The Quarterly
GGP 2014 10-K

General Growth Properties Inc (GGP) SEC Quarterly Report (10-Q) for Q2 2015

GGP Q3 2015 10-Q
GGP 2014 10-K GGP Q3 2015 10-Q



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

ý

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2015

o

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition Period from to

COMMISSION FILE NUMBER 1-34948


GENERAL GROWTH PROPERTIES, INC.

(Exact name of registrant as specified in its charter)


Delaware

27-2963337

(State or other jurisdiction of

(I.R.S. Employer

incorporating or organization)

Identification Number)

110 N. Wacker Dr., Chicago, IL

60606

(Address of principal executive offices)

(Zip Code)

(312) 960-5000

(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act") during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   ý Yes   o   No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).   ý Yes   o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.

Large accelerated filer x

Accelerated filer o

Non-accelerated filer o  (Do not check if a smaller reporting company)

Smaller reporting company o


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   o  Yes  ý No

Indicate by checkmark whether the Registrant has filed all documents and reports required to be filed by Sections 12,13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.   ý Yes   o No


The number of shares of Common Stock, $.01 par value, outstanding on August 4, 2015 was 885,656,505.


Table of Contents


GENERAL GROWTH PROPERTIES, INC.

INDEX

PAGE

NUMBER

Part I

FINANCIAL INFORMATION

Item 1: Consolidated Financial Statements (Unaudited)

Consolidated Balance Sheets as of June 30, 2015 and December 31, 2014

3

Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2015 and 2014

4

Consolidated Statements of Equity for the six months ended June 30, 2015 and 2014

6

Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and 2014

8

Notes to Consolidated Financial Statements (Unaudited)

10

Note 1: Organization

10

Note 2: Summary of Significant Accounting Policies

10

Note 3: Acquisitions, Sales and Joint Venture Activity

15

Note 4: Discontinued Operations and Gains on Dispositions of Operating Properties

16

Note 5: Fair Value

17

Note 6: Unconsolidated Real Estate Affiliates

18

Note 7: Mortgages, Notes and Loans Payable

20

Note 8: Income Taxes

22

Note 9: Warrants

22

Note 10: Equity and Redeemable Noncontrolling Interests

23

Note 11: Earnings Per Share

25

Note 12: Stock-Based Compensation Plans

27

Note 13: Accounts and Notes Receivable, net

28

Note 14: Prepaid Expenses and Other Assets

28

Note 15: Accounts Payable and Accrued Expenses

29

Note 16: Litigation

30

Note 17: Commitments and Contingencies

30

Note 18: Subsequent Events

31

Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations

32

Liquidity and Capital Resources

36

Item 3: Quantitative and Qualitative Disclosures about Market Risk

46

Item 4: Controls and Procedures

46

Part II

OTHER INFORMATION

Item 1: Legal Proceedings

47

Item 1A: Risk Factors

47

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

47

Item 3: Defaults Upon Senior Securities

47

Item 4: Mine Safety Disclosures

47

Item 5: Other Information

47

Item 6: Exhibits

47

SIGNATURE

49

EXHIBIT INDEX

50



2

Table of Contents


GENERAL GROWTH PROPERTIES, INC.



CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

June 30,
2015

December 31,
2014

(Dollars in thousands, except share and per share amounts)

Assets:

Investment in real estate:



Land

$

3,639,215


$

4,244,607


Buildings and equipment

16,230,577


18,028,844


Less accumulated depreciation

(2,252,254

)

(2,280,845

)

Construction in progress

383,399


703,859


Net property and equipment

18,000,937


20,696,465


Investment in and loans to/from Unconsolidated Real Estate Affiliates

3,488,329


2,604,762


Net investment in real estate

21,489,266


23,301,227


Cash and cash equivalents

175,393


372,471


Accounts and notes receivable, net

823,704


663,768


Deferred expenses, net

172,940


184,491


Prepaid expenses and other assets

914,927


813,777


Total assets

$

23,576,230


$

25,335,734


Liabilities:


Mortgages, notes and loans payable

$

13,756,412


$

15,998,289


Investment in Unconsolidated Real Estate Affiliates

36,721


35,598


Accounts payable and accrued expenses

719,545


934,897


Dividend payable

157,901


154,694


Deferred tax liabilities

9,443


21,240


Junior subordinated notes

206,200


206,200


Total liabilities

14,886,222


17,350,918


Redeemable noncontrolling interests:



Preferred

153,339


164,031


Common

123,028


135,265


Total redeemable noncontrolling interests

276,367


299,296


Commitments and Contingencies

-


-


Equity:



Common stock:

11,000,000,000 shares authorized, $0.01 par value, 969,726,994 issued, 885,648,409 outstanding as of June 30, 2015, and 968,340,597 issued, 884,912,012 outstanding as of December 31, 2014

9,422


9,409


Preferred Stock:

500,000,000 shares authorized, $.01 par value, 10,000,000 shares issued and outstanding as of June 30, 2015 and December 31, 2014

242,042


242,042


Additional paid-in capital

11,408,288


11,351,625


Retained earnings (accumulated deficit)

(2,075,319

)

(2,822,740

)

Accumulated other comprehensive loss

(66,352

)

(51,753

)

Common stock in treasury, at cost, 56,619,390 shares as of June 30, 2015 and 55,969,390 shares as of December 31, 2014

(1,139,566

)

(1,122,664

)

Total stockholders' equity

8,378,515


7,605,919


Noncontrolling interests in consolidated real estate affiliates

27,776


79,601


Noncontrolling interest related to long-term incentive plan common units

7,350


-


Total equity

8,413,641


7,685,520


Total liabilities, redeemable noncontrolling interests and equity

$

23,576,230


$

25,335,734



The accompanying notes are an integral part of these consolidated financial statements.


3

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


(UNAUDITED)

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

(Dollars in thousands, except per share amounts)

Revenues:



Minimum rents

$

361,556


$

385,011


$

735,669


$

774,263


Tenant recoveries

168,043


185,064


345,525


366,530


Overage rents

3,485


5,388


12,300


15,209


Management fees and other corporate revenues

26,731


17,717


45,817


34,403


Other

20,166


18,715


34,814


44,373


Total revenues

579,981


611,895


1,174,125


1,234,778


Expenses:

Real estate taxes

56,496


58,342


112,483


115,258


Property maintenance costs

12,903


14,135


32,784


35,559


Marketing

3,710


4,960


8,418


10,764


Other property operating costs

72,471


81,937


148,767


167,603


Provision for doubtful accounts

1,306


2,713


4,577


4,855


Property management and other costs

40,369


40,013


83,162


84,963


General and administrative

12,322


28,232


24,769


39,831


Depreciation and amortization

152,849


175,213


328,797


346,690


Total expenses

352,426


405,545


743,757


805,523


Operating income

227,555


206,350


430,368


429,255


Interest and dividend income

12,843


4,856


21,664


11,265


Interest expense

(142,747

)

(175,118

)

(315,398

)

(354,164

)

Gain (loss) on foreign currency

1,463


3,772


(21,448

)

8,955


Gain from changes in control of investment properties and other

17,768


-


609,013


-


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

116,882


39,860


724,199


95,311


(Provision for) benefit from income taxes

(74

)

(3,944

)

11,085


(7,636

)

Equity in income of Unconsolidated Real Estate Affiliates

13,278


19,320


24,530


26,477


Unconsolidated Real Estate Affiliates - gain on investment

297,767


-


309,787


-


Income from continuing operations

427,853


55,236


1,069,601


114,152


Discontinued operations

-



121,853


-


194,825


Net income

427,853


177,089


1,069,601


308,977


Allocation to noncontrolling interests

(5,913

)

(3,365

)

(12,932

)

(7,217

)

Net income attributable to General Growth Properties, Inc.

421,940


173,724


1,056,669


301,760


Preferred Stock dividends

(3,984

)

(3,984

)

(7,968

)

(7,968

)

Net income attributable to common stockholders

$

417,956


$

169,740


$

1,048,701


$

293,792


Basic Earnings Per Share:

Continuing operations

$

0.47


$

0.06


$

1.18


$

0.11


Discontinued operations

-


0.14


-


0.22


Total basic earnings per share

$

0.47


$

0.20


$

1.18


$

0.33



Diluted Earnings Per Share:

Continuing operations

$

0.44


$

0.05


$

1.10


$

0.11


Discontinued operations

-


0.13


-


0.20


Total diluted earnings per share

$

0.44


$

0.18


$

1.10


$

0.31


Dividends declared per share

$

0.17


$

0.15


$

0.34


$

0.30


Comprehensive Income, Net:



Net income

$

427,853


$

177,089


$

1,069,601


$

308,977


Other comprehensive income (loss)


4

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


(UNAUDITED)

Net unrealized gains (losses) on financial instruments

21


(33

)

-


(33

)

Foreign currency translation

2,912


3,194


(14,806

)

7,145


Other comprehensive income (loss)

2,933


3,161


(14,806

)

7,112


Comprehensive income

430,786


180,250


1,054,795


316,089


Comprehensive income allocated to noncontrolling interests

(5,935

)

(3,202

)

(12,725

)

(7,069

)

Comprehensive income attributable to General Growth Properties, Inc.

424,851


177,048


1,042,070


309,020


Preferred Stock dividends

(3,984

)

(3,984

)

(7,968

)

(7,968

)

Comprehensive income, net, attributable to common stockholders

$

420,867


$

173,064


$

1,034,102


$

301,052



The accompanying notes are an integral part of these consolidated financial statements.


