventures
15,910

 
 
 
14,004

 
 
 
 
 
 
 
 
 
 
 
 
Net income
57,744

 
 
 
42,333

 
 
Net income attributable to noncontrolling interests:
 
 
 
 
 
 
 
 
Noncontrolling share of income of consolidated joint ventures
(1,630
)
 
 
 
(2,672
)
 
 
 
Noncontrolling share of income of TRG
(15,087
)
 
 
 
(10,153
)
 
 
Distributions to participating securities of TRG
(524
)
 
 
 
(493
)
 
 
Preferred stock dividends
(5,785
)
 
 
 
(5,785
)
 
 
Net income attributable to Taubman Centers, Inc. common shareowners
34,718

 
 
 
23,230

 
 
 
 
 
 
 
 
 
 
 
 
SUPPLEMENTAL INFORMATION:
 
 
 
 
 
 
 
 
EBITDA - 100%
92,580

 
72,655

 
70,176

 
60,452

 
EBITDA - outside partners' share
(5,471
)
 
(31,869
)
 
(4,953
)
 
(26,541
)
 
Beneficial interest in EBITDA
87,109

 
40,786

 
65,223

 
33,911

 
Beneficial interest expense
(18,022
)
 
(13,207
)
 
(13,047
)
 
(11,405
)
 
Beneficial income tax expense - TRG and TCO
(434
)
 

 
(688
)
 

 
Beneficial income tax expense - TCO
 
 

 
109

 

 
Non-real estate depreciation
(631
)
 

 
(722
)
 

 
Preferred dividends and distributions
(5,785
)
 


 
(5,785
)
 


 
Funds from Operations attributable to partnership unitholders and participating securities of TRG
62,237

 
27,579

 
45,090

 
22,506

 
 
 
 
 
 
 
 
 
 
STRAIGHTLINE AND PURCHASE ACCOUNTING ADJUSTMENTS:
 
 
 
 
 
 
 
 
Net straight-line adjustments to rental revenue, recoveries, and ground rent expense at TRG%
440

 
707

 
(116
)
 
496

 
The Mall at Green Hills purchase accounting adjustments - minimum rents increase
56

 
 
 
87

 
 
 
El Paseo Village and The Gardens on El Paseo purchase accounting
 
 
 
 
 
 
 
 
 
adjustments - interest expense reduction
155

 
 
 
305

 
 
 
Waterside Shops purchase accounting adjustments - interest expense reduction
 
 
525

 
 
 
262

 
 
 
 
 
 
 
 
 
 
(1
)
With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company's ownership interest.
(2
)
Amount includes the $21.7 million lump sum payment received in May 2016 for the termination of the Company's third party leasing agreement at Crystals due to a change in ownership in the center.
(3
)
In 2016, the Company stopped allocating certain corporate-level operating expenses to the centers to better reflect the performance of the centers without regard to corporate infrastructure. These expenses, which were previously recognized in both the Other Operating Expenses for the Company’s Consolidated Businesses and the Unconsolidated Joint Ventures, are now recognized entirely in the Other Operating Expenses for the Company's Consolidated Businesses in 2016. The comparative amount of Other Operating Expenses allocated to Unconsolidated Joint Ventures was $0.8 million for the three months ended June 30, 2015.



Taubman Centers/8

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
Table 3 - Income Statement
 
 
 
 
 
 
For the Six Months Ended June 30, 2016 and 2015
 
 
 
 
 
 
 (in thousands of dollars)
 
 
 
 
 
 
 
 
 
2016
 
2015
 
 
 
CONSOLIDATED BUSINESSES
 
 UNCONSOLIDATED JOINT VENTURES (1)
 
CONSOLIDATED BUSINESSES
 
 UNCONSOLIDATED JOINT VENTURES (1)
REVENUES:
 
 
 
 
 
 
 
 
Minimum rents
164,671

 
124,015

 
151,436

 
105,574

 
Percentage rents
3,696

 
3,220

 
4,007

 
3,450

 
Expense recoveries
95,140

 
72,712

 
89,932

 
63,251

 
Management, leasing, and development services (2)
24,924

 

 
6,298

 

 
Other
9,914

 
5,464

 
9,289

 
7,513

 
 
Total revenues
298,345

 
205,411

 
260,962

 
179,788

 
 
 
 
 
 
 
 
 
 
EXPENSES:
 
 
 
 
 
 
 
 
Maintenance, taxes, utilities, and promotion
70,855

 
54,785

 
66,740

 
44,271

 
Other operating (3)
39,190

 
8,828

 
27,898

 
10,077

 
Management, leasing, and development services
1,766

 

 
2,541

 

 
General and administrative
23,073

 

 
23,980

 

 
Interest expense
39,716

 
46,298

 
28,306

 
42,022

 
Depreciation and amortization
59,462

 
36,618

 
50,419

 
27,869

 
 
Total expenses
234,062

 
146,529

 
199,884

 
124,239

 
 
 
 
 
 
 
 
 
 
Nonoperating income, net
4,146

 
1,106

 
2,702

 
5

 
 
 
68,429

 
59,988

 
63,780

 
55,554

Income tax expense
(744
)
 
 
 
(1,526
)
 
 
Equity in income of Unconsolidated Joint Ventures
34,388

 
 
 
31,079

 
 
 
 
 


 
 
 


 
 
Net income
102,073

 
 
 
93,333

 
 
Net income attributable to noncontrolling interests:
 
 
 
 
 
 
 
 
Noncontrolling share of income of consolidated joint ventures
(4,151
)
 
 
 
(5,263
)
 
 
 
Noncontrolling share of income of TRG
(25,986
)
 
 
 
(22,664
)
 
 
Distributions to participating securities of TRG
(1,036
)
 
 
 
(985
)
 
 
Preferred stock dividends
(11,569
)
 
 
 
(11,569
)
 
 
Net income attributable to Taubman Centers, Inc. common shareowners
59,331

 
 
 
52,852

 
 
 
 
 
 
 
 
 
 
 
 
SUPPLEMENTAL INFORMATION:
 
 
 
 
 
 
 
 
EBITDA - 100%
167,607

 
142,904

 
142,505

 
125,445

 
EBITDA - outside partners' share
(11,363
)
 
(62,777
)
 
(10,282
)
 
