EX-99.2 3 a2201232zex-99_2.htm EX-99.2

Table of Contents


Exhibit 99.2

         GRAPHIC

Supplemental Financial Information
For the three and twelve months ended December 31, 2010


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information

Table of Contents

        All information included in this supplemental financial package is unaudited, unless otherwise indicated.

        This supplemental financial information should be read in connection with the Company's fourth quarter 2010 earnings announcement (included as Exhibit 99.1 of the Company's Current Report on 8-K, event date February 8, 2011) as certain disclosures, definitions and reconciliations in such announcement have not been included in this supplemental financial information.


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information

Overview

        The Macerich Company (the "Company") is involved in the acquisition, ownership, development, redevelopment, management and leasing of regional and community shopping centers located throughout the United States. The Company is the sole general partner of, and owns a majority of the ownership interests in, The Macerich Partnership, L.P., a Delaware limited partnership (the "Operating Partnership").

        As of December 31, 2010, the Operating Partnership owned or had an ownership interest in 71 regional malls and 13 community shopping centers aggregating approximately 73 million square feet of gross leasable area ("GLA"). These 84 regional malls and community shopping centers are referred to hereinafter as the "Centers", unless the context requires otherwise.

        On July 15, 2010, a court appointed receiver ("Receiver") assumed operational control of Valley View Center and responsibility for managing all aspects of the property. The Company anticipates the disposition of the asset, which is under the control of the Receiver, will be executed through foreclosure, deed in lieu of foreclosure, or by some other means, and will be completed within the next twelve months. Consequently, Valley View has been excluded from certain Non-GAAP operating measures in 2010 as indicated in this document.

        The Company is a self-administered and self-managed real estate investment trust ("REIT") and conducts all of its operations through the Operating Partnership and the Company's management companies (collectively, the "Management Companies").

        All references to the Company in this Exhibit include the Company, those entities owned or controlled by the Company and predecessors of the Company, unless the context indicates otherwise.

1


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Information and Market Capitalization

                     
 
  Period Ended  
 
  12/31/2010   12/31/2009   12/31/2008  
 
  dollars in thousands except per share data
 

Closing common stock price per share

  $ 47.37   $ 35.95   $ 18.16  

52 week high

  $ 49.86   $ 38.22   $ 76.50  

52 week low

  $ 29.30   $ 5.45   $ 8.31  

Shares outstanding at end of period

                   

Class A non-participating convertible preferred units

    208,640     205,757     193,164  

Common shares and partnership units

    142,048,985     108,658,421     88,529,334  
               

Total common and equivalent shares/units outstanding

    142,257,625     108,864,178     88,722,498  
               

Portfolio capitalization data

                   

Total portfolio debt, including joint ventures at pro rata

  $ 5,854,780   $ 6,563,706   $ 7,926,241  

Equity market capitalization

    6,738,744     3,913,667     1,611,201  
               

Total market capitalization

  $ 12,593,524   $ 10,477,373   $ 9,537,442  
               

Floating rate debt as a percentage of total debt

   
16.4

%
 
16.0

%
 
21.9

%

2


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Changes in Total Common and Equivalent Shares/Units

                           
 
  Partnership
Units
  Company
Common
Shares
  Class A
Non-Participating
Convertible
Preferred Units
("NPCPUs")
  Total
Common
and
Equivalent
Shares/
Units
 

Balance as of December 31, 2009

    11,990,732     96,667,689     205,757     108,864,178  
                   

Conversion of partnership units to common shares

    (31,878 )   31,878          

Conversion of partnership units to cash

    (8,256 )           (8,256 )

Issuance of stock/partnership units from stock dividends, restricted stock issuance or other share- or unit-based plans

    282,057     2,059,364     2,883     2,344,304  
                   

Balance as of March 31, 2010

    12,232,655     98,758,931     208,640     111,200,226  
                   

Conversion of partnership units to common shares

    (420,103 )   423,551         3,448  

Conversion of partnership units to cash

    (560 )             (560 )