5

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF EQUITY

(UNAUDITED)

Common

Stock

Preferred

Stock

Additional

Paid-In

Capital

Retained

Earnings

(Accumulated

Deficit)

Accumulated 

Other

Comprehensive

Income (Loss)

Common

Stock in

Treasury

Noncontrolling

Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units

Total

Equity

(Dollars in thousands, except for share amounts)

Balance at January 1, 2014

$

9,395


$

242,042


$

11,372,443


$

(2,915,723

)

$

(38,173

)

$

(566,863

)

$

82,142


$

8,185,263


Net income







301,760






1,115


302,875


Distributions to noncontrolling interests in consolidated Real Estate Affiliates













(2,224

)

(2,224

)

Restricted stock grants, net (31,112 common shares)

1




1,397










1,398


Employee stock purchase program (96,781 common shares)

1




1,970










1,971


Stock option grants, net of forfeitures (83,724 common shares)

1




13,600










13,601


Treasury stock purchases (27,624,282 common shares)

(555,801

)

(555,801

)

Cash dividends reinvested (DRIP) in stock (11,790 common shares)





252










252


Other comprehensive income









7,260






7,260


Cash distributions declared ($0.30 per share)







(266,168

)







(266,168

)

Cash distributions on Preferred Stock







(7,968

)







(7,968

)

Fair value adjustment for noncontrolling interest in Operating Partnership





(27,593

)









(27,593

)



Balance at June 30, 2014

$

9,398


$

242,042


$

11,362,069


$

(2,888,099

)

$

(30,913

)

$

(1,122,664

)

$

81,033


$

7,652,866


Balance at January 1, 2015

$

9,409


$

242,042


$

11,351,625


$

(2,822,740

)

$

(51,753

)

$

(1,122,664

)

$

79,601


$

7,685,520


Net income







1,056,669






2,746


1,059,415


Distributions to noncontrolling interests in consolidated Real Estate Affiliates













(52,778

)

(52,778

)

Long Term Incentive Plan Common Unit grants, net (1,665,896 LTIP Units)

5,557


5,557


Restricted stock grants, net (231,926 common shares)

2


-


1,869










1,871


Employee stock purchase program (99,080 common shares)

1




2,226










2,227



6

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF EQUITY

(UNAUDITED)

Stock option grants, net of forfeitures (1,046,515 common shares)

10




26,811










26,821


Treasury stock purchase (650,000 common shares)

(16,902

)

(16,902

)

Cash dividends reinvested (DRIP) in stock (8,876 common shares)

-


-


248










248


Other comprehensive loss









(14,599

)





(14,599

)

Cash distributions declared ($0.34 per share)







(301,280

)







(301,280

)

Cash distributions on Preferred Stock







(7,968

)







(7,968

)

Fair value adjustment for noncontrolling interest in Operating Partnership





25,509










25,509




Balance at June 30, 2015

$

9,422


$

242,042


$

11,408,288


$

(2,075,319

)

$

(66,352

)

$

(1,139,566

)

$

35,126


$

8,413,641



The accompanying notes are an integral part of these consolidated financial statements.



7

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Six Months Ended June 30,

2015

2014

(Dollars in thousands)

Cash Flows provided by Operating Activities:



Net income

$

1,069,601


$

308,977


Adjustments to reconcile net income to net cash provided by operating activities:



Equity in income of Unconsolidated Real Estate Affiliates

(24,530

)

(26,477

)

Distributions received from Unconsolidated Real Estate Affiliates

19,533


19,224


Provision for doubtful accounts

4,577


4,910


Depreciation and amortization

328,797


352,454


Amortization/write-off of deferred finance costs

6,154


5,643


Accretion/write-off of debt market rate adjustments

13,221


12,648


Amortization of intangibles other than in-place leases

33,416


44,810


Straight-line rent amortization

(15,388

)

(25,317

)

Deferred income taxes

(16,111

)

3,570


Litigation loss

-


17,854


Gain on dispositions, net

(2,174

)

(122,154

)

Unconsolidated Real Estate Affiliates- gain on investments

(309,787

)

-


Gain from changes in control of investment properties and other

(609,013

)

-


Gain on extinguishment of debt

-


(66,680

)

Loss (gain) on foreign currency

21,448


(8,955

)

Net changes:



Accounts and notes receivable

(3,458

)

(618

)

Prepaid expenses and other assets

16,580


25,750


Deferred expenses

(22,340

)

(4,206

)

Restricted cash

846


(2,593

)

Accounts payable and accrued expenses

(42,500

)

(8,203

)

Other, net

16,623


13,627


Net cash provided by operating activities

485,495


544,264


Cash Flows provided by (used in) Investing Activities:



Acquisition of real estate and property additions

(341,365

)

(160,207

)

Development of real estate and property improvements

(335,769

)

(272,719

)

Contributions to Unconsolidated Real Estate Affiliates

(77,306

)

(81,617

)

Proceeds from sales of investment properties

1,055,881


206,346


Distributions received from Unconsolidated Real Estate Affiliates in excess of income

101,399


44,961


Loans to joint venture partners

(211,239

)

(87,379

)

Decrease in restricted cash

869


2,635


Net cash provided by (used in) investing activities

192,470



(347,980

)

Cash Flows used in Financing Activities:



Proceeds from refinancing/issuance of mortgages, notes and loans payable

832,440


1,751,346


Principal payments on mortgages, notes and loans payable

(1,369,192

)

(1,448,244

)

Deferred finance costs

(2,138

)

(10,176

)

Treasury stock purchases

-


(555,801

)

Distributions to noncontrolling interests in consolidated real estate affiliates

(52,778

)

(2,225

)

Cash distributions paid to common stockholders

(301,043

)

(260,126

)

Cash distributions paid to Preferred Stockholders

(7,968

)

(7,968

)

Cash redemptions paid to holders of common units

(713

)

-


Other, net

26,349


1,646


Net cash used in financing activities

(875,043

)

(531,548

)

Net change in cash and cash equivalents

(197,078

)

(335,264

)

Cash and cash equivalents at beginning of period

372,471


577,271


Cash and cash equivalents at end of period

$

175,393


$

242,007



8

Table of Contents


GENERAL GROWTH PROPERTIES, INC.


CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(UNAUDITED)

Six Months Ended June 30,

2015

2014

(Dollars in thousands)

Supplemental Disclosure of Cash Flow Information:



Interest paid

$

310,756


$

344,398


Interest capitalized

7,063


8,543


Income taxes paid

6,291


2,934


Accrued capital expenditures included in accounts payable and accrued expenses

94,429


63,178


Non-Cash acquisition of Treasury Shares

Liabilities

(16,902

)

-


Equity

16,902


-


Non-Cash Sale of Property

Assets

-


21,426


Liabilities and equity

-


(21,426

)

Non-Cash Sale of Ala Moana (Refer to Note 3)


The accompanying notes are an integral part of these consolidated financial statements.



9

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)




NOTE 1     ORGANIZATION


Readers of this Quarterly Report should refer to the Company's (as defined below) audited consolidated financial statements for the year ended December 31, 2014 which are included in the Company's Annual Report on Form 10-K (our "Annual Report") for the fiscal year ended December 31, 2014 (Commission File No. 1-34948), as certain footnote disclosures which would substantially duplicate those contained in our Annual Report have been omitted from this Quarterly Report. In the opinion of management, all adjustments necessary for a fair presentation (which include only normal recurring adjustments) have been included in this Quarterly Report. Capitalized terms used, but not defined in this Quarterly Report, have the same meanings as in our Annual Report.

General

General Growth Properties, Inc. ("GGP" or the "Company"), a Delaware corporation, was organized in July 2010 and is a self-administered and self-managed real estate investment trust, referred to as a "REIT". In these notes, the terms "we," "us" and "our" refer to GGP and its subsidiaries.

GGP, through its subsidiaries and affiliates, is an owner and operator of retail properties. As of June 30, 2015 , we are the owner, either entirely or with joint venture partners, of 131 retail properties.

Substantially all of our business is conducted through GGP Operating Partnership, LP ("GGPOP"), GGP Nimbus, LP ("GGPN") and GGP Limited Partnership ("GGPLP", and together with GGPN, the "Operating Partnerships"), subsidiaries of GGP. The Operating Partnerships own an interest in the properties that are part of the consolidated financial statements of GGP. As of June 30, 2015 , GGP held approximately a 99% common equity ownership (without giving effect to the potential conversion of the Preferred Units and LTIP Units as defined below) of the Operating Partnerships, while the remaining 1% is held by limited partners and certain previous contributors of properties to the Operating Partnerships or their predecessors.

GGPOP is the general partner of, and owns a 1.5% equity interest in, each Operating Partnership. GGPOP has common units of limited partnership ("Common Units"), which are redeemable for cash or, at our option, shares of GGP common stock. It also has preferred units of limited partnership interest ("Preferred Units"), of which, certain Preferred Units can be converted into Common Units and then redeemed for cash or, at our option, shares of GGP common stock ( Note 10 ). GGPOP has full value long term incentive plan units and appreciation only long term incentive plan units (collectively "LTIP Units"), which are redeemable for cash or, at our option, shares of GGP common stock ( Note 12 ).


In addition to holding ownership interests in various joint ventures, the Operating Partnerships generally conduct their operations through General Growth Management, Inc. ("GGMI"), General Growth Services, Inc. ("GGSI"), and GGP REIT Services, LLC ("GGPRS"). GGMI and GGSI are taxable REIT subsidiaries ("TRS"s), which provide management, leasing, tenant coordination, business development, marketing, strategic partnership and other services for a majority of our Unconsolidated Real Estate Affiliates (defined below) and for substantially all of our Consolidated Properties, as defined below. GGSI also serves as a contractor to GGMI for these services. GGPRS generally provides financial, accounting, tax, legal, development, and other services to our Consolidated Properties.


We refer to our ownership interests in properties in which we own a majority or controlling interest and are consolidated under accounting principles generally accepted in the United States of America ("GAAP") as the "Consolidated Properties." We also own interests in certain properties through joint venture entities in which we own a noncontrolling interest ("Unconsolidated Real Estate Affiliates") and we refer to those properties as the "Unconsolidated Properties."


NOTE 2        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Principles of Consolidation and Basis of Presentation


The accompanying consolidated financial statements include the accounts of GGP, our subsidiaries and joint ventures in which we have a controlling interest. For consolidated joint ventures, the noncontrolling partner's share of the assets, liabilities and operations of the joint ventures (generally computed as the joint venture partner's ownership percentage) is included in


10

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



noncontrolling interests in consolidated real estate affiliates as permanent equity of the Company. Intercompany balances and transactions have been eliminated.


We operate in a single reportable segment which includes the operation, development and management of retail and other rental properties, primarily regional malls. Our portfolio is targeted to a range of market sizes and consumer tastes. Each of our operating properties is considered a separate operating segment, as each property earns revenues and incurs expenses, individual operating results are reviewed and discrete financial information is available. The Company's chief operating decision maker is comprised of a team of several members of executive management who use Company NOI in assessing segment operating performance. We do not distinguish or group our consolidated operations based on geography, size or type. Our operating properties have similar economic characteristics and provide similar products and services to our tenants.There are no individual operating segments that are greater than 10% of combined revenue, Company NOI, or combined assets. Company NOI excludes certain non-cash and non-comparable items such as straight-line rent and intangible asset and liability amortization, which are a result of our emergence, acquisition accounting and other capital contribution or restructuring events. Further, all material operations are within the United States and no customer or tenant comprises more than 10% of consolidated revenues. As a result, the Company's operating properties are aggregated into a single reportable segment.


Properties


Real estate assets are stated at cost less any provisions for impairments. Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and internal costs associated with leasing and development overhead incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and internal costs associated with leasing and development overhead are amortized over lives which are consistent with the related assets.