(55,028
)
 
Beneficial interest in EBITDA
156,244

 
80,127

 
132,223

 
70,417

 
Beneficial interest expense
(35,198
)
 
(24,735
)
 
(24,918
)
 
(22,768
)
 
Beneficial income tax expense - TRG and TCO
(736
)
 

 
(1,526
)
 

 
Beneficial income tax expense (benefit) - TCO
(19
)
 

 
288

 

 
Non-real estate depreciation
(1,274
)
 

 
(1,635
)
 

 
Preferred dividends and distributions
(11,569
)
 

 
(11,569
)
 

 
Funds from Operations attributable to partnership unitholders and participating securities of TRG
107,448

 
55,392

 
92,863

 
47,649

 
 
 
 
 
 
 
 
 
 
STRAIGHTLINE AND PURCHASE ACCOUNTING ADJUSTMENTS:
 
 
 
 
 
 
 
 
Net straight-line adjustments to rental revenue, recoveries, and ground rent expense at TRG%
453

 
1,164

 
(373
)
 
889

 
The Mall at Green Hills purchase accounting adjustments - minimum rents increase
116

 
 
 
180

 
 
 
El Paseo Village and The Gardens on El Paseo purchase accounting
 
 
 
 
 
 
 
 
 
adjustments - interest expense reduction
440

 
 
 
611

 
 
 
Waterside Shops purchase accounting adjustments - interest expense reduction
 
 
788

 
 
 
525

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
With the exception of the Supplemental Information, amounts include 100% of the Unconsolidated Joint Ventures. Amounts are net of intercompany transactions. The Unconsolidated Joint Ventures are presented at 100% in order to allow for measurement of their performance as a whole, without regard to the Company's ownership interest.
(2
)
Amount includes the $21.7 million lump sum payment received in May 2016 for the termination of the Company's third party leasing agreement at Crystals due to a change in ownership in the center.

(3
)
In 2016, the Company stopped allocating certain corporate-level operating expenses to the centers to better reflect the performance of the centers without regard to corporate infrastructure. These expenses, which were previously recognized in both the Other Operating Expenses for the Company’s Consolidated Businesses and the Unconsolidated Joint Ventures, are now recognized entirely in the Other Operating Expenses for the Company's Consolidated Businesses in 2016. The comparative amount of Other Operating Expenses allocated to Unconsolidated Joint Ventures was $2.5 million for the six months ended June 30, 2015.



Taubman Centers/9

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
 
 
 
 
 
Table 4 - Reconciliation of Net Income Attributable to Taubman Centers, Inc. Common Shareowners to Funds from Operations and Adjusted Funds From Operations
For the Three Months Ended June 30, 2016 and 2015
(in thousands of dollars except as noted; may not add or recalculate due to rounding)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
2015
 
 
 
 
Shares
 
Per Share
 
 
 
Shares
 
Per Share
 
 
Dollars
 
/Units
 
/Unit
 
Dollars
 
/Units
 
/Unit
Net income attributable to TCO common shareowners - basic
34,718

 
60,353,080

 
0.58

 
23,230

 
61,606,563

 
0.38

 
 
 
 
 
 
 
 
 
 
 
 
Add impact of share-based compensation
61

 
348,622

 

 
91

 
779,479

 

 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to TCO common shareowners - diluted
34,779

 
60,701,702

 
0.57

 
23,321

 
62,386,042

 
0.37

 
 
 
 
 
 
 
 
 
 
 
 
 
Add depreciation of TCO's additional basis
1,617

 

 
0.03

 
1,617

 

 
0.03

Add TCO's additional income tax expense


 

 


 
109

 

 
0.00

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to TCO common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding step-up depreciation and additional income tax expense
36,396

 
60,701,702

 
0.60

 
25,047

 
62,386,042

 
0.40

 
 
 
 
 
 
 
 
 
 
 
 
 
Add noncontrolling share of income of TRG
15,087

 
25,060,830

 

 
10,153

 
25,063,389

 

Add distributions to participating securities of TRG
524

 
871,262

 

 
493

 
871,262

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
52,007

 
86,633,794

 
0.60

 
35,693

 
88,320,693

 
0.40

 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) depreciation and amortization:
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
29,716

 

 
0.34

 
26,378

 

 
0.30

 
Depreciation of TCO's additional basis
(1,617
)
 

 
(0.02
)
 
(1,617
)
 

 
(0.02
)
 
Noncontrolling partners in consolidated joint ventures
(1,267
)
 

 
(0.01
)
 
(547
)
 

 
(0.01
)
 
Share of Unconsolidated Joint Ventures
11,669

 

 
0.13

 
8,502

 

 
0.10

 
Non-real estate depreciation
(631
)
 

 
(0.01
)
 
(722
)
 

 
(0.01
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Less impact of share-based compensation
(61
)
 


 
(0.00
)
 
(91
)
 


 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
89,816

 
86,633,794

 
1.04

 
67,596

 
88,320,693

 
0.77

 
 
 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic (1)
70.7
%
 
 
 
 
 
71.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to TCO's common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding additional income tax expense (1)
63,464

 
 
 
1.04

 
48,048

 
 
 
0.77

 
 
 
 
 
 
 
 
 
 
 
 
 
Less TCO's additional income tax expense

 
 
 


 
(109
)
 
 
 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to TCO's common shareowners (1)
63,464

 
 
 
1.04

 
47,939

 
 
 
0.76

 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
89,816

 
86,633,794

 
1.04

 
67,596

 
88,320,693

 
0.77

 
 
 
 
 
 
 
 
 
 
 
 
 
Crystals lump sum payment received for termination of leasing agreement
(21,702
)
 


 
(0.25
)
 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
68,114

 
86,633,794

 
0.79

 
67,596

 
88,320,693

 
0.77

 
 
 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic (2)
70.7
%
 
 
 
 
 
71.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to TCO's common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding additional income tax expense (2)
48,129

 
 
 
0.79

 
48,048

 
 
 
0.77

 
 
 
 
 
 
 
 
 
 
 
 
 
Less TCO's additional income tax expense

 
 
 


 
(109
)
 
 
 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to TCO's common shareowners (2)
48,129

 
 
 
0.79

 
47,939

 
 
 
0.76

 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
For the three months ended June 30, 2016, Funds from Operations attributable to TCO's common shareowners was $62,570 using TCO's diluted average ownership percentage of TRG of 69.7%. For the three months ended June 30, 2015, Funds from Operations attributable to TCO's common shareowners was $47,041 using TCO's diluted average ownership percentage of TRG of 69.8%.
 