Common Stock Offering

        31,000,000         31,000,000  

Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans

        21,963         21,963  
                   

Balance as of June 30, 2010

    11,811,992     130,204,445     208,640     142,225,077  
                   

Conversion of partnership units to common shares

    (6,914 )   6,914          

Conversion of partnership units to cash

    (1,000 )           (1,000 )

Issuance of stock/partnership units from restricted stock issuance or other share- or unit-based plans

        6,413         6,413  
                   

Balance as of September 30, 2010

    11,804,078     130,217,772     208,640     142,230,490  
                   

Conversion of partnership units to common shares

    (210,600 )   210,600          

Issuance of stock/partnership units from restricted stock issuance or other share- or unit-plans

    3,475     23,660         27,135  
                   

Balance as of December 31, 2010

    11,596,953     130,452,032     208,640     142,257,625  
                   

3


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Supplemental Funds from Operations ("FFO") Information(a)

 
 
 
  As of December 31,  
 
  2010   2009  

Straight line rent receivable

  $ 74.0   $ 67.9  

 

 
 
 
  For the Three Months Ended
December 31,
  For the Twelve Months Ended
December 31,
 
 
  2010   2009   2010   2009  
 
  dollars in millions
 

Lease termination fees

  $ 2.9   $ 7.5   $ 9.5   $ 21.8  

Straight line rental income

  $ 1.6   $ 3.5   $ 7.0   $ 10.7  

Gain on sales of undepreciated assets

  $ 0.1   $ 1.3   $ 0.6   $ 4.6  

Amortization of acquired above- and below-market leases

  $ 2.4   $ 3.3   $ 10.8   $ 13.7  

Amortization of debt (discounts)/premiums

  $ (1.7 ) $ (0.6 ) $ (4.2 ) $ 0.1  

Interest capitalized

  $ 3.9   $ 7.1   $ 28.4   $ 26.4  

(a)
All joint venture amounts included at pro rata.

4


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Capital Expenditures

 
   
 
 
  Year Ended
12/31/10
  Year Ended
12/31/2009
  Year Ended
12/31/2008
 
 
  dollars in millions
 

Consolidated Centers(a)

                   

Acquisitions of property and equipment

  $ 12.9   $ 11.0   $ 87.5  

Development, redevelopment and expansions of Centers

    201.6     216.6     446.1  

Renovations of Centers

    13.2     9.6     8.5  

Tenant allowances

    22.0     10.8     14.7  

Deferred leasing charges

    24.5     20.0     22.3  
               
 

Total

  $ 274.2   $ 268.0   $ 579.1  
               

Unconsolidated Joint Venture Centers(a)

                   

Acquisitions of property and equipment

  $ 6.1   $ 5.4   $ 294.4  

Development, redevelopment and expansions of Centers

    35.3     57.0     60.8  

Renovations of Centers

    7.0     4.2     3.1  

Tenant allowances

    8.1     5.1     13.8  

Deferred leasing charges

    4.7     3.8     5.0  
               
 

Total

  $ 61.2   $ 75.5   $ 377.1  
               

(a)
All joint venture amounts at pro rata.

5


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Sales Per Square Foot(a)

 
 
 
  Consolidated Centers   Unconsolidated
Joint Venture
Centers
  Total Centers  

12/31/2010

  $ 392   $ 468   $ 433  

12/31/2009

  $ 368   $ 440   $ 407  

12/31/2008

  $ 420   $ 460   $ 441  

      (a)
      Sales are based on reports by retailers leasing mall and freestanding stores for the trailing 12 months for tenants which have occupied such stores for a minimum of 12 months. Sales per square foot are based on tenants 10,000 square feet and under for regional malls. The sales per square foot for Year 2010 excludes Valley View Center.