Pre-development costs, which generally include legal and professional fees and other third-party costs directly related to the construction assets, are capitalized as part of the property being developed. In the event a development is no longer deemed to be probable of occurring, the capitalized costs are expensed (see also our impairment policies in this note below).


We periodically review the estimated useful lives of our properties, and may adjust them as necessary. The estimated useful lives of our properties range from 20 - 45 years.


Depreciation or amortization expense is computed using the straight-line method based upon the following estimated useful lives:

Years

Buildings and improvements

10 - 45

Equipment and fixtures

3 - 20

Tenant improvements

Shorter of useful life or applicable lease term

Acquisitions of Operating Properties


Acquisitions of properties are accounted for utilizing the acquisition method of accounting and, accordingly, the results of operations of acquired properties have been included in the results of operations from the respective dates of acquisition. Estimates of future cash flows and other valuation techniques are used to allocate the purchase price of acquired property between land, buildings and improvements, equipment, assumed debt liabilities and identifiable intangible assets and liabilities such as amounts related to in-place tenant leases, acquired above and below-market tenant and ground leases, and tenant relationships.


Identifiable intangible assets and liabilities are calculated for above-market and below-market tenant and ground leases where we are either the lessor or the lessee. The difference between the contractual rental rates and our estimate of market rental rates is measured over a period equal to the remaining non-cancelable term of the leases, including significantly below-market renewal options for which exercise of the renewal option appears to be reasonably assured. The remaining term of leases with renewal options at terms significantly below market reflect the assumed exercise of such below-market renewal options and assume the amortization period would coincide with the extended lease term.


11

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)




The gross asset balances of the in-place value of tenant leases are included in buildings and equipment in our Consolidated Balance Sheets.

Gross Asset

Accumulated

Amortization

Net Carrying

Amount

As of June 30, 2015




Tenant leases:




In-place value

$

450,625


$

(271,229

)

$

179,396


As of December 31, 2014

Tenant leases:

In-place value

$

608,840


$

(362,531

)

$

246,309



The above-market tenant leases and below-market ground leases are included in prepaid expenses and other assets ( Note 14 ). The below-market tenant leases, above-market ground leases and above-market headquarters office lease are included in accounts payable and accrued expenses ( Note 15 ) in our Consolidated Balance Sheets.


Amortization/accretion of all intangibles, including the intangibles in Note 14 and Note 15 , had the following effects on our Income from continuing operations:

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Amortization/accretion effect on continuing operations

$

(29,007

)

$

(52,931

)

$

(77,887

)

$

(105,020

)


Future amortization/accretion of all intangibles, including the intangibles in Note 14 and Note 15 , is estimated to decrease results from continuing operations as follows:

Year

Amount

2015 Remaining

$

54,680


2016

92,460


2017

69,282


2018

44,731


2019

26,427



Revenue Recognition and Related Matters


Minimum rents are recognized on a straight-line basis over the terms of the related operating leases, including the effect of any free rent periods. Minimum rents also include lease termination income collected from tenants to allow for the tenant to vacate their space prior to their scheduled termination dates, as well as, accretion related to above-market and below-market tenant leases on acquired properties and properties that were recorded at fair value at the Effective Date.

Overage rent is paid by a tenant when the tenant's sales exceed an agreed upon minimum amount and is recognized on an accrual basis once tenant sales exceed contractual tenant lease thresholds and is calculated by multiplying the sales in excess of the minimum amount by a percentage defined in the lease.

Tenant recoveries are established in the leases or computed based upon a formula related to real estate taxes, insurance and other property operating expenses and are generally recognized as revenues in the period the related costs are incurred.

Real estate sales are recognized whenever (1) a sale is consummated, (2) the buyer has demonstrated an adequate commitment to pay for the property, (3) the Company's receivable is not subject to future subordination, and (4) the Company has transferred to the buyer the risks and rewards of ownership and does not have continuing involvement. Unless all conditions are met, recognition of all or a portion of the profit shall be postponed.


12

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



We provide an allowance for doubtful accounts against the portion of accounts receivable, including straight-line rents, which is estimated to be uncollectible. Such allowances are reviewed periodically based upon our recovery experience.


Management Fees and Other Corporate Revenues


Management fees and other corporate revenues primarily represent management and leasing fees, development fees, financing fees and fees for other ancillary services performed for the benefit of certain of the Unconsolidated Real Estate Affiliates. Management fees are reported at 100% of the revenue earned from the joint venture in management fees and other corporate revenues on our Consolidated Statements of Comprehensive Income. Our share of the management fee expense incurred by the Unconsolidated Real Estate Affiliates is reported within equity in income of Unconsolidated Real Estate Affiliates on our Consolidated Statements of Comprehensive Income and in property management and other costs in the Condensed Combined Statements of Income in Note 6 . The following table summarizes the management fees from affiliates and our share of the management fee expense:

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Management fees from affiliates

$

26,731


$

17,717


$

45,817


$

34,403


Management fee expense

(7,651

)

(6,560

)

(14,927

)

(13,250

)

Net management fees from affiliates

$

19,080


$

11,157



$

30,890



$

21,153


Impairment


Operating properties

We regularly review our consolidated properties for potential impairment indicators whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment indicators are assessed separately for each property and include, but are not limited to, significant decreases in real estate property net operating income, significant decreases in occupancy percentage, debt maturities and management's intent with respect to the properties and prevailing market conditions.

If an indicator of potential impairment exists, the property is tested for recoverability by comparing its carrying amount to the estimated future undiscounted cash flows. Although the carrying amount may exceed the estimated fair value of certain properties, a real estate asset is only considered to be impaired when its carrying amount cannot be recovered through estimated future undiscounted cash flows. To the extent an impairment provision is determined to be necessary, the excess of the carrying amount of the property over its estimated fair value is expensed to operations. In addition, the impairment provision is allocated proportionately to adjust the carrying amount of the asset group. The adjusted carrying amount, which represents the new cost basis of the property, is depreciated over the remaining useful life of the property.


Although we may market a property for sale, there can be no assurance that the transaction will occur until the sale is finalized. However, GAAP requires us to utilize the Company's expected holding period of our properties when assessing recoverability. If we cannot recover the carrying value of these properties within the planned holding period, we will estimate the fair values of the assets and record impairment charges for properties when the estimated fair value is less than their carrying value.


Impairment indicators for pre-development costs, which are typically costs incurred during the beginning stages of a potential development and construction in progress, are assessed by project and include, but are not limited to, significant changes in the Company's plans with respect to the project, significant changes in projected completion dates, tenant demand, anticipated revenues or cash flows, development costs, market factors and sustainability of development projects.


Impairment charges are recorded in the Consolidated Statements of Comprehensive Income when the carrying value of a property is not recoverable and it exceeds the estimated fair value of the property, which can occur in accounting periods preceding disposition and/or in the period of disposition.


No provisions for impairment were recognized for the three and six months ended June 30, 2015 and 2014 .



13

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Investment in Unconsolidated Real Estate Affiliates


A series of operating losses of an investee or other factors may indicate that an other-than-temporary decline in value of our investment in an Unconsolidated Real Estate Affiliate has occurred. The investment in each of the Unconsolidated Real Estate Affiliates is evaluated for valuation declines below the carrying amount. Accordingly, in addition to the property-specific impairment analysis that we perform for such joint ventures (as part of our operating property impairment process described above), we also considered whether there were other-than-temporary declines with respect to the carrying values of our Unconsolidated Real Estate Affiliates. No impairments related to our investments in Unconsolidated Real Estate Affiliates were recognized for the three and six months ended June 30, 2015 and 2014 .


Fair Value Measurements ( Note 5 )


The accounting principles for fair value measurements establish a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include:

Level 1 - defined as observable inputs such as quoted prices for identical assets or liabilities in active markets;

Level 2 - defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and

Level 3 - defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.


Note 5 includes a discussion of properties measured at fair value on a non-recurring basis using Level 2 and Level 3 inputs and the fair value of debt, which is estimated on a recurring basis using Level 2 and Level 3 inputs.  Note 10 includes a discussion of certain redeemable noncontrolling interests that are measured at fair value using Level 1 inputs.


Recently Issued Accounting Pronouncements


Effective January 1, 2015 the definition of discontinued operations has been revised to limit what qualifies for this classification and presentation to disposals of components of a company that represent strategic shifts that have (or will have) a major effect on the company's operations and financial results. Required expanded disclosures for disposals or disposal groups that qualify for discontinued operations are intended to provide users of financial statements with enhanced information about the assets, liabilities, revenues and expenses of such discontinued operations. In addition, in accordance with this pronouncement, companies are required to disclose the pretax profit or loss of an individually significant component that does not qualify for discontinued operations treatment. Pursuant to its terms, we have adopted this pronouncement effective January 1, 2015. This definition has been applied prospectively and is anticipated to substantially reduce the number of transactions, going forward, that qualify for discontinued operations as compared to historical results. (See Note 4).


Effective January 1, 2016, companies will be required to present debt issuance costs related to a recognized debt liability (excluding revolving credit facility) as a direct deduction from the carrying amount of that debt liability on the balance sheet. The recognition and measurement guidance for debt issuance costs will not be affected. The adoption of this pronouncement will result in the reclassification of unamortized capitalized loan fees from other assets to a direct reduction of the Company's indebtedness on the consolidated balance sheets.

Effective January 1, 2018, companies will be required to apply a five-step model in accounting for revenue arising from contracts with customers. The core principle of the revenue model is that a company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Lease contracts will be excluded from this revenue recognition criteria; however, the sale of real estate will be required to follow the new model. Expanded quantitative and qualitative disclosures regarding revenue recognition will be required for contracts that are subject to this pronouncement. The new standard can be adopted either retrospectively to each prior reporting period presented or as a cumulative effect adjustment as of the date of adoption. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements.


14

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Use of Estimates


The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. For example, estimates and assumptions have been made with respect to fair values of assets and liabilities for purposes of applying the acquisition method of accounting, the useful lives of assets, capitalization of development and leasing costs, provision for income taxes, recoverable amounts of receivables and deferred taxes, initial valuations and related amortization periods of deferred costs and intangibles, particularly with respect to acquisitions, impairment of long-lived assets, litigation related accruals and disclosures and fair value of debt. Actual results could differ from these and other estimates.


NOTE 3        ACQUISITIONS, SALES AND JOINT VENTURE ACTIVITY


On April 27, 2015, we sold the office portion of 200 Lafayette in New York, New York for a gross purchase price of approximately $124.5 million . This transaction resulted in a gain on sale of $11.9 million recognized in gain from changes in control of investment properties and other on our Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2015 .