(2
)
For the three months ended June 30, 2016, Adjusted Funds from Operations attributable to TCO's common shareowners was $47,451 using TCO's diluted average ownership percentage of TRG of 69.7%. For the three months ended June 30, 2015, Adjusted Funds from Operations attributable to TCO's common shareowners was $47,041 using TCO's diluted average ownership percentage of TRG of 69.8%.
 



Taubman Centers/10

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
 
 
 
 
 
Table 5 - Reconciliation of Net Income Attributable to Taubman Centers, Inc. Common Shareowners to Funds from Operations and Adjusted Funds from Operations
For the Six Months Ended June 30, 2016 and 2015
(in thousands of dollars except as noted; may not add or recalculate due to rounding)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
2015
 
 
 
 
Shares
 
Per Share
 
 
 
Shares
 
Per Share
 
 
Dollars
 
/Units
 
/Unit
 
Dollars
 
/Units
 
/Unit
Net income attributable to TCO common shareowners - basic
59,331

 
60,314,042

 
0.98

 
52,852

 
62,319,211

 
0.85

 
 
 
 
 
 
 
 
 
 
 
 
Add impact of share-based compensation
129

 
432,309

 

 
196

 
837,491

 

 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to TCO common shareowners - diluted
59,460

 
60,746,351

 
0.98

 
53,048

 
63,156,702

 
0.84

 
 
 
 
 
 
 
 
 
 
 
 
 
Add depreciation of TCO's additional basis
3,234

 

 
0.05

 
3,234

 

 
0.05

Add (less) TCO's additional income tax expense (benefit)
(19
)
 

 
(0.00
)
 
288

 

 
0.00

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to TCO common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding step-up depreciation and additional income tax expense (benefit)
62,675

 
60,746,351

 
1.03

 
56,570

 
63,156,702

 
0.90

 
 
 
 
 
 
 
 
 
 
 
 
 
Add noncontrolling share of income of TRG
25,986

 
25,061,495

 


 
22,664

 
25,083,637

 


Add distributions to participating securities of TRG
1,036

 
871,262

 

 
985

 
871,262

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
89,697

 
86,679,108

 
1.03

 
80,219

 
89,111,601

 
0.90

 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) depreciation and amortization:
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
59,462

 

 
0.69

 
50,419

 

 
0.57

 
Depreciation of TCO's additional basis
(3,234
)
 

 
(0.04
)
 
(3,234
)
 

 
(0.04
)
 
Noncontrolling partners in consolidated joint ventures
(2,686
)
 

 
(0.03
)
 
(1,631
)
 

 
(0.02
)
 
Share of Unconsolidated Joint Ventures
21,004

 

 
0.24

 
16,570

 

 
0.19

 
Non-real estate depreciation
(1,274
)
 

 
(0.01
)
 
(1,635
)
 

 
(0.02
)
 
 


 


 


 


 


 


Less impact of share-based compensation
(129
)
 

 
(0.00
)
 
(196
)
 

 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
162,840

 
86,679,108

 
1.88

 
140,512

 
89,111,601

 
1.58

 
 
 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic (1)
70.6
%
 
 
 
 
 
71.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to TCO's common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding additional income tax benefit (expense) (1)
115,042

 
 
 
1.88

 
100,197

 

 
1.58

 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) TCO's additional income tax benefit (expense)
19

 
 
 
0.00

 
(288
)
 

 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to TCO's common shareowners (1)
115,061

 
 
 
1.88

 
99,909

 
 
 
1.57

 
 
 
 
 
 
 
 
 
 
 
 
 
Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
162,840

 
86,679,108

 
1.88

 
140,512

 
89,111,601

 
1.58

 
 
 
 
 
 
 
 
 
 
 
 
 
Crystals lump sum payment received for termination of leasing agreement
(21,702
)
 

 
(0.25
)
 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to partnership unitholders
 
 
 
 
 
 
 
 
 
 
 
 
and participating securities of TRG
141,138

 
86,679,108

 
1.63

 
140,512

 
89,111,601

 
1.58

 
 
 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic (2)
70.6
%
 
 
 
 
 
71.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to TCO's common shareowners,
 
 
 
 
 
 
 
 
 
 
 
 
excluding additional income tax benefit (expense) (2)
99,707

 

 
1.63

 
100,197

 

 
1.58

 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) TCO's additional income tax benefit (expense)
19

 

 
0.00

 
(288
)
 

 
(0.00
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Funds from Operations attributable to TCO's common shareowners (2)
99,726

 

 
1.63

 
99,909

 

 
1.57

 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
For the six months ended June 30, 2016, Funds from Operations attributable to TCO's common shareowners was $113,342 using TCO's diluted average ownership percentage of TRG of 69.6%. For the six months ended June 30, 2015, Funds from Operations attributable to TCO's common shareowners was $97,986 using TCO's diluted average ownership percentage of TRG of 69.9%.
 
(2
)
For the six months ended June 30, 2016, Adjusted Funds from Operations attributable to TCO's common shareowners was $98,223 using TCO's diluted average ownership percentage of TRG of 69.6%. For the six months ended June 30, 2015, Adjusted Funds from Operations attributable to TCO's common shareowners was $97,986 using TCO's diluted average ownership percentage of TRG of 69.9%.
 