6


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Occupancy

 
 
Period Ended
  Consolidated
Centers
Regional
Malls(a)(b)
  Unconsolidated
Joint Venture
Centers
Regional
Malls(a)
  Total
Regional
Malls(a)(b)
 

12/31/2010

    93.8 %   92.5 %   93.1 %

12/31/2009

    91.2 %   91.3 %   91.3 %

12/31/2008

    91.6 %   92.8 %   92.3 %

 

 
 
Period
Ended
  Consolidated
Centers(b)(c)
  Unconsolidated
Joint Venture
Centers(c)
  Total
Centers(b)(c)
 

12/31/2010

    93.5 %   92.3 %   92.9 %

12/31/2009

    90.7 %   91.4 %   91.1 %

12/31/2008

    91.3 %   93.1 %   92.3 %

      (a)
      Only includes regional malls. Occupancy data excludes space under development and redevelopment.

      (b)
      Occupancy for the year ended December 31, 2010 excludes Valley View Center.

      (c)
      Includes regional malls and community centers. Occupancy data excludes space under development and redevelopment.

7


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Rent

 
   
 
 
  Average Base Rent
PSF(a)
  Average Base Rent
PSF on Leases
Executed during the
trailing twelve
months ended(b)
  Average Base Rent
PSF on Leases
Expiring(c)
 

Consolidated Centers

                   
 

12/31/2010(d)

  $ 37.93   $ 34.99   $ 37.02  
 

12/31/2009

  $ 37.77   $ 38.15   $ 34.10  
 

12/31/2008

  $ 41.39   $ 42.70   $ 35.14  

Unconsolidated Joint Venture Centers

                   
 

12/31/2010

  $ 46.16   $ 48.90   $ 38.39  
 

12/31/2009

  $ 45.56   $ 43.52   $ 37.56  
 

12/31/2008

  $ 42.14   $ 49.74   $ 37.61  

(a)
The average base rent per square foot is based on Mall and Freestanding Store GLA for spaces 10,000 square feet and under, occupied as of the applicable date, for each of the Centers owned by the Company. Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2008 because they were under development. Leases for The Market at Estrella Falls were excluded for Years 2008 and 2009 because the center was under development. Leases for Santa Monica Place were excluded for Years 2008, 2009 and 2010 because the center was under redevelopment.

(b)
The average base rent per square foot on leases executed during the period represents the actual rent to be paid during the first twelve months for tenants 10,000 square feet and under. Leases executed for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2008 because they were under development. Leases executed for The Market at Estrella Falls were excluded for Years 2008 and 2009 because the center was under development. Leases executed for Santa Monica Place were excluded for Years 2008, 2009 and 2010 because the center was under redevelopment.

(c)
The average base rent per square foot on leases expiring during the period represents the final year minimum rent, on a cash basis, for all tenant leases 10,000 square feet and under expiring during the year. Leases for Promenade at Casa Grande, SanTan Village Power Center and SanTan Village Regional Center were excluded for Year 2008 because they were under development. Leases for The Market at Estrella Falls were excluded for Years 2008 and 2009 because the center was under development. Leases for Santa Monica Place were excluded for Years 2008, 2009 and 2010 because the center was under redevelopment.

(d)
The amounts in the table above exclude Valley View Center in Year 2010.

8


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Cost of Occupancy

 
   
 
 
  For Years Ended December 31,  
 
  2010(a)   2009   2008  

Consolidated Centers

                   
 

Minimum rents

    8.6 %   9.1 %   8.9 %
 

Percentage rents

    0.4 %   0.4 %   0.4 %
 

Expense recoveries(b)

    4.4 %   4.7 %   4.4 %
               
   

Total

    13.4 %   14.2 %   13.7 %
               

 

 
   
 
 
  For Years Ended December 31,  
 
  2010   2009   2008  

Unconsolidated Joint Venture Centers

                   
 

Minimum rents

    9.1 %   9.4 %   8.2 %
 

Percentage rents

    0.4 %   0.4 %   0.4 %
 

Expense recoveries(b)

    4.0 %   4.3 %   3.9 %
               
   

Total

    13.5 %   14.1 %   12.5 %
               

(a)
The cost of occupancy for the year ended December 31, 2010 excludes Valley View Center.