On April 17, 2015, we and our joint venture partners acquired the Crown Building located at 730 Fifth Avenue in New York, New York for a purchase price of $1.78 billion , which was funded with $1.25 billion of secured debt. We have an effective 50% interest in the retail portion of the property. GGP and Jeff Sutton will own, redevelop, lease and manage the retail portion of the property which is $1.30 billion of the purchase price. Vladislav Doronin's Capital Group and Michael Shvo will own, redevelop, lease and manage the office tower which is $475.0 million of the purchase price. The office tower will be redeveloped into luxury residential condominiums. Our share of the retail property purchase price is $650.0 million , and our share of the equity is $208.5 million . In connection with the acquisition, we provided $204.3 million in loans to our joint venture partners.


On April 1, 2015 we acquired a 50% interest in a joint venture to own 85 Fifth Avenue in New York, New York. The total purchase price was $86.0 million which was funded with $60.0 million of secured debt. GGP's share of the equity is $14.0 million . In connection with the acquisition, we provided a $7.0 million loan to our joint venture partner.


On March 31, 2015, we acquired a 50% interest in a joint venture with Sears Holdings Corporation that owns anchor pads and in-place leases at 12 stores located at our properties for approximately $165.0 million . We recorded the investment in the joint venture for approximately $164.5 million ( $165.0 million net of prorations and acquisition costs) to investment in and loans to/from Unconsolidated Real Estate Affiliates on our Consolidated Balance Sheet as of March 31, 2015. We have also committed to invest $33.3 million in a new REIT formed by Sears Holdings Corporation (Note 18).


We account for the interests in the Crown, 85 Fifth, and Sears joint ventures under the equity method of accounting (Note 6) because we share control over major decisions with the joint venture partners which resulted in the partners obtaining substantive participating rights.


On February 27, 2015, we sold a 25% interest in Ala Moana Center in Honolulu, Hawaii for net proceeds of $907.0 million . We received $670.0 million at closing and will receive the remaining proceeds of $237.0 million in late 2016 upon completion of the redevelopment and expansion. Subsequently on April 10, 2015, we sold an additional 12.5% interest in Ala Moana Center for net proceeds of $453.5 million to another joint venture partner. We received $335.0 million at closing and will receive the remaining proceeds of $118.5 million in late 2016 upon completion of the redevelopment and expansion. As a result, our joint venture partners received a combined 37.5% economic interest in the joint venture.


Upon sale of the 25% interest in Ala Moana Center and in accordance with applicable accounting standards for real estate sales with future development required, we recognized a $584.4 million gain on change in control of investment properties and other as of the closing date calculated on the percentage of the basis (real estate asset carrying value of Ala Moana Center and development costs incurred to date) as compared to the total estimated costs expected to be incurred through completion of the development. During the six months ended June 30, 2015 , we recognized an additional $12.8 million gain on change of control of investment properties and other using the percentage of completion method for the construction completed from the closing date on February 27, 2015 through June 30, 2015 . We will recognize an additional $51.4 million gain on change of control of investment properties and other through substantial completion of construction. In total, we recorded a gain from change in control of investment properties


15

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



and other of $6.0 million and $597.2 million on our Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2015 , respectively, as a result of this transaction.


Upon sale of the 12.5% interest in Ala Moana Center and in accordance with applicable accounting standards for real estate sales with future development required, we recognized a $295.9 million gain in Unconsolidated Real Estate Affiliates - gain on investment as of the closing date calculated on the percentage of the basis (real estate asset carrying value of Ala Moana Center and development costs incurred to date) as compared to the total estimated costs expected to be incurred through completion of the development. During the six months ended June 30, 2015 , we recognized an additional $1.9 million gain in Unconsolidated Real Estate Affiliates - gain on investment using the percentage of completion method for the construction completed from the closing date on April 10, 2015 through June 30, 2015 . We will recognize an additional $25.6 million gain in Unconsolidated Real Estate Affiliates - gain on investment through substantial completion of construction. In total, we recorded a gain in Unconsolidated Real Estate Affiliates - gain on investment of $297.8 million on our Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2015 as a result of this transaction.


We account for the 62.5% interest in the joint venture that holds Ala Moana Center under the equity method of accounting (Note 6) because we share control over major decisions with the joint venture partners which resulted in the partners obtaining substantive participating rights. Ala Moana Center was previously wholly owned by GGP and accounted for on a consolidated basis.


The table below summarizes the gain calculation ($ in millions) for the 25% and 12.5% interests sold:


Gain on Sale of Interests in Ala Moana Center

25.0%

12.5%

Total proceeds (net of transaction costs of $6.8 million and $2.5 million, respectively)

$

900.2


$

451.0


Joint venture partner share of debt

462.5


231.3


Total consideration

1,362.7


682.3


Less: JV partner proportionate share of investment in Ala Moana Center and estimated development costs

(714.1

)

(358.9

)

Total gain from changes in control of investment properties and other

648.6


-


Total Unconsolidated Real Estate Affiliates - gain on investment

-


323.4


Gain attributable to JV partner proportionate share of investment in Ala Moana Center at closing

584.4


295.9


Gain attributable to post-sale development activities through June 30, 2015

12.8


1.9


Estimated future gain from changes in control of investment properties and other

51.4


-


Estimated future Unconsolidated Real Estate Affiliates - gain on investment

$

-


$

25.6



NOTE 4 DISCONTINUED OPERATIONS AND GAINS ON DISPOSITIONS OF OPERATING PROPERTIES

In the first quarter of 2015, the Company adopted Accounting Standards Update (ASU) No. 2014-08, "Reporting Discontinued operations and Disclosures of Disposals of Components of an Entity" issued by the Financial Accounting Standards Board. ASU No. 2014-08 changes the definition of a discontinued operation to include only those disposals of components of an entity that represent a strategic shift that has (or will have) a major effect on an entity's operations and financial results (e.g., a disposal of a major geographical area, a major line of business, a major equity method investment or other major parts of an entity). The Company's adoption of ASU No. 2014-08 resulted in a change in how the Company would record operating results and gains on sales of real estate. Any future sales would not be reflected within discontinued operations in the Company's Consolidated Statements of Comprehensive Income.


The Company did not have any dispositions during the six months ended June 30, 2015 that qualified for discontinued operations presentation subsequent to its adoption of ASU No. 2014-08. The following table summarizes the operations of the properties included in discontinued operations for the three and six months ended June 30, 2014 .



16

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Three Months Ended June 30,

Six Months Ended June 30,

2014

2014

Retail and other revenue

$

8,436


$

18,489


Retail and other operating expenses

3,659


10,636


Operating income


4,777



7,853


Interest expense, net

(385

)

(1,862

)

Gains on dispositions

117,461


122,154


Net income from operations

121,853



128,145


Gain on debt extinguishment

-


66,680


Net income from discontinued operations

$

121,853



$

194,825



NOTE 5 FAIR VALUE

Nonrecurring Fair Value of Operating Properties

We estimate fair value relating to impairment assessments based upon discounted cash flow and direct capitalization models that include all projected cash inflows and outflows over a specific holding period, or the negotiated sales price, if applicable. Such projected cash flows are comprised of contractual rental revenues and forecasted rental revenues and expenses based upon market conditions and expectations for growth. Capitalization rates and discount rates utilized in these models are based on a reasonable range of current market rates for each property analyzed. Based upon these inputs, we determined that our valuations of properties using a discounted cash flow or a direct capitalization model were classified within Level 3 of the fair value hierarchy. For our properties for which the estimated fair value was based on negotiated sales prices, we determined that our valuation was classified within Level 2 of the fair value hierarchy.


Disclosure of Fair Value of Financial Instruments


The fair values of our financial instruments approximate their carrying amount in our consolidated financial statements except for debt. Management's estimates of fair value are presented below for our debt as of June 30, 2015 and December 31, 2014 .

June 30, 2015

December 31, 2014

Carrying Amount (1)

Estimated Fair

Value

Carrying Amount (1)

Estimated Fair

Value

Fixed-rate debt

$

11,760,966


$

12,203,737


$

13,606,936


$

14,211,247


Variable-rate debt

1,995,446


2,005,375


2,391,353


2,399,547


$

13,756,412


$

14,209,112


$

15,998,289


$

16,610,794


(1) Includes market rate adjustments of $33.1 million and $19.9 million as of June 30, 2015 and December 31, 2014 , respectively.


The fair value of our Junior Subordinated Notes approximates their carrying amount as of June 30, 2015 and December 31, 2014 . We estimated the fair value of mortgages, notes and other loans payable using Level 2 and Level 3 inputs based on recent financing transactions, estimates of the fair value of the property that serves as collateral for such debt, historical risk premiums for loans of comparable quality, current London Interbank Offered Rate (" LIBOR "), U.S. treasury obligation interest rates and on the discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect our judgment as to what the approximate current lending rates for loans or groups of loans with similar maturities and assume that the debt is outstanding through maturity. We have utilized market information as available or present value techniques to estimate the amounts required to be disclosed. Since such amounts are estimates that are based on limited available market information for similar transactions and do not acknowledge transfer or other repayment restrictions that may exist in specific loans, it is unlikely that the estimated fair value of any such debt could be realized by immediate settlement of the obligation.



17

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



NOTE 6 UNCONSOLIDATED REAL ESTATE AFFILIATES


The following is summarized financial information for all of our Unconsolidated Real Estate Affiliates.

June 30, 2015

December 31, 2014

Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1)



Assets:



Land

$

1,749,919


$

1,152,485


Buildings and equipment

13,424,126


10,009,490


Less accumulated depreciation

(2,948,673

)

(2,591,347

)

Construction in progress

795,733


125,931


Net property and equipment

13,021,105


8,696,559


Investment in unconsolidated joint ventures

436,052


16,462


Net investment in real estate

13,457,157



8,713,021


Cash and cash equivalents

403,883


308,621


Accounts and notes receivable, net

223,182


203,511


Deferred expenses, net

364,387


281,835


Prepaid expenses and other assets

606,857


594,257


Total assets

$

15,055,466


$

10,101,245


Liabilities and Owners' Equity:

\



Mortgages, notes and loans payable

$

10,715,342


$

7,945,828


Accounts payable, accrued expenses and other liabilities

618,319


418,995


Cumulative effect of foreign currency translation ("CFCT")

(47,062

)

(35,238

)

Owners' equity, excluding CFCT

3,768,867


1,771,660


Total liabilities and owners' equity

$

15,055,466


$

10,101,245


Investment In and Loans To/From Unconsolidated Real Estate Affiliates, Net:



Owners' equity

$

3,721,805


$

1,736,422


Less: joint venture partners' equity

(1,732,801

)

(861,515

)

Plus: excess investment/basis differences

1,462,604


1,694,257


Investment in and loans to/from Unconsolidated Real Estate Affiliates, net

$

3,451,608


$

2,569,164


Reconciliation - Investment In and Loans To/From Unconsolidated Real Estate Affiliates:



Asset - Investment in and loans to/from Unconsolidated Real Estate Affiliates

$

3,488,329


$

2,604,762


Liability - Investment in Unconsolidated Real Estate Affiliates

(36,721

)

(35,598

)

Investment in and loans to/from Unconsolidated Real Estate Affiliates, net

$

3,451,608


$

2,569,164


(1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Ala Moana Center as of June 30, 2015 as the property was contributed into a joint venture during the first quarter of 2015.