Taubman Centers/11

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
 
 
Table 6 - Reconciliation of Net Income to Beneficial Interest in EBITDA and Adjusted Beneficial Interest in EBITDA
 
 
 
 
For the Periods Ended June 30, 2016 and 2015
 
 
 
 
(in thousands of dollars; amounts attributable to TCO may not recalculate due to rounding)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Year to Date
 
 
 
 
2016
 
2015
 
2016
 
2015
Net income
 
57,744

 
42,333

 
102,073

 
93,333

 
 
 
 
 
 
 
 
 
 
 
Add (less) depreciation and amortization:
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
 
29,716

 
26,378

 
59,462

 
50,419

 
Noncontrolling partners in consolidated joint ventures
 
(1,267
)
 
(547
)
 
(2,686
)
 
(1,631
)
 
Share of Unconsolidated Joint Ventures
 
11,669

 
8,502

 
21,004

 
16,570

 
 
 
 
 
 
 
 
 
 
 
Add (less) interest expense and income tax expense:
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
 
20,588

 
14,781

 
39,716

 
28,306

 
 
Noncontrolling partners in consolidated joint ventures
 
(2,566
)
 
(1,734
)
 
(4,518
)
 
(3,388
)
 
 
Share of Unconsolidated Joint Ventures
 
13,207

 
11,405

 
24,735

 
22,768

 
Share of income tax expense
 
434

 
688

 
736

 
1,526

 
 
 
 
 
 
 
 
 
 
 
Less noncontrolling share of income of consolidated joint ventures
 
(1,630
)
 
(2,672
)
 
(4,151
)
 
(5,263
)
 
 
 
 
 
 
 
 
 
 
 
Beneficial interest in EBITDA
 
127,895

 
99,134

 
236,371

 
202,640

 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic
 
70.7
%
 
71.1
%
 
70.6
%
 
71.3
%
 
 
 
 
 
 
 
 
 
 
 
Beneficial interest in EBITDA attributable to TCO
 
90,368

 
70,466

 
166,986

 
144,493

 
 
 
 
 
 
 
 
 
 
 
Beneficial interest in EBITDA
 
127,895

 
99,134

 
236,371

 
202,640

 
 
 
 
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
Crystals lump sum payment received for termination of leasing agreement
 
(21,702
)
 

 
(21,702
)
 

 
 
 
 
 
 
 
 
 
 
 
Adjusted Beneficial interest in EBITDA
 
106,193

 
99,134

 
214,669

 
202,640

 
 
 
 
 
 
 
 
 
 
 
TCO's average ownership percentage of TRG - basic
 
70.7
%
 
71.1
%
 
70.6
%
 
71.3
%
 
 
 
 
 
 
 
 
 
 
 
Adjusted Beneficial interest in EBITDA attributable to TCO
 
75,035

 
70,466

 
151,653

 
144,493





Taubman Centers/12

TAUBMAN CENTERS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table 7 - Reconciliation of Net Income to Net Operating Income (NOI)
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Periods Ended June 30, 2016, 2015, and 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands of dollars)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Three Months Ended
 
Year to Date
 
Year to Date
 
 
 
 
2016
 
2015
 
2015
 
2014
 
2016
 
2015
 
2015
 
2014
 
Net income
57,744

 
42,333

 
42,333

 
39,054

 
102,073

 
93,333

 
93,333

 
565,211

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) depreciation and amortization:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
29,716

 
26,378

 
26,378

 
36,850

 
59,462

 
50,419

 
50,419

 
71,968

 
 
Noncontrolling partners in consolidated joint ventures
(1,267
)
 
(547
)
 
(547
)
 
(1,593
)
 
(2,686
)
 
(1,631
)
 
(1,631
)
 
(2,754
)
 
 
Share of Unconsolidated Joint Ventures
11,669

 
8,502

 
8,502

 
6,854

 
21,004

 
16,570

 
16,570

 
14,032

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) interest expense and income tax expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated businesses at 100%
20,588

 
14,781

 
14,781

 
25,434

 
39,716

 
28,306

 
28,306

 
51,564

 
 
 
Noncontrolling partners in consolidated joint ventures
(2,566
)
 
(1,734
)
 
(1,734
)
 
(2,086
)
 
(4,518
)
 
(3,388
)
 
(3,388
)
 
(4,150
)
 
 
 
Share of Unconsolidated Joint Ventures
13,207

 
11,405

 
11,405

 
9,955

 
24,735

 
22,768

 
22,768

 
19,799

 
 
Share of income tax expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income tax expense on dispositions of International Plaza, Arizona Mills, and Oyster Bay
 
 


 


 
(473
)
 


 


 


 
9,733

 
 
 
Share of other income tax expense
434

 
688

 
688

 
311

 
736

 
1,526

 
1,526

 
1,010

 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
 
Less noncontrolling share of income of consolidated joint ventures
(1,630
)
 
(2,672
)
 
(2,672
)
 
(2,252
)
 
(4,151
)
 
(5,263
)
 
(5,263
)
 
(5,370
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add EBITDA attributable to outside partners:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA attributable to noncontrolling partners in consolidated joint ventures
5,471

 
4,953

 
4,953

 
5,931

 
11,363

 
10,282

 
10,282

 
12,274

 
 
EBITDA attributable to outside partners in Unconsolidated Joint Ventures
31,869

 
26,541

 
26,541

 
24,319

 
62,777

 
55,028

 
55,028

 
47,526

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA at 100%
165,235

 
130,628

 
130,628

 
142,304

 
310,511

 
267,950

 
267,950

 
780,843

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add (less) items excluded from shopping center NOI:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative expenses
11,693

 
12,055

 
12,055

 
11,587

 
23,073

 
23,980

 
23,980

 
23,124

 
 
Management, leasing, and development services, net
(22,302
)
(1)
(1,930
)
 
(1,930
)
 
(1,269
)
 
(23,158
)
(1)
(3,757
)
 
(3,757
)
 
(2,489
)
 
 
Straight-line of rents
(2,024
)
 
(1,378
)
 
(1,378
)
 
(1,243
)
 
(3,138
)
 
(2,098
)
 
(2,098
)
 
(2,287
)
 
 
Gain on dispositions


 


 


 


 


 


 


 
(486,620
)
 
 
Disposition costs related to the Starwood sale

 

 

 
441

 

 

 

 
441

 
 
Discontinuation of hedge accounting - MacArthur Center


 


 


 
5,678

 


 


 


 
5,678

 
 
Gain on sale of peripheral land


 


 


 


 
(403
)
 


 


 


 
 
Dividend income
(944
)
 
(885
)
 
(885
)
 
(612
)
 
(1,888
)
 
(1,711
)
 
(1,711
)
 
(836
)
 
 
Interest income
(1,760
)
 
(553
)
 
(553
)
 
(181
)
 
(2,272
)
 
(1,219
)
 
(1,219
)
 
(308
)
 
 
Other nonoperating expense (income)
(832
)
 
(15
)
 