(b)
Represents real estate tax and common area maintenance charges.

9


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information

Consolidated Balance Sheets (unaudited)

(Dollars in thousands, except par value)

 
  December 31,
2010
  December 31,
2009
 

ASSETS:

             

Property, net(a)

  $ 5,674,127   $ 5,657,939  

Cash and cash equivalents(b)

    445,645     93,255  

Restricted cash

    71,434     41,619  

Marketable securities

    25,935     26,970  

Tenant and other receivables, net

    95,083     101,220  

Deferred charges and other assets, net

    316,969     276,922  

Loans to unconsolidated joint ventures

    3,095     2,316  

Due from affiliates

    6,599     6,034  

Investments in unconsolidated joint ventures

    1,006,123     1,046,196  
           
     

Total assets

  $ 7,645,010   $ 7,252,471  
           

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY:

             

Mortgage notes payable:

             
 

Related parties

  $ 302,344   $ 196,827  
 

Others

    2,957,131     3,039,209  
           
     

Total

    3,259,475     3,236,036  

Bank and other notes payable

    632,595     1,295,598  

Accounts payable and accrued expenses

    70,585     70,275  

Other accrued liabilities

    257,471     266,197  

Distributions in excess of investments in unconsolidated joint ventures

    65,045     67,052  

Co-venture obligation

    160,270     168,049  

Preferred dividends payable

    207     207  
           
     

Total liabilities

    4,445,648     5,103,414  
           

Redeemable noncontrolling interests

    11,366     20,591  
           

Commitments and contingencies

             

Equity:

             
 

Stockholders' equity:

             
   

Common stock, $0.01 par value, 250,000,000 shares authorized, 130,452,032 and 96,667,689 shares issued and outstanding at December 31, 2010 and 2009, respectively

    1,304     967  
   

Additional paid-in capital

    3,456,569     2,227,931  
   

Accumulated deficit

    (564,357 )   (345,930 )
   

Accumulated other comprehensive loss

    (3,237 )   (25,397 )
           
     

Total stockholders' equity

    2,890,279     1,857,571  
 

Noncontrolling interests

    297,717     270,895  
           
     

Total equity

    3,187,996     2,128,466  
           
     

Total liabilities, redeemable noncontrolling interests and equity

  $ 7,645,010   $ 7,252,471  
           

(a)
Includes consolidated construction in process of $292,891 at December 31, 2010 and $583,334 at December 31, 2009. Does not include pro rata share of unconsolidated joint venture construction in process of $36,903 at December 31, 2010 and $63,856 at December 31, 2009.

(b)
Does not include pro rata share of unconsolidated joint venture cash of $57,437 at December 31, 2010 or $71,335 at December 31, 2009.

10


Table of Contents


The Macerich Company

Supplemental Financial and Operating Information (unaudited)

Debt Summary (at Company's pro rata share)

 
   
 
 
  As of December 31, 2010  
 
  Fixed Rate   Floating Rate(a)   Total  
 
  dollars in thousands
 

Consolidated debt

  $ 2,919,406   $ 717,585   $ 3,636,991  

Unconsolidated debt

    1,976,066     241,723     2,217,789  
               
 

Total debt

  $ 4,895,472   $ 959,308   $ 5,854,780  

Weighted average interest rate

   
6.09

%
 
3.40

%
 
5.65

%

Weighted average maturity (years)

                5.12  

(a)
Excludes swapped floating rate debt. Swapped debt is included in the fixed debt category.