18

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1)



Revenues:



Minimum rents

$

259,243


$

212,018


$

483,202


$

397,118


Tenant recoveries

110,654


87,246


208,679


174,592


Overage rents

5,517


4,244


11,668


9,098


Other

12,526


7,340


25,055


19,076


Total revenues

387,940


310,848


728,604


599,884


Expenses:



Real estate taxes

35,536


26,956


62,416


54,592


Property maintenance costs

10,348


8,210


23,003


19,803


Marketing

3,974


3,223


7,954


6,790


Other property operating costs

50,989


40,819


98,558


82,715


Provision for doubtful accounts

927


227


4,264


1,043


Property management and other costs (2)

15,641


13,955


30,894


28,122


General and administrative

12,407


5,326


13,521


5,810


Depreciation and amortization

99,991


76,901


193,913


152,527


Total expenses

229,813


175,617


434,523


351,402


Operating income

158,127


135,231


294,081


248,482


Interest income

1,609


1,301


3,563


2,848


Interest expense

(108,688

)

(73,325

)

(200,985

)

(146,010

)

Provision for income taxes

(159

)

(91

)

(364

)

(279

)

Equity in loss of unconsolidated joint ventures

(302

)

-


(482

)

-


Income from continuing operations

50,587


63,116


95,813


105,041


Net income from disposed investment

-


454


-


778


Allocation to noncontrolling interests

(8

)

(13

)

(17

)

(17

)

Net income attributable to the ventures

$

50,579


$

63,557


$

95,796


$

105,802


Equity In Income of Unconsolidated Real Estate Affiliates:



Net income attributable to the ventures

$

50,579


$

63,557


$

95,796


$

105,802


Joint venture partners' share of income

(24,321

)

(34,011

)

(46,564

)

(58,224

)

Amortization of capital or basis differences

(12,980

)

(10,226

)

(24,702

)

(21,101

)

Equity in income of Unconsolidated Real Estate Affiliates

$

13,278


$

19,320


$

24,530


$

26,477


(1) The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Ala Moana Center subsequent to the formation of the joint venture on February 27, 2015.

(2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI.

The Unconsolidated Real Estate Affiliates represents our investments in real estate joint ventures that are not consolidated. We hold interests in 27 domestic joint ventures, comprising 42 U.S. retail properties and two strip/other retail centers, and one joint venture in Brazil. Generally, we share in the profits and losses, cash flows and other matters relating to our investments in Unconsolidated Real Estate Affiliates in accordance with our respective ownership percentages. We manage most of the properties owned by these joint ventures. As we have joint control of these ventures with our venture partners, we account for these joint ventures under the equity method.


On January 29, 2015, we sold our interest in a joint venture that owns Trails Village, which resulted in our recognition of a gain of $12.0 million . The $12.0 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income.


On April 10, 2015, we sold a 12.5% interest in Ala Moana Center, which resulted in our recognition of a gain of $297.8 million ( Note 3 ). The $297.8 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income.



19

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



To the extent that the Company contributes assets to a joint venture accounted for using the equity method, the Company's investment in the joint venture is recorded at the Company's cost basis in the assets that were contributed to the joint venture. The Company will recognize gains and losses on the contribution of its real estate to joint ventures, relating solely to the outside partner's interest, to the extent the buyer is independent of the Company, the collection of the sales price is reasonably assured, and the Company will not be required to support the operations of the property or its related obligations to an extent greater than its proportionate interest.


Unconsolidated Mortgages, Notes and Loans Payable, and Retained Debt


Our proportionate share of the mortgages, notes and loans payable of the unconsolidated joint ventures was $5.5 billion as of June 30, 2015 and $3.9 billion as of December 31, 2014 , including Retained Debt (as defined below). There can be no assurance that the Unconsolidated Properties will be able to refinance or restructure such debt on acceptable terms or otherwise, or that joint venture operations or contributions by us and/or our partners will be sufficient to repay such loans.


We have debt obligations in excess of our pro rata share of the debt for one of our Unconsolidated Real Estate Affiliates ("Retained Debt"). This Retained Debt represents distributed debt proceeds of the Unconsolidated Real Estate Affiliates in excess of our pro rata share of the non-recourse mortgage indebtedness. The proceeds of the Retained Debt which were distributed to us are included as a reduction in our investment in Unconsolidated Real Estate Affiliates. We had retained debt of $88.6 million at one property as of June 30, 2015 , and $89.3 million as of December 31, 2014 . We are obligated to contribute funds on an ongoing basis, as needed, to our Unconsolidated Real Estate Affiliates in amounts sufficient to pay debt service on such Retained Debt. If we do not contribute such funds, our distributions from such Unconsolidated Real Estate Affiliates, or our interest in, could be reduced to the extent of such deficiencies. As of June 30, 2015 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt.


NOTE 7 MORTGAGES, NOTES AND LOANS PAYABLE


Mortgages, notes and loans payable and the weighted-average interest rates are summarized as follows:

June 30, 2015 (1)

Weighted-Average

Interest Rate (2)

December 31, 2014 (3)

Weighted-Average

Interest Rate (2)

Fixed-rate debt:





Collateralized mortgages, notes and loans payable (4)

$

11,757,565


4.45

%

$

13,600,337


4.52

%

Corporate and other unsecured loans

3,401


4.41

%

6,599


4.41

%

Total fixed-rate debt

11,760,966


4.45

%

13,606,936


4.52

%

Variable-rate debt:





Collateralized mortgages, notes and loans payable (4)

1,995,446


2.00

%

2,291,353


2.00

%

Revolving credit facility

-


-


100,000


1.73

%

Total variable-rate debt

1,995,446


2.00

%

2,391,353


1.99

%

Total Mortgages, notes and loans payable

$

13,756,412


4.09

%

$

15,998,289


4.14

%

Junior subordinated notes

$

206,200


1.73

%

$

206,200


1.68

%

(1) Includes $33.1 million of market rate adjustments, net.

(2) Represents the weighted-average interest rates on our contractual principal balances.

(3) Includes $19.9 million of market rate adjustments, net.

(4)  $100.0 million of the fixed-rate balance and $1.4 billion of the variable-rate balance is cross-collateralized.

Collateralized Mortgages, Notes and Loans Payable


As of June 30, 2015 , $17.9 billion of land, buildings and equipment (before accumulated depreciation) and construction in progress have been pledged as collateral for our mortgages, notes and loans payable. Certain of these consolidated secured loans, representing $1.5 billion of debt, are cross-collateralized with other properties. Although a majority of the $13.8 billion of fixed and variable


20

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



rate collateralized mortgages, notes and loans payable are non-recourse, $1.7 billion of such mortgages, notes and loans payable are recourse to the Company as guarantees on secured financings. In addition, certain mortgage loans contain other credit enhancement provisions which have been provided by GGP. Certain mortgages, notes and loans payable may be prepaid but are generally subject to a prepayment penalty equal to a yield-maintenance premium, defeasance or a percentage of the loan balance.


During the six months ended June 30, 2015 , we refinanced consolidated mortgage notes totaling $570.0 million at two properties and generated net proceeds of $200.0 million . The prior loans totaling $370.0 million had a weighted-average term-to-maturity of 1.6 years , and a weighted-average interest rate of 5.8% . The new loans have a weighted-average term-to-maturity of 11.2 years , and a weighted-average interest rate of 3.7% . In addition, we paid down $594.3 million of consolidated mortgage notes at five properties. The prior loans had a weighted-average term-to-maturity of 1.5 years , and a weighted-average interest rate of 5.3% .


Corporate and Other Unsecured Loans


We have certain unsecured debt obligations, the terms of which are described below:

June 30, 2015 (2)

Weighted-Average

Interest Rate

December 31, 2014 (2)

Weighted-Average

Interest Rate

Unsecured debt:





HHC Note (1)

$

3,404


4.41

%

$

6,735


4.41

%

Revolving credit facility

-


-


100,000


1.73

%

Total unsecured debt

$

3,404


4.41

%

$

106,735


1.90

%

(1) Matures in December 2015.

(2) Excludes minimal market rate discounts that decrease the total amount that appears outstanding in our Consolidated Balance Sheets. The market rate discount amortizes as an addition to interest expense over the life of the loan.

Our revolving credit facility (the "Facility") as amended on October 23, 2013, provides for revolving loans of up to $1.1 billion . The Facility has an uncommitted accordion feature for a total facility of up to $1.5 billion . The Facility is scheduled to mature in October 2018 and is unsecured. Borrowings under the Facility bear interest at a rate equal to LIBOR plus 132.5 to 195 basis points, which is determined by the Company's leverage level. The Facility contains certain restrictive covenants which limit material changes in the nature of our business conducted, including but not limited to, mergers, dissolutions or liquidations, dispositions of assets, liens, incurrence of additional indebtedness, dividends, transactions with affiliates, prepayment of subordinated debt, negative pledges and changes in fiscal periods. In addition, we are required not to exceed a maximum net debt-to-value ratio, a maximum leverage ratio and a minimum net cash interest coverage ratio; we are not aware of any instances of non-compliance with such covenants as of June 30, 2015 . No amounts are outstanding on the Facility, as of June 30, 2015 .


Junior Subordinated Notes


GGP Capital Trust I, a Delaware statutory trust (the "Trust") and a wholly-owned subsidiary of GGPN, completed a private placement of $200.0 million of trust preferred securities ("TRUPS") in 2006. The Trust also issued $6.2 million of Common Securities to GGPOP. The Trust used the proceeds from the sale of the TRUPS and Common Securities to purchase $206.2 million of floating rate Junior subordinated notes of GGPOP due 2036. Distributions on the TRUPS are equal to LIBOR plus 1.45% . Distributions are cumulative and accrue from the date of original issuance. The TRUPS mature on April 30, 2036, but may be redeemed beginning on April 30, 2011 if the Trust exercises its right to redeem a like amount of Junior subordinated notes. The Junior subordinated notes bear interest at LIBOR plus 1.45% and are fully recourse to the Company. Though the Trust currently is a wholly-owned subsidiary of GGPN, we are not the primary beneficiary of the Trust and, accordingly, it is not consolidated for accounting purposes. We have recorded the Junior subordinated notes as a liability and our common equity interest in the Trust as prepaid expenses and other assets in our Consolidated Balance Sheets as of June 30, 2015 and December 31, 2014 .