(15
)
 


 
(689
)
 
223

 
223

 
(754
)
 
 
Unallocated operating expenses and other
12,148

 
8,505

(2)
5,961

 
5,211

 
22,176

 
17,063

 
10,309

 
8,959

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI - all centers at 100%
161,214

 
146,427

 
143,883

 
161,916

 
324,212

 
300,431

 
293,677

 
325,751

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less - NOI of non-comparable centers
(16,371
)
(3)
(10,026
)
(4)
(5,997
)
(5)
(23,505
)
(6)
(30,252
)
(3)
(20,955
)
(4)
(11,152
)
(5)
(49,976
)
(7)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI at 100% - comparable centers
144,843

 
136,401

 
137,886

 
138,411

 
293,960

 
279,476

 
282,525

 
275,775

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI - growth %
6.2
%
 
 
 
-0.4
 %
 
 
 
5.2
%
 
 
 
2.4
%
 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI at 100% - comparable centers
144,843

 
136,401

 
137,886

 
138,411

 
293,960

 
279,476

 
282,525

 
275,775

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease cancellation income
(251
)
 
(310
)
 
(321
)
 
(4,146
)
 
(2,226
)
 
(4,255
)
 
(4,403
)
 
(5,999
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI at 100% - comparable centers excluding lease cancellation income
144,592

 
136,091

 
137,565

 
134,265

 
291,734

 
275,221

 
278,122

 
269,776

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI at 100% excluding lease cancellation income - growth %
6.2
%
 
 
 
2.5
 %
 
 
 
6.0
%
 
 
 
3.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1
)
Amount includes the lump sum payment of $21.7 million received in May 2016 in connection with the termination of the Company's third party leasing agreement for Crystals due to a change in ownership of the center.
(2
)
In 2016, the Company stopped allocating certain corporate-level operating expenses to the centers to better reflect the performance of the centers without regard to corporate infrastructure. These expenses, which were previously recognized in other operating expenses of the centers, are now recognized in unallocated operating expenses. For the three and six month periods ended June 30, 2015, the comparative amount of other operating expenses allocated to the centers was $2.5 million and $6.8 million, respectively at 100%.
(3
)
Includes Beverly Center, CityOn.Xi'an, Country Club Plaza, and The Mall of San Juan.
 
 
 
 
 
 
 
 
(4
)
Includes Beverly Center and The Mall of San Juan.
 
 
 
 
 
 
 
 
(5
)
Includes The Mall of San Juan and The Mall at University Town Center.
 
 
 
 
 
 
 
 
(6
)
Includes the portfolio of centers sold to Starwood and an adjustment to reflect the allocation of costs to Starwood centers that are now being allocated to the remainder of the portfolio.
 
 
 
 
 
(7
)
Includes the portfolio of centers sold to Starwood and Arizona Mills for the approximately one-month period prior to its disposition. Includes an adjustment to reflect the allocation of costs to Starwood centers that are now being allocated to the remainder of the portfolio.
 
 
 
 
 



Taubman Centers/13

TAUBMAN CENTERS, INC.
 
 
Table 8 - Balance Sheets
 
As of June 30, 2016 and December 31, 2015
(in thousands of dollars)
 
 
 
 
 
 
 
As of
 
 
 
 
 
June 30, 2016
 
December 31, 2015
Consolidated Balance Sheet of Taubman Centers, Inc.:
 
 
 
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
Properties
 
3,880,067

 
3,713,215

 
Accumulated depreciation and amortization
 
(1,102,503
)
 
(1,052,027
)
 
 
 
 
 
2,777,564

 
2,661,188

 
Investment in Unconsolidated Joint Ventures
 
585,273

 
433,911

 
Cash and cash equivalents
 
83,928

 
206,635

 
Restricted cash
 
987

 
6,447

 
Accounts and notes receivable, net
 
45,835

 
54,547

 
Accounts receivable from related parties
 
1,938

 
2,478

 
Deferred charges and other assets (1)
 
291,293

 
181,304

 
 
 
 
 
3,786,818

 
3,546,510

Liabilities:
 
 
 
 
 
Notes payable, net (1)
 
3,039,120

 
2,627,088

 
Accounts payable and accrued liabilities
 
315,701

 
334,525

 
Distributions in excess of investments in and net income of
 


 


 
Unconsolidated Joint Ventures
 
468,508

 
464,086

 
 
 
3,823,329

 
3,425,699

 
 
 
Redeemable noncontrolling interest
 
8,160

 
 
 
 
 
Equity:
 
 
 
 
 
Taubman Centers, Inc. Shareowners' Equity:
 
 
 
 
 
 
Series B Non-Participating Convertible Preferred Stock
 
25

 
25

 
 
Series J Cumulative Redeemable Preferred Stock
 


 


 
 
Series K Cumulative Redeemable Preferred Stock
 

 

 
 
Common Stock
 
604

 
602

 
 
Additional paid-in capital
 
650,306

 
652,146

 
 
Accumulated other comprehensive income (loss)
 
(34,896
)
 
(27,220
)
 
 
Dividends in excess of net income
 
(525,601
)
 
(512,746
)
 
 
 
90,438

 
112,807

 
Noncontrolling interests:
 
 
 
 
 
 
Noncontrolling interests in consolidated joint ventures
 
(157,418
)
 
(23,569
)
 
 
Noncontrolling interests in partnership equity of TRG
 
22,309

 
31,573

 
 
 
 
(135,109
)
 
8,004

 
 
 
 
(44,671
)
 
120,811

 
 
 
 
3,786,818

 
3,546,510

 
 
 
 
 
 
 
(1)
The December 31, 2015 balance has been restated in connection with the Company's adoption of Accounting Standards Update (ASU) No. 2015-03 "Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs" which changed the presentation of debt issuance costs on the Consolidated Balance Sheet. In connection with the adoption of ASU No. 2015-03 on January 1, 2016, the Company retrospectively reclassified the December 31, 2015 Consolidated Balance Sheet to move $16.9 million of debt issuance costs out of Deferred Charges and Other Assets and into Notes Payable, Net as a direct deduction of the related debt liabilities.
 