11



The Macerich Company

Supplemental Financial and Operating Information (Unaudited)

Outstanding Debt by Maturity Date

 
   
 
 
  As of December 31, 2010  
Center/Entity (dollars in thousands)
  Maturity Date   Effective
Interest
Rate(a)
  Fixed   Floating   Total Debt
Balance(a)
 

I. Consolidated Assets:

                               

Valley View Center(b)

    01/01/11     5.81 % $ 125,000   $   $ 125,000  

Victor Valley, Mall of(c)(d)

    05/06/11     6.94 %   100,000         100,000  

Shoppingtown Mall

    05/11/11     5.01 %   39,675         39,675  

Capitola Mall

    05/15/11     7.13 %   33,459         33,459  

Westside Pavilion(d)(e)

    06/05/11     8.08 %   165,000         165,000  

Pacific View

    08/31/11     7.25 %   77,782         77,782  

Pacific View

    08/31/11     7.00 %   6,314         6,314  

Rimrock Mall

    10/01/11     7.57 %   40,650         40,650  

Prescott Gateway

    12/01/11     5.86 %   60,000         60,000  

Hilton Village

    02/01/12     5.27 %   8,581         8,581  

The Macerich Company—Convertible Senior Notes(f)

    03/15/12     5.41 %   606,971         606,971  

Tucson La Encantada

    06/01/12     5.84 %   76,437         76,437  

Chandler Fashion Center(g)

    11/01/12     5.21 %   48,017         48,017  

Chandler Fashion Center(g)

    11/01/12     6.00 %   31,823         31,823  

Towne Mall

    11/01/12     4.99 %   13,348         13,348  

Deptford Mall

    01/15/13     5.41 %   172,500         172,500  

Greeley—Defeasance

    09/01/13     6.34 %   25,624         25,624  

Great Northern Mall

    12/01/13     5.19 %   38,077         38,077  

Fiesta Mall

    01/01/15     4.98 %   84,000         84,000  

South Plains Mall

    04/11/15     6.53 %   104,132         104,132  

Vintage Faire Mall(h)

    04/27/15     8.37 %   135,000         135,000  

Fresno Fashion Fair

    08/01/15     6.76 %   165,583         165,583  

Flagstaff Mall

    11/01/15     5.03 %   37,000         37,000  

South Towne Center

    11/05/15     6.39 %   87,726         87,726  

Valley River Center

    02/01/16     5.59 %   120,000         120,000  

Salisbury, Center at

    05/01/16     5.83 %   115,000         115,000  

Deptford Mall

    06/01/16     6.46 %   15,248         15,248  

Freehold Raceway Mall(g)

    01/01/18     4.20 %   116,683         116,683  

Danbury Fair Mall

    10/01/20     5.53 %   219,313         219,313  

Chesterfield Towne Center(i)

    01/01/24     9.07 %   50,463         50,463  
                         

Total Fixed Rate Debt for Consolidated Assets

          6.07 % $ 2,919,406   $   $ 2,919,406  
                         

La Cumbre Plaza(d)

    12/09/11     2.44 % $   $ 23,113   $ 23,113  

Twenty Ninth Street(j)

    03/25/11     5.45 %       106,244     106,244  

Westside Pavilion(d)

    06/05/11     3.26 %       10,000     10,000  

SanTan Village Regional Center(d)(k)

    06/13/11     2.94 %       117,277     117,277  

Oaks, The(d)

    07/10/11     2.31 %       165,000     165,000  

Oaks, The(d)

    07/10/11     2.83 %       92,264     92,264  

Paradise Valley Mall(d)

    08/31/12     6.30 %       85,000     85,000  

Northgate Mall(d)

    01/01/13     7.00 %       38,115     38,115  

Wilton Mall

    08/01/13     1.26 %       40,000     40,000  

Promenade at Casa Grande(l)

    12/30/13     5.21 %       40,572     40,572  
                         

Total Floating Rate Debt for Consolidated Assets

          3.79 % $   $ 717,585   $ 717,585  
                         

Total Debt for Consolidated Assets

          5.62 % $ 2,919,406   $ 717,585   $ 3,636,991  
                         

12


The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Outstanding Debt by Maturity Date