21

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Letters of Credit and Surety Bonds


We had outstanding letters of credit and surety bonds of $49.7 million as of June 30, 2015 and $49.1 million as of December 31, 2014 . These letters of credit and bonds were issued primarily in connection with insurance requirements, special real estate assessments and construction obligations.


We are not aware of any instances of non-compliance with our financial covenants related to our mortgages, notes and loans payable as of June 30, 2015 .


NOTE 8 INCOME TAXES


We have elected to be taxed as a REIT under the Internal Revenue Code. We intend to maintain REIT status. To qualify as a REIT, the Company must meet a number of organizational and operational requirements, including a requirement to distribute at least 90% of our taxable ordinary income. In addition, the Company is required to meet certain asset and income tests.


As a REIT, we will generally not be subject to corporate level Federal income tax on taxable income we distribute currently to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to Federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and may not be able to qualify as a REIT for four subsequent taxable years. Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income or property, and to Federal income and excise taxes on our undistributed taxable income and capital gains. We are currently statutorily open to audit by the Internal Revenue Service for the years ended December 31, 2011 through 2014 and are statutorily open to audit by state taxing authorities for the years ended December 31, 2010 through 2014.


We believe that it is reasonably possible that all of our currently remaining unrecognized tax benefits may be recognized by the end of 2015 upon the expiration of the statute of limitations.


NOTE 9 WARRANTS


Brookfield owns 73,930,000 warrants (the "Warrants") to purchase common stock of GGP with an initial weighted average exercise price of $10.70 . Each Warrant was fully vested upon issuance, has a term of seven years and expires on November 9, 2017. Below is a summary of Warrants that were originally issued and are still outstanding.


Initial Warrant Holder

 Number of Warrants

Initial Exercise Price

Brookfield - A

57,500,000


$

10.75


Brookfield - B

16,430,000


10.50


73,930,000



The exercise prices of the Warrants are subject to adjustment for future dividends, stock dividends, distribution of assets, stock splits or reverse splits of our common stock or certain other events. In accordance with the agreement, these calculations adjust both the exercise price and the number of shares issuable for the originally issued 73,930,000 Warrants. During 2014 and 2015 , the number of shares issuable upon exercise of the outstanding Warrants changed as follows:


Exercise Price

Record Date

Issuable Shares

 Brookfield - A

Brookfield - B

April 15, 2014

85,668,428


9.28


9.06


July 15, 2014

86,215,500


9.22


9.01


October 15, 2014

86,806,928


9.16


8.94


December 15, 2014

87,353,999


9.10


8.89


April 15, 2015

87,856,714


9.05


8.84




22

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Brookfield has the option for 57,500,000 Warrants to either full share settle (i.e. deliver cash for the exercise price of the Warrants in the amount of approximately $618 million in exchange for approximately 68,000,000 shares of common stock) or net share settle. The remaining 16,430,000 Warrants owned or managed by Brookfield must be net share settled. As of June 30, 2015 , the Warrants are exercisable into approximately 57 million common shares of the Company, at a weighted-average exercise price of approximately $9.00 per share. Due to their ownership of Warrants, Brookfield's potential ownership of the Company may change as a result of payments of dividends and changes in our stock price.


NOTE 10 EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS


Allocation to Noncontrolling Interests


Noncontrolling interests consists of the redeemable interests related to GGPOP Common, Preferred and LTIP Units and the noncontrolling interest in our consolidated joint ventures. The following table reflects the activity included in the allocation to noncontrolling interests.

Three months ended June 30,

Six months ended June 30,

2015

2014

2015

2014

Distributions to preferred GGPOP units

$

(2,232

)

$

(2,232

)

$

(4,464

)

$

(4,464

)

Net income allocation to noncontrolling interests in GGPOP from continuing operations (common units)

(2,283

)

(973

)

(5,722

)

(1,637

)

Net income allocation to noncontrolling interests in GGPOP from continuing operations (LTIP units)

(887

)

-


(1,793

)

-


Net income allocated to noncontrolling interest in consolidated real estate affiliates

(511

)

(160

)

(953

)

(1,116

)

Allocation to noncontrolling interests

(5,913

)

(3,365

)

(12,932

)

(7,217

)

Other comprehensive (income) loss allocated to noncontrolling interests

(22

)

163


207


148


Comprehensive income allocated to noncontrolling interests

$

(5,935

)

$

(3,202

)

$

(12,725

)

$

(7,069

)


Redeemable Noncontrolling Interests


The noncontrolling interest related to the Common, Preferred, and LTIP Units of GGPOP are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity on our Consolidated Balance Sheets. Classification as redeemable or permanent equity is considered on a tranche-by-tranche basis and is dependent on whether we could be required, under certain events outside of our control, to redeem the securities for cash by the holders of the securities. Those tranches for which we could be required to redeem the security for cash are included in redeemable equity. If we control the decision to redeem the securities for cash, the securities are classified as permanent equity.


The Common and Preferred Units of GGPOP are recorded at the greater of the carrying amount adjusted for the noncontrolling interest's share of the allocation of income or loss (and its share of other comprehensive income or loss) and dividends or their redemption value (i.e. fair value) as of each measurement date. The excess of the fair value over the carrying amount from period to period is recorded within additional paid-in capital in our Consolidated Balance Sheets. Allocation to noncontrolling interests is presented as an adjustment to net income to arrive at Net income (loss) attributable to General Growth Properties, Inc.


The common redeemable noncontrolling interests have been recorded at fair value for all periods presented. One tranche of preferred redeemable noncontrolling interests has been recorded at fair value, while the other tranches of preferred redeemable noncontrolling interests have been recorded at carrying value.


Generally, the holders of the Common Units share in any distributions by GGPOP with our common stockholders. However, the GGPOP operating partnership agreement permits distributions solely to GGP if such distributions were required to allow GGP to comply with the REIT distribution requirements or to avoid the imposition of excise tax. Under certain circumstances, the conversion rate for each Common Unit is required to be adjusted to give effect to stock distributions. If the holders had requested redemption of the Common Units as of June 30, 2015 , the aggregate amount of cash we would have paid would have been $153.3 million .


23

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)




GGPOP issued Preferred Units that are convertible into Common Units of GGPOP at the rates below (subject to adjustment). The holder may convert the Preferred Units into Common Units of GGPOP at any time, subject to certain restrictions. The Common Units are convertible into common stock at approximately a one -to- one ratio at the current stock price.

Number of Common Units for each Preferred Unit

Number of Contractual Preferred Units Outstanding as of June 30, 2015

Converted Basis to Common Units Outstanding as of June 30, 2015

Conversion Price

Redemption Value (1)

Series B

3.00000


1,268,957


3,806,871


$

16.66670


101,569


Series D

1.50821


532,750


803,498


33.15188


26,637


Series E

1.29836


502,658


652,631


38.51000


25,133






$

153,339


(1) The conversion price of Series B preferred units is lower than the GGP June 30, 2015 closing common stock price of $25.66 ; therefore, the June 30, 2015 common stock price of $25.66 , and an additional conversion rate of 1.0397624 shares is used to calculate the Series B redemption value.


The following table reflects the activity of the redeemable noncontrolling interests for the six months ended June 30, 2015 , and 2014 .

Balance at January 1, 2014

$

228,902


Net income

1,637


Distributions

(1,450

)

Other comprehensive loss

(148

)

Fair value adjustment for noncontrolling interests in Operating Partnership

30,762


Balance at June 30, 2014

$

259,703


Balance at January 1, 2015

$

299,296


Net income

5,722


Distributions

(2,222

)

Redemption of GGPOP units

(713

)

Other comprehensive loss

(207

)

Fair value adjustment for noncontrolling interests in Operating Partnership

(25,509

)

Balance at June 30, 2015

$

276,367



Common Stock Dividend


Our Board of Directors declared common stock dividends during 2015 and 2014 as follows:


Declaration Date

Record Date

Payment Date

Dividend Per Share

2015

May 21

July 15

July 31, 2015

$

0.17


February 19

April 15

April 30, 2015

0.17


2014

November 14

December 15

January 2, 2015

$

0.17


August 12

October 15

October 31, 2014

0.16


May 15

July 15

July 31, 2014

0.15


February 26

April 15

April 30, 2014

0.15



24

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)




Our Dividend Reinvestment Plan ("DRIP") provides eligible holders of GGP's common stock with a convenient method of increasing their investment in the Company by reinvesting all or a portion of cash dividends in additional shares of common stock. Eligible stockholders who enroll in the DRIP on or before the four th business day preceding the record date for a dividend payment will be able to have that dividend reinvested. As a result of the DRIP elections, 8,876 shares were issued during the six months ended June 30, 2015 and 11,790 shares were issued during the six months ended June 30, 2014 .


Common Stock Purchase


In June 2015, we entered into transactions to purchase 650,000 shares of our common stock on multiple exchanges through the open market at a weighted average price of $26.00 per share (Note 18). These shares are presented as Common stock in treasury on our Consolidated Balance Sheets as of June 30, 2015.


Preferred Stock


On February 13, 2013, we issued, in a public offering, 10,000,000  shares of 6.375% Series A Cumulative Perpetual Preferred Stock (the "Preferred Stock") at a price of $25.00 per share, resulting in net proceeds of $242.0 million after issuance costs. The Preferred Stock is recorded net of issuance costs within equity on our Consolidated Balance Sheets, and accrues a quarterly dividend at an annual rate of 6.375% . The dividend is paid in arrears in preference to dividends on our common stock, and reduces net income available to common stockholders, and therefore, earnings per share.


The Preferred Stock does not have a stated maturity date but we may redeem the Preferred Stock after February 12, 2018, for $25.00 per share plus all accrued and unpaid dividends. We may redeem the Preferred Stock prior to February 12, 2018, in limited circumstances that preserve ownership limits and/or our status as a REIT, as well as during certain circumstances surrounding a change of control. Upon certain circumstances surrounding a change of control, holders of Preferred Stock may elect to convert each share of their Preferred Stock into a number of shares of GGP common stock equivalent to $25.00 plus accrued and unpaid dividends, but not to exceed a cap of 2.4679 common shares (subject to certain adjustments related to GGP common share splits, subdivisions, or combinations).