 
 
Combined Balance Sheet of Unconsolidated Joint Ventures (1):
 
 
 
 
Assets:
 
 
 
 
 
Properties
 
2,556,015

 
1,628,492

 
Accumulated depreciation and amortization
 
(618,829
)
 
(589,145
)
 
 
 
 
 
1,937,186

 
1,039,347

 
Cash and cash equivalents
 
32,626

 
36,047

 
Accounts and notes receivable, net
 
52,617

 
42,361

 
Deferred charges and other assets (2)
 
34,710

 
32,660

 
 
 
 
 
2,057,139

 
1,150,415

Liabilities:
 
 
 
 
 
Notes payable, net (2)(3)
 
2,303,763

 
1,994,298

 
Accounts payable and other liabilities
 
272,342

 
70,539

 
 
 
 
 
2,576,105

 
2,064,837

Accumulated Deficiency in Assets:
 
 
 
 
 
Accumulated deficiency in assets - TRG
 
(303,749
)
 
(507,282
)
 
Accumulated deficiency in assets - Joint Venture Partners
 
(194,185
)
 
(397,196
)
 
Accumulated other comprehensive loss - TRG
 
(10,524
)
 
(4,974
)
 
Accumulated other comprehensive loss - Joint Venture Partners
 
(10,508
)
 
(4,970
)
 
 
 
 
 
(518,966
)
 
(914,422
)
 
 
 
 
 
2,057,139

 
1,150,415

 
 
 
 
 
 
 
 
(1)
Unconsolidated Joint Venture amounts exclude the balances of CityOn.Zhengzhou and Starfield Hanam, which were under construction as of June 30, 2016 and December 31, 2015. In addition, the balances as of December 31, 2015 exclude the balances of CityOn.Xi'an, which was still under construction as of December 31, 2015.
(2)
The December 31, 2015 balance has been adjusted in connection with the Company's adoption of ASU No. 2015-03 "Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs."
(3)
The balances presented exclude centers under construction, therefore the Notes Payable, Net amounts exclude the construction financings outstanding for Starfield Hanam of $151.8 million ($52.1 million at TRG's share) and $52.9 million ($18.1 million at TRG's share) as of June 30, 2016 and December 31, 2015, respectively, and CityOn.Zhengzhou of $43.7 million ($13.9 million at TRG's share) and $44.7 million ($14.2 million at TRG's share) as of June 30, 2016 and December 31, 2015, respectively, and the related debt issuance costs.



Taubman Centers/14

TAUBMAN CENTERS, INC.
Table 9 - Annual Guidance
(all dollar amounts per common share on a diluted basis; amounts may not add due to rounding)
 
 
 
 
 
 
 
 
 
 
Range for the Year Ended
 
 
December 31, 2016 
 
 
 
 
 
Adjusted Funds from Operations per common share
3.50

 
3.65

 
 
 
 
 
Crystals lump sum fee for termination of leasing agreement
0.25

 
0.25

 
 
 
 
 
Funds from Operations per common share
3.75

 
3.90

 
 
 
 
 
Real estate depreciation - TRG
(1.90
)
 
(1.84
)
 
 
 
 
 
Distributions to participating securities of TRG
(0.02
)
 
(0.02
)
 
 
 
 
 
Depreciation of TCO's additional basis in TRG
(0.11
)
 
(0.11
)
 
 
 
 
 