 
   
 
 
  As of December 31, 2010  
Center/Entity (dollars in thousands)
  Maturity Date   Effective
Interest
Rate(a)
  Fixed   Floating   Total Debt
Balance(a)
 

II. Unconsolidated Assets (At Company's pro rata share):

                               

Inland Center (50%)(m)

    02/11/11     6.06 % $ 23,400   $   $ 23,400  

Ridgmar (50%)(d)

    04/11/11     7.74 %   28,546         28,546  

Arrowhead Towne Center (33.3%)

    10/01/11     6.38 %   24,793         24,793  

SanTan Village Power Center (34.9%)

    02/01/12     5.33 %   15,705         15,705  

NorthPark Center (50%)

    05/10/12     5.97 %   89,118         89,118  

NorthPark Center (50%)

    05/10/12     8.33 %   39,868         39,868  

NorthPark Land (50%)

    05/10/12     8.33 %   38,509         38,509  

Kierland Greenway (24.5%)

    01/01/13     6.02 %   14,604         14,604  

Kierland Main Street (24.5%)

    01/02/13     4.99 %   3,636         3,636  

Queens Center (51%)

    03/01/13     7.78 %   64,610         64,610  

Queens Center (51%)

    03/01/13     7.00 %   104,472         104,472  

Scottsdale Fashion Square (50%)

    07/08/13     5.66 %   275,000         275,000  

FlatIron Crossing (25%)

    12/01/13     5.26 %   44,176         44,176  

Tysons Corner Center (50%)

    02/17/14     4.78 %   158,918         158,918  

Redmond Office (51%)

    05/15/14     7.52 %   30,472         30,472  

Biltmore Fashion Park (50%)

    10/01/14     8.25 %   29,747         29,747  

Lakewood Mall (51%)

    06/01/15     5.43 %   127,500         127,500  

Broadway Plaza (50%)

    08/15/15     6.12 %   72,806         72,806  

Camelback Colonnade (75%)

    10/12/15     4.82 %   35,250         35,250  

Chandler Festival (50%)

    11/01/15     6.39 %   14,850         14,850  

Chandler Gateway (50%)

    11/01/15     6.37 %   9,450         9,450  

Washington Square (51%)

    01/01/16     6.04 %   124,415         124,415  

Eastland Mall (50%)

    06/01/16     5.80 %   84,000         84,000  

Empire Mall (50%)

    06/01/16     5.81 %   88,150         88,150  

Granite Run (50%)

    06/01/16     5.84 %   57,484         57,484  

Mesa Mall (50%)

    06/01/16     5.82 %   43,625         43,625  

Rushmore (50%)

    06/01/16     5.82 %   47,000         47,000  

Southern Hills (50%)

    06/01/16     5.82 %   50,750         50,750  

Valley Mall (50%)

    06/01/16     5.85 %   22,323         22,323  

North Bridge, The Shops at (50%)

    06/15/16     7.52 %   101,056         101,056  

West Acres (19%)

    10/01/16     6.41 %   12,271         12,271  

Corte Madera, The Village at (50.1%)

    11/01/16     7.27 %   39,654         39,654  

Stonewood Mall (51%)

    11/01/17     4.67 %   58,140         58,140  

Wilshire Building (30%)

    01/01/33     6.35 %   1,768         1,768  
                         

Total Fixed Rate Debt for Unconsolidated Assets

          6.11 % $ 1,976,066   $   $ 1,976,066  
                         

Chandler Village Center (50%)

    03/01/11     1.39 % $   $ 8,643   $ 8,643  

Desert Sky Mall (50%)

    03/04/11     1.36 %       25,750     25,750  

Market at Estrella Falls (39.7%) (d)

    06/01/11     2.41 %       13,480     13,480  

Los Cerritos Center (51%)