Our Board of Directors declared preferred stock dividends during 2015 and 2014 as follows:

Declaration Date

Record Date

Payment Date

Dividend Per Share

2015

May 21

June 15

July 1, 2015

$

0.3984


February 19

March 16

April 1, 2015

0.3984


2014

November 14

December 15

January 2, 2015

$

0.3984


August 12

September 15

October 1, 2014

0.3984


May 15

June 16

July 1, 2014

0.3984


February 26

March 17

April 1, 2014

0.3984



NOTE 11 EARNINGS PER SHARE


Basic earnings per share ("EPS") is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed after adjusting the numerator and denominator of the basic EPS computation for the effects of all potentially dilutive common shares. The dilutive effect of the Warrants and the dilutive effect of options and their equivalents (including fixed awards and nonvested stock issued under stock-based compensation plans), are computed using the "treasury" method.



25

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Information related to our EPS calculations is summarized as follows:


Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Numerators - Basic and Diluted:



Income from continuing operations

$

427,853


$

55,236


$

1,069,601


$

114,152


Preferred Stock dividends

(3,984

)

(3,984

)

(7,968

)

(7,968

)

Allocation to noncontrolling interests

(5,913

)

(2,687

)

(12,932

)

(6,175

)

Income from continuing operations - attributable to common stockholders

417,956


48,565


1,048,701


100,009


Discontinued operations

-


121,853


-


194,825


Allocation to noncontrolling interests

-


(678

)

-


(1,042

)

Discontinued operations - net of noncontrolling interests

-


121,175


-


193,783


Net income

427,853


177,089


1,069,601


308,977


Preferred Stock dividends

(3,984

)

(3,984

)

(7,968

)

(7,968

)

Allocation to noncontrolling interests

(5,913

)

(3,365

)

(12,932

)

(7,217

)

Net income attributable to common stockholders

$

417,956


$

169,740


$

1,048,701


$

293,792


Denominators:



Weighted-average number of common shares outstanding - basic

886,218


883,763


885,842


889,975


Effect of dilutive securities

66,371


56,962


67,644


54,408


Weighted-average number of common shares outstanding - diluted

952,589


940,725


953,486


944,383


Anti-dilutive Securities:



Effect of Preferred Units

5,472


5,506


5,472


5,506


Effect of Common Units

4,795


4,834


4,797


4,834


Effect of LTIP Common Units

1,732


-


1,495


-


Weighted-average number of anti-dilutive securities

11,999


10,340


11,764


10,340


For the three and six months ended June 30, 2015 and 2014 , dilutive options and dilutive shares related to the Warrants are included in the denominator of EPS.


Outstanding Common Units and LTIP Common Units have been excluded from the diluted EPS calculation for all periods presented because including such units would also require that the share of GGPOP income attributable to such units be added back to net income therefore resulting in no effect on EPS. Outstanding Preferred Units have been excluded from the diluted EPS calculation for all periods presented because including the Preferred Units would also require that the Preferred Unit dividend be added back to the net income, resulting in them being anti-dilutive.


GGP owned 56,619,390 and 55,969,390 shares of treasury stock as of June 30, 2015 and June 30, 2014 respectively. These shares are presented as Common stock in treasury, at cost, on our Consolidated Balance Sheets. Accordingly, these shares have been excluded from the calculation of EPS.



26

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



NOTE 12 STOCK-BASED COMPENSATION PLANS


The General Growth Properties, Inc. 2010 Equity Plan (the ‘‘Equity Plan'') reserved for issuance of 4% of outstanding shares on a fully diluted basis. The Equity Plan provides for grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock, other stock-based awards and performance-based compensation (collectively, the ‘‘Awards''). Directors, officers and other employees of GGP's and its subsidiaries and affiliates are eligible for the Awards. The Equity Plan is not subject to the Employee Retirement Income Security Act of 1974, as amended. No participant may be granted more than 4,000,000 shares, or the equivalent dollar value of such shares, in any year. Options granted under the Equity Plan will be designated as either nonqualified stock options or incentive stock options. An option granted as an incentive stock option will, to the extent it fails to qualify as an incentive stock option, be treated as a nonqualified option. The exercise price of an option may not be less than the fair value of a share of GGP's common stock on the date of grant. The term of each option will be determined prior to the date of grant, but may not exceed 10 years .


On November 12, 2014, the Company's Equity Plan was amended to allow for the grant of LTIP Units to certain officers, directors, and employees of the Company as an alternative to the Company's stock options. LTIP Units are classes of partnership interests that under certain conditions, including vesting, are convertible by the holder into Common Units, which are redeemable by the holder for Common Shares on a one-to-one ratio (subject to adjustment for changes to GGP's capital structure) or for the cash value of such shares at the option of the Company.


Compensation expense related to stock-based compensation plans for the three and six months ended June 30, 2015 , and 2014 is summarized in the following table in thousands:

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Stock options - Property management and other costs

$

1,803


$

1,792


$

3,692


$

3,997


Stock options - General and administrative

2,746


3,574


5,540


8,270


Restricted stock - Property management and other costs

769


446


1,542


867


Restricted stock - General and administrative

163


279


311


555


LTIP Units - Property management and other costs

221


-


605


-


LTIP Units - General and administrative

2,512


-


4,978


-


Total

$

8,214


$

6,091


$

16,668


$

13,689



The following tables summarize stock option and LTIP Unit activity for the Equity Plan for GGP for the six months ended June 30, 2015 , and 2014 :

2015

2014

Shares

Weighted Average

Exercise

Price

Shares

Weighted Average

Exercise

Price

Stock options Outstanding at January 1,

19,744,224


$

17.36


21,565,281


$

17.28


Granted

267,253


29.15


50,000


22.41


Exercised

(1,046,515

)

16.84


(83,724

)

15.78


Forfeited

(223,195

)

19.98


(244,346

)

19.06


Expired

(3,332

)

19.24


(8,102

)

14.39


Stock options Outstanding at June 30,

18,738,435


$

17.52


21,279,109


$

17.28




27

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)




2015

2014


Shares

Weighted Average Exercise Price

Shares

Weighted Average Exercise Price

LTIP Units Outstanding at January 1,

-


$

-


-


$

-


Granted

1,758,396


29.33


-


-


Exercised

-


-


-


-


Forfeited

(8,846

)

29.15


-


-


Expired

-


-


-


-


LTIP Units Outstanding at June 30,

1,749,550


$

29.33


-


$

-



There was no significant restricted stock activity for the six months ended June 30, 2015 and 2014 .


NOTE 13 ACCOUNTS AND NOTES RECEIVABLE, NET


The following table summarizes the significant components of Accounts and notes receivable, net.

June 30, 2015

December 31, 2014

Trade receivables

$

96,675


$

124,698


Notes receivable

511,695


320,881


Straight-line rent receivable

226,491


230,172


Other accounts receivable

3,590


3,638


Total accounts and notes receivable

838,451


679,389


Provision for doubtful accounts

(14,747

)

(15,621

)

Total accounts and notes receivable, net

$

823,704


$

663,768



Notes receivable includes $204.3 million of notes receivables from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York (Note 3). The first note was issued for $104.3 million , bears interest at 8.0% compounded annually and matures on February 12, 2025. The second note was issued for $100.0 million to the joint venture partner acquiring the office portion of the property and bears interest at LIBOR plus 13.2% subject to terms and conditions in the loan agreement and matures on April 17, 2025.


Also included in notes receivable is $96.7 million and $44.1 million due from our joint venture partner related to the acquisition of the properties at 685 Fifth Avenue and 530 Fifth Avenue in New York, New York. The notes receivable bear interest at 7.5% and 9% respectively. Interest is compounded quarterly with accrued but unpaid interest increasing the loan balance The notes are collateralized by our partner's ownership interest in the joint ventures. The loans mature on June 27, 2024 and June 18, 2024, respectively.


Included in notes receivable is a $114.3 million note receivable issued to Rique Empreendimentos e Participacoes Ltda. ("Rique") in conjunction with our sale of Aliansce Shopping Centers, S.A. ("Aliansce") to Rique and Canada Pension Plan Investment Board on September 30, 2013. The note receivable is denominated in Brazilian Reais, bears interest at an effective interest rate of approximately 14% , is collateralized by shares of common stock in Aliansce, and requires annual principal and interest payments over the term. On May 28, 2015, we agreed to extend the term of the note receivable issued to Rique by five years through September 30, 2023. This extension did not change the effective interest rate. We recognize the impact of changes in the exchange rate on the note receivable as gain or loss on foreign currency in our Consolidated Statements of Comprehensive Income.


NOTE 14 PREPAID EXPENSES AND OTHER ASSETS

The following table summarizes the significant components of Prepaid expenses and other assets.


28

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



June 30, 2015

December 31, 2014

Gross Asset

Accumulated

Amortization

Balance

Gross Asset

Accumulated

Amortization

Balance

Intangible assets:







Above-market tenant leases, net

$

692,940


$

(411,954

)

$

280,986


$

870,103


$

(498,016

)

$

372,087


Below-market ground leases, net

119,545


(9,714

)

109,831


119,866


(8,906

)

110,960


Real estate tax stabilization agreement, net

111,506


(29,302

)

82,204


111,506


(26,146

)

85,360


Total intangible assets

$

923,991



$

(450,970

)

$

473,021


$

1,101,475



$

(533,068

)

$

568,407


Remaining prepaid expenses and other assets:







Security and escrow deposits



81,511


93,676


Prepaid expenses



43,293


76,306


Other non-tenant receivables (1)



282,200


28,712


Deferred tax, net of valuation allowances



7,123


4,220


Other



27,779


42,456


Total remaining prepaid expenses and other assets



441,906




245,370


Total prepaid expenses and other assets



$

914,927




$

813,777


(1) Includes receivable due from our joint venture partners due upon completion of the redevelopment at Ala Moana.


NOTE 15 ACCOUNTS PAYABLE AND ACCRUED EXPENSES


The following table summarizes the significant components of Accounts payable and accrued expenses.


29

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



June 30, 2015

December 31, 2014

Gross Liability

Accumulated

Accretion

Balance

Gross Liability

Accumulated

Accretion

Balance

Intangible liabilities:







Below-market tenant leases, net

392,522


(203,589

)

$

188,933


502,919


(259,390

)

$

243,529


Above-market headquarters office leases, net

15,268


(7,736

)

$

7,532


15,268


(6,867

)

$

8,401


Above-market ground leases, net

9,127


(1,706

)

$

7,421


9,127


(1,522

)

$

7,605


Total intangible liabilities

$

416,917



$

(213,031

)

$

203,886


$

527,314



$

(267,779

)

$

259,535


Remaining Accounts payable and accrued expenses:







Accrued interest



45,945




54,332


Accounts payable and accrued expenses



68,304




82,292


Accrued real estate taxes



81,709




85,910


Deferred gains/income



106,061




114,968


Accrued payroll and other employee liabilities



37,303




55,059


Construction payable



94,429




198,471


Tenant and other deposits



11,966




21,423


Insurance reserve liability



16,707




16,509


Capital lease obligations



11,727




12,066


Conditional asset retirement obligation liability



9,200




10,135


Uncertain tax position liability



5,252




6,663


Other



27,056




17,534


Total remaining Accounts payable and accrued expenses



515,659




675,362


Total Accounts payable and accrued expenses



$

719,545




$

934,897



NOTE 16 LITIGATION


In the normal course of business, from time to time, we are involved in legal proceedings relating to the ownership and operations of our properties. In management's opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a material effect on our consolidated financial position, results of operations or liquidity. Neither the Company nor any of the Unconsolidated Real Estate Affiliates is currently involved in any material pending legal proceedings nor, to our knowledge, is any material legal proceeding currently threatened against the Company or any of the Unconsolidated Real Estate Affiliates.