Net income attributable to common shareowners, per common share (EPS)
1.73

 
1.93






GRAPHIC 3 taubmannewlogoa01a01a07.jpg begin 644 taubmannewlogoa01a01a07.jpg M_]C_X 02D9)1@ ! 0$ 9 !D #_X0!F17AI9@ 24DJ @ $ !H!!0 ! M /@ !L!!0 ! 1@ "@! P ! @ #$! @ 0 3@ M !D 0 &0 ! 4&%I;G0N3D54('8U+C P /_; $, @$! 0$! M @$! 0(" @("! ," @("!00$ P0&!08&!@4&!@8'"0@&!PD'!@8("P@)"@H* M"@H&" L,"PH,"0H*"O_; $,! @(" @("!0,#!0H'!@<*"@H*"@H*"@H*"@H* M"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"O_ !$( $D MZ@,!(@ "$0$#$0'_Q ? !!0$! 0$! 0 0(#! 4&!P@)"@O_ MQ "U$ " 0,# @0#!04$! 7T! @, !!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q ? 0 # 0$! 0$! 0$! 0(#! 4&!P@)"@O_Q "U$0 " 0($ M! ,$!P4$! ! G< 0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@ , P$ M A$#$0 _ /WWP,;!P:,[CM)S[4TENQYXQQ7SM\;?B!_P4$T?XG:GI?P8^#6@ M:EX9C:(:7?WLT:RRYA0ON#7?!;PKJ&D7AD^S72.(O-\MV1OEDO59?F1ARO:O _URP7MO9>QJ\]K\O([ MV[V['O?ZGX_V/MO;4>2]K^UA:_:]]_(^T =QW!1QZ4H7@D)UKY>\#?$W_@I= M>^,M*M/&WP)\-6NBRZE FKW$%Q%YD%LTBB5U_P!-;YE3+?=;_=:OI^)I&C'F MJ <<@=C7NY;F<,QI.482C;^:+C]USPLPR^>75%"4XRO_ "R4E\VB6BBBO4.$ M**** &9!!';%(57.0.U#'82!Z5X;KW[0OC33?VV](_9^AMK$Z+?: ;N>9XF^ MT+*%G/#;MNW]VO\ #_>KAQ>-H8)0E4^U)17J]CLP>!KXYS5)?!%R?HMSW:BB MC(SC-=QQA102!U-% !111D>M !1110 4444 %%%% !11D8SFC(]: "BBB@ H MHHH ,#.<4444 >=?M7\_LV^.]W;PIJ'_ *325QG_ 39_P"3/_"O_774/_2Z M>NU_:O\ ^3;?'?\ V*6H?^DTE<7_ ,$W/^3._"W_ %UU#_TMGKY2HE_KC#_K MU+_TJ)]+#_DDJG_7Z'_I$CV?4M6T_2;%]4U.^CMX(D+S332!$11U)+=!7F.I M?MO_ ++&E7XTVX^,NDR2;L!K64S)_P!]QAE_6O)/VQH?%OQ^_:8\)_LE6.L7 M6G:!/9?VKKTMK_RW4,_RM_N^5A?X=TNYE;:M>P>'_P!B[]F7P_HD6B6OP=T. M98XMIGO+-9YV_P"VLNY_UISS'.<;C*E+ PBHTW9RE?5V3:27:^Y4,MR7 8*E M6Q\YRG57,HPM[L;V3;=]79V27JSMO!'Q+\"?$K3?[7\!>+=/U>U5]K36%VDJ MJW]TE3\K>QJSXI\6>&? NCS>(_&/B&RTS3H"HGO]0N4AACW-M7<[D!'J-TJ]N5M6DKRLTU>UTUZ,]KTK4[+6-.AU;2[R*XM[F)98)X9 Z2(P MR&5AU4CH:MX[D] #@P_YEJQ'_DO'79S$BVD./X#_*OH4?MKQ_$/4/VY])\.?"O4)+36=6\-PV-O>1/M:!9))U>0,OS+MC8_,OS+] MY?FKX3/,WE7R7#XUPU]M'1=;2M9>MC[_ "')HT,]Q.!533V$O>?2\$[OR5SZ MW\;?M-_ CX<:HV@^,_BEI%E=QJ#+:O>*TD?U1>/M M*U9XEW2Q6=XC21J>[)G=_XCMDW+&/]E1[GD922Y7+S2=TGWN[=4?61PJ9>N;LOBM\,]2TW4=D2 MM%JEU#J43QVCK]Y92&Q&R_[72N<_9J^,L/QU^!FD?$>9$BO+JU>._@3HD\;& M.7:,G"EE++_LLM?&W[-GP#U/]I#XU^,O"/B;6KJ+P;HGBBXOM4L()63[;_IW*RSAFE6AC)8VK[+ MZM:^E[ZM-+SOHNFI]>V'[:G[+NH:T^@0?&?1A<(<%YKCRXO^_K )^M>A:[XI M\/>'-%F\3:]KEK96$$7FR7EQ,J1(G=BS< 5Y5XX_8?\ V;_$O@BX\)VGPTTW M3F-L5@U#3[=8[F)@OROYF-S,.OS[@W\6:^6/V8_A%\0?VC?%\E^U6,-PRM/(TC1Q0EE^;R_DD96^\J[E&W=\O/BE&4JM^ M7E;2NMU*_2VMUVV.K"Y'D&9X.IB\/7E"-&WM%))NSV<;6U;TL]K[GUU8?MJ_ MLNZAK#:#%\9=(68'&^6KT^UN[:]C6:UN%EC=1> M)?V'_P!FK7_"TOA=?A;I=FI@VQ7EE;+%<1MSM82*-Q8?[6>^=V37"_\ !.CQ M;XFM[3QG\!O$^KS7Q\!ZZ;6RN+A,,("TD:H/]G=$[+_LN%^Z%KT*&99IAL?3 MPV.C']Y?E<;[I7LT_+KY'G5\LRG$Y;5Q6 G/]U;FC.VS=DTUYV37GN?2M]>V M.F6\EY?7$<,42%I))&VJH[DGI7EVL_MN?LMZ-?#3KSXR:4\F=H^S2F5,_P"_ M&&7]:\D_;9+N8'Z8J*F99QC,=4 MH8&$8QINSE*^KLG9)=KZLJGEV2X++Z5?'SE*=57486TC>UY-WWL[)([+P#\4 M_AY\4;%M5\ >,].U:&,A7:PNUDV-Z,%/RGV-:OB'Q)H?A71[C7O$6KVUA96L M>^XN[N81Q1+ZL[< 5\;?&;X2Z#^R;^U;\.O&?P2N6TFV\3ZN;+5=)29C$4,D M:OM5F^ZRR?=^ZK)&P'I[]^V[D?LH^,BS;C_9#9/_ (4L-GF(>$Q+Q$$JE"_ M-RNZ>ETUUU_ K$Y#A?KN#6%J-TL3;EY6GTT?7J=IK'Q<^&OA_PA#X\ MUOQWI-OH]PB/;:E+?QK#,&&5V/NVON[;>M_;._9B\2Z@=(TOXOZ2;C?L M59YO)#MTPK.%#?\ :^=/V+OV9(/VA_!VF?%;]H"2;5M'TRW73?">A&=DM8H M8-J-,RJWS9>/;M_B*G=N7;M]X^(G[#_[-WCGPI/H*?