    07/01/11     1.13 %       102,000     102,000  

Superstition Springs Center (33.3%)

    09/09/11     0.68 %       22,500     22,500  

Pacific Premier Retail Trust (51%) (d)

    11/03/12     5.06 %       58,650     58,650  

Boulevard Shops (50%)

    12/16/13     3.33 %       10,700     10,700  
                         

Total Floating Rate Debt for Unconsolidated Assets

          2.24 % $   $ 241,723   $ 241,723  
                         

Total Debt for Unconsolidated Assets

          5.68 % $ 1,976,066   $ 241,723   $ 2,217,789  
                         

Total Debt

          5.65 % $ 4,895,472   $ 959,308   $ 5,854,780  
                         

Percentage to Total

                83.61 %   16.39 %   100.00 %


(a)
The debt balances include the unamortized debt premiums/discounts. Debt premiums/discounts represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The annual interest rate in the above table represents the effective interest rate, including the debt premiums/discounts and loan financing costs.

(b)
Effective July 15, 2010, a court-appointed receiver assumed operational control of this property and responsibility for managing all aspects of the property.

13


(c)
The Company placed an interest rate swap on this loan that effectively converts the interest rate from LIBOR plus 1.60% to fixed rate debt of 6.94% until April 25, 2011.

(d)
This loan includes extension options beyond the stated maturity date.

(e)
The Company placed an interest rate swap on this loan that effectively converts the interest rate from LIBOR plus 2.00% to fixed rate debt of 8.08% until April 25, 2011.

(f)
These convertible senior notes were issued on March 16, 2007 in an aggregate amount of $950.0 million. The above table includes the unamortized discount of $12.7 million and the annual interest rate represents the effective interest rate, including the discount.

(g)
This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 50.1%.

(h)
The Company placed an interest rate swap on this loan that effectively converts the interest rate from LIBOR plus 3.00% to fixed rate debt of 8.37% until April 25, 2011.

(i)
On February 1, 2011, the entire loan was paid off with cash on hand.

(j)
On January 18, 2011, the Company replaced the existing loan on the property with a new $107,000 loan that bears interest at LIBOR plus 2.63% and matures on January 18, 2016.

(k)
This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 84.9%.

(l)
This property is a consolidated joint venture. The above debt balance represents the Company's pro rata share of 51.3%.

(m)
The Company's joint venture has obtained a commitment for a $50 million refinancing for five years at LIBOR plus 3.0%.

14


Table of Contents


The Macerich Company
Supplemental Financial and Operating Information (Unaudited)
Top Ten Tenants

        The following tenants (including their subsidiaries) represent the 10 largest rent payers in the Company's portfolio (including joint ventures) based upon rents in place as of December 31, 2010. Valley View Center is excluded from the table below.

Tenant   Primary DBA   Number of Locations
in the Portfolio
  % of Total Rents(1)  

Gap Inc.

  Gap, Banana Republic, Old Navy     87     2.6 %

Limited Brands, Inc.

  Victoria Secret, Bath and Body     135     2.4 %

Forever 21, Inc.

  Forever 21, XXI Forever     46     2.0 %

Foot Locker, Inc.

  Footlocker, Champs Sports, Lady Footlocker     131     1.6 %

Abercrombie and Fitch Co.

  Abercrombie & Fitch, Abercrombie, Hollister     75     1.5 %

AT&T Mobility LLC(2)

  AT&T Wireless, Cingular Wireless     29     1.4 %

Golden Gate Capital

  Eddie Bauer, Express, J. Jill     59     1.3 %

Luxottica Group

  Lenscrafters, Sunglass Hut     149     1.3 %

American Eagle Outfitters, Inc.

  American Eagle Outfitters     61     1.1 %

Macy's, Inc.

  Macy's, Bloomingdale's     64     1.0 %

(1)
Total rents include minimum rents and percentage rents.

(2)
Includes AT&T Mobility office headquarters located at Redmond Town Center.

15