#+3-*D\IC;ZAI%FEM/ M"^,*^Z,+O_W6W*>]E&,&KJ,F^9_=HK]#HQN4\-Y5CY8'$U M9RG%\LI02Y8^6NLFNNWE<]CM9H;B)9H90R,,AE/!IZG<^ *^:/\ @G#XY\1S M^%/$_P $?%^I_;+OP'KC6,4I).(-SJJY;G:LD4NW^ZNU?X:^F P4DCTX]Z]_ M*NR_:O_ .3;/'9_ MZE34/_2:2N,_X)N9_P"&//"^/^>FH?\ I;/7RE7_ )+&G_UZE_Z5$^EI_P#) M)U/^OT/_ $B15_:!_:_OO ?Q!3X*?!WX?3^+/&4D2R36T,FV*R5AE3*WT96V M\ *P9F4&N>B?_@I[XOTS?Y/@?PQ)*O1R[R1_D9E_]"KG/@KXJ\.?#+]OCXC^ M'_BE*EOJ.ORQ/H.H7QV(T;$,L"LW]Y60#_:B*]=JU]7ZSXH\/>'-*GUK6]6+4;).VKWN[7W/3Q_L\C5 M"CA\+&;E",N>2BO:R;M:SV/A'XC_"'XN?#W]J3X8^)OC1\4&\3ZUK. MOP*[1P^7%:I%+'\J8VKM;?NPJ+_%_>KZ)_X*+JY_9)U\#@*]IN.?^GB.OG;X MX_M":9\9OVQ_ /B#1KMSX3T3Q)#9Z?J3*5CNIUFA>=U8_P (WP+],-_%7TY^ MV5X2O?BU^RIXETWP;LNKAK5+FV6V/F>;Y,RRNJ[?O,P1EQZFO%RV.%>#S6EA M+R6MKMMM\N]W=N[V9[V9SQM/,'].L=XUNYMF31 M-'CDW2W$K?*C,@^945OO-_[-@5]EALSP4,BCB)37+R+\OS\CX7$95F%7/9X6 M--\[FU:WG^76^UM3SS_@G?-%<>*_BW?1E723QW=%67N/,>LKQRFGO_P54\)_ M; -__",-Y&?[WEW?_LNZJW_!)^'5+?PYXYM]#Q,X^ZJJ;7_;[9^@PP$JO&F.P<):NC**?_<.*1]\2#)("\$54UJ* MTFTBY6_5?*\A@P;IC'-_#CPMJ;7OB_Q!;FRTS3=/?=<1>;\GFD+\PX M;Y/XF; '\3+^@8[-\!2RN6(:]'_9 M!^#]Y\$OV==(\$ZQ$JZF8)+K5 /X9IB7*>^P%8\_[%>=?\$W05NOB:#S_P 5 MS=LO_23P\GM_8&8?X:?_ *6CZEN/]6_^X:^6OV%/ M^3E?CQ_V,%O_ .CKVOJ6<@QO@_P&OEG]A8%OVD_CQM/_ #,%O_Z.O:G-[_VQ M@?\ %+_TAD9/;^Q-;V,,NG M6[[8[567*M*WT^;;Q\O)9?EW1I(_Q5IE_] M"KF/!/B;P_\ #/\ X*3>,8_B7-%9R^(+.!-#U&]/EH^Y(<1*S?+\VS;_ +T6 MW[U?6NJ>(="T;3WU75M:MK:W@3?)/-,JJJ]R23@"O,P;GG%2O5Q&(=-1E*/+ M%J-DG;5VO=[[GIX^-+(X4*6'PT9N<(RYY)RNY*_NJ]K+;9L^#OC=\(?C9X"^ M.OPR\4_''XM#Q/J>K^(HH8XX;7RH;-4FB+;/NK\V[^%%^[_%7U+^VXW_ !B? MXO&=V='./S%?+7[4?[1WA[XR?M.^!K[PY+N\+^&/$"0)KK+B"XN6FB:9D?[K M1JJQ?-_O-]UE:OIS]L;4=+U7]DCQ;>Z9=QSQ_P!DL \,@89! /([UX^5O!*C MFE/#3O'O)MM^YJ[N[>M]3WLUCF#JY-5Q4;2OM%**7[S165DM+:?>:_[&EE!8 M?LQ>"H[:((KZ!;2LH]7C#D_]]$UZ=,<1,/\ 8.?RKSG]D K_ ,,Q^!U)_P"9 M9L__ $4M>C3J#$WNIK[W+$HY127]Q?DC\[S63GF]=R_GE^;/E#_@GQ_R<9\= M_P#L:A_Z67]?6&QKY/\ ^"?'_)QGQW_[&H?^EE_7U@,[AQV->9P?_P B M9?XI_P#I;/3XM_Y'+_P4_P#TW DHHHKZ@^;"CZT44 8?C+PCH?CCPQ>^$?$N MGFYT_4K62UOK?SF3?$ZLCKN5@RY5CR.:K?#7X:^"_A+X+M/ 'P\T?[!I%@9/ MLMK]HDEV;W:1OFD9F;+.QY/\5=&XRF,XI$'R8SG\:Y_J]'VWMN5VJ^S]ES/EO>U]+][=_,\V^.'[+'P;_ &A(D_X6)X966]B3;:ZG:2-#7YC\K97G[M>8Z#_ ,$N/@!IE]'<>(=;\2ZU;0C]UIVH:J!"J^G[I$;_ M ,>KZ77Y1S(3^%#8;@M^E>=B,ARC%5_;5:*QJ5)2C?FLV[7[V M[ZO4\%^*7_!/#X!?$O7YO%EM#JF@ZE<[=6V2*ZJWNJK6A\'/ MV#/@#\'=5B\2V>AW6KZNAS%J>M7/GR1GU4 *BM_M;=WO7M;+G)5L<4 8&"V> M.M__!.Z7$.>3PWL)8B7+M:[V[>AQOPW^"OP]^$=YK-_ MX'T=K27Q!J+7NJ,]R\GF3L68L-S';RQX7BH=4^ OPSUGXLVWQIU'0'?Q!:6+ M6L-X;F0H(6#Y7R]VUOOM_#WKMY%#C!6A?D7 ["NMX#!>R5+V<>6+NE;9[W7F M<"Q^-]M*KSOFDK-W=VMK/RMH?/?C[_@FU^SOXNUB37M"MM4\,W4S,TI\/WBQ M1DM_=1T=8_H@45T?P4_8@^ WP1U*/Q!HGAN:_P!7C!VZMJ\_GRJ?5. D9]U5 M37L+#*[1D'&211\F.O/>N2GD&3TL1[>-&*EWLM^_J=T^(<[JX?V$\1)QVM=[ M=O-#6CC="N, CD>M;YF^7\ M*[+!9"& IH4@9 ->E.A0E.,Y+6.S[7/+IUZT(2A&349?$NCMM?T$D7>IP,@ MC'!KD?AK\$OA]\*=5US6_!6D26MSXAO?M6JR-<22>=+ECN^9CCESTQ78;"RE M0'HSJ*>?&S]F/X/?'Z MTCMOB)X66>X@4BTO[>1HIX/977^'G[K97VKRK1O^"7'[/VG7T<^N>(/$^K6D M+?NM-O-8"PK[?NU1O_'J^F0 O\7/N*#SR2/I7G8G(LHQ=?VU6C%R[M;^O<]7 M"\09U@J'L:->48]D]O3M\CS3Q1^RA\!/%WP]M/A9J?P^LTT:QE$MG:VFZ$PR M?WU>,JVXY.XY^;/S9J[I/[.OPET3X/R_ JP\.2+X:EBD1[)KR1F82.7;YRV[ M[Q/>N] &W<* &W$\^E="RS+X3(/%G@?03:7WBB\%UK M,S74C^?+YDLF=K':OS2OTQ][_9%=KL5.%SSWH(4=N!TH"DD%FY'7%31I4:$. M2G%)=EIOK^8ZM:K7GS5)-ON]=M%^&A+1116Y(4444 %%%% !1110 4444 %% M%% !1110 4444 %%%% !@#H**** # '04444 %%%% !@8QBC QC%%% !1110 + 4444 %%%% '_]D! end