NOTE 17 COMMITMENTS AND CONTINGENCIES


We lease land or buildings at certain properties from third parties. The leases generally provide us with a right of first refusal in the event of a proposed sale of the property by the landlord. Rental payments are expensed as incurred and have been straight-lined over the term of the lease, to the extent applicable. The following is a summary of our contractual rental expense as presented in our Consolidated Statements of Comprehensive Income:


30

Table of Contents

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except share and per share amounts)

(Unaudited)



Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

(Dollars in thousands)

Contractual rent expense, including participation rent

$

2,032


$

3,193


$

4,332


$

6,452


Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent

1,444


2,039


3,141


4,142



NOTE 18    SUBSEQUENT EVENTS


As of June 30, 2015, we entered into transactions to purchase 650,000 shares of our common stock for a net settlement of $16.9 million . This is shown as treasury stock on the Consolidated Balance Sheet as of June 30, 2015. Subsequent to June 30, 2015, these shares were canceled and removed from treasury stock.


On July 7, 2015, we purchased 1,125,760 shares of Seritage Growth Properties common stock at $29.58 per share for a total of $33.3 million as part of the spinoff of Sears Holdings Corporation.


31

Table of Contents


ITEM 2        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


All references to numbered Notes are to specific footnotes to our consolidated financial statements included in this Quarterly Report and whose descriptions are incorporated into the applicable response by reference. The following discussion should be read in conjunction with such consolidated financial statements and related Notes. Capitalized terms used, but not defined, in this Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") have the same meanings as in such Notes.


Overview


Our primary business is owning and operating best-in-class retail properties that provide an outstanding environment and experience for our communities, retailers, employees, consumers and shareholders. We are an S&P 500 real estate company with a property portfolio comprised primarily of Class A malls (defined by sales per square foot) and urban retail properties. Our properties are the core centers of retail, dining, and entertainment within their trade areas and, therefore, represent hubs of such activity predominantly located in the United States. As of June 30, 2015 , we own, either entirely or with joint venture partners, 131 retail properties located throughout the United States comprising approximately 127 million square feet of gross leasable area ("GLA").


We provide management and other services to substantially all of our properties, including properties which we own through joint venture arrangements and which are unconsolidated for GAAP purposes. Our management operating philosophies and strategies are the same whether the properties are consolidated or unconsolidated.


We seek to increase long-term Company NOI and Company EBITDA (as defined below) growth through proactive management and leasing of our properties. We believe that the most significant operating factor affecting incremental cash flow, Company NOI and Company EBITDA growth is increased rents earned from tenants at our properties. This growth is primarily achieved by:


contractual fixed rental increases;

positive re-leasing spreads on a suite-to-suite basis;

income from redevelopment projects;

opportunistic acquisition of high quality retail properties; and

managing operating expenses.


As of June 30, 2015 , the level of long-term, or "permanent" occupancy, was 90.2%. Since June 30, 2014 , we have seen an increase in rents between the rent paid on expiring leases and the rent commencing under new leases, on a suite-to-suite basis. On a suite-to-suite basis, the leases commencing occupancy in 2015 exhibited initial rents that were 10.40% higher than the final rents paid on expiring leases.


We may recycle capital by opportunistically investing in high quality retail properties. In addition, controlling operating expenses by leveraging our scale to maximize synergies is a critical component to Company NOI and Company EBITDA growth.


We have identified approximately $2.1 billion of income producing development and redevelopment projects within our portfolio, over 80% of which is being invested into Class A malls. We currently expect to achieve average returns of approximately 9-11% for all projects.


We believe our long-term strategy can provide our shareholders with a competitive risk-adjusted total return comprised of dividends and share price appreciation.


Financial Overview


Our Company NOI (as defined below) increased 3.7% from $1,049.2 million for the six months ended June 30, 2014 to $1,088.3 million for the six months ended June 30, 2015 . Our Company FFO (as defined below) increased 6.4% from $590.0 million for the six months ended June 30, 2014 to $627.9 million for the six months ended June 30, 2015 . Net income attributable to General Growth Properties, Inc. increased from $301.8 million for the six months ended June 30, 2014 to $1,056.7 million for the six months ended June 30, 2015 .


See Non-GAAP Supplemental Financial Measures below for a discussion of Company NOI and Company FFO, along with a reconciliation to the comparable GAAP measures, Operating income and Net income attributable to General Growth Properties, Inc.



32

Table of Contents


Operating Metrics


The following table summarizes selected operating metrics for our portfolio.

June 30, 2015 (1)

June 30, 2014 (1)

% Change

In-Place Rents per square foot (2)




Consolidated Properties

$

65.09


$

67.93


(4.18

)%

Unconsolidated Properties

89.00


79.94


11.33

 %

Total

$

72.75


$

71.43


1.85

 %

Percentage Leased

Consolidated Properties

95.6

%

96.2

%

(60) bps


Unconsolidated Properties

96.7

%

97.0

%

(30) bps


Total

96.0

%

96.5

%

(50) bps


Tenant Sales Volume (All Less Anchors) (3)

Consolidated Properties

$

12,144


$

12,746


(4.72

)%

Unconsolidated Properties

8,363


7,078


18.15

 %

Total

$

20,506


$

19,824


3.45

 %

Tenant Sales per square foot (3)

Consolidated Properties

$

512


$

517


(0.97

)%

Unconsolidated Properties

774


696


11.21

 %

Total

$

595


$

563


5.68

 %

(1) Metrics exclude one asset that is being de-leased in preparation for redevelopment, assets acquired after January 1, 2014 and other assets.

(2) Rent is presented on a cash basis and consists of base minimum rent and common area costs.

(3) Tenant Sales (All Less Anchors) is presented as total sales volume in millions of dollars and Tenant Sales for tenants occupying less than 10,000 square feet is presented as sales per square foot in dollars on a trailing 12-month basis.

Lease Spread Metrics


The following table summarizes signed leases that are scheduled to commence in the respective period compared to expiring rent for the prior tenant in the same suite where the downtime between new and previous tenant was less than 24 months and the occupied space between the previous tenant and new tenant did not change by more than 10,000 square feet.

# of Leases

SF

Term

(in years)

Initial Rent PSF 1

Expiring Rent PSF 2

Initial Rent

Spread

% Change

Trailing 12 Commencements

1,616


4,756,024


6.70


62.3

$

56.42


$

5.88


10.40

%

(1) Represents initial annual rent over the lease consisting of base minimum rent and common area maintenance.

(2) Represents expiring rent at end of lease consisting of base minimum rent and common area maintenance.



33

Table of Contents


Results of Operations

Three months ended June 30, 2015 and 2014

The following table is a breakout of the components of minimum rents:

Three Months Ended June 30,

2015

2014

$ Change

% Change

(Dollars in thousands)

Components of Minimum rents:





Base minimum rents

$

358,936


$

390,065


$

(31,129

)

(8.0

)%

Lease termination income

1,912


2,993


(1,081

)

(36.1

)

Straight-line rent

9,302


13,381


(4,079

)

(30.5

)

Above and below-market tenant leases, net

(8,594

)

(21,428

)

12,834


(59.9

)

Total Minimum rents

$

361,556


$

385,011


$

(23,455

)

(6.1

)%


Base minimum rents decreased $31.1 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $34.7 million less base minimum rents in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.

Tenant recoveries decreased $17.0 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $17.5 million less in tenant recoveries in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Overage rents decreased $1.9 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $1.8 million less in overage rents in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Management fees and other corporate revenues increased $9.0 million primarily due to a $6.0 million fee related to the residential condominium joint venture at Ala Moana, $1.3 million in management fees related to the new Ala Moana Center and Bayside Marketplace joint ventures, and $1.3 million in financing fees earned at the Crown Building located at 730 Fifth Avenue in the second quarter of 2015.


Other property operating costs decreased $9.5 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $8.6 million less in other property operating costs in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


General and administrative expense decreased $15.9 million in the second quarter of 2015 compared to the second quarter of 2014 primarily due to the $17.9 million loss from the settlement of litigation in the second quarter of 2014.


Depreciation and amortization expense decreased $22.4 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $16.2 million less in depreciation and amortization expense in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Interest and dividend income increased $8.0 million primarily due to $8.0 million of interest income from the notes receivable from our joint venture partners related to the acquisition of properties in New York, New York.


Interest expense decreased $32.4 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $12.8 million less in interest expense in the second quarter of 2015 compared to the second quarter of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, there was a $7.1 million decrease in contractual interest related to mortgage notes that were paid down during the first quarter of 2015, a $4.0 million decrease related to the write off of market rate adjustments


34

Table of Contents


on debt that was paid down or refinanced during the period and a corporate loan secured by fourteen properties decreased by $3.0 million due to a 2014 amendment that reduced the interest rate.

The gain on foreign currency is related to the impact of changes in the exchange rate on a note receivable denominated in Brazilian Reais, and received in conjunction with the sale of Aliansce in the third quarter of 2013 ( Note 13 ).


The gain from changes in control of investment properties and other of $17.8 million in the second quarter of 2015 is primarily due to our sale of the office portion of 200 Lafayette and our sale of an interest in Ala Moana Center ( Note 3 ).


Equity in income of Unconsolidated Real Estate Affiliates decreased $6.0 million primarily due to a $3.8 million increase in interest expense on the 730 Fifth Avenue joint venture which closed in the second quarter of 2015 ( Note 3 ).


Unconsolidated Real Estate Affiliates - gain on investment is related to the $297.8 million gain on the sale of an additional 12.5% interest in Ala Moana Center during the second quarter of 2015 ( Note 3 ).

Six months ended June 30, 2015 and 2014

The following table is a breakout of the components of minimum rents:

Six Months Ended June 30,

2015

2014

$ Change

% Change

(Dollars in thousands)

Components of Minimum rents:





Base minimum rents

$

739,721


$

781,325


$

(41,604

)

(5.3

)%

Lease termination income

10,448


7,191


3,257


45.3


Straight-line rent

15,389


24,675


(9,286

)

(37.6

)

Above and below-market tenant leases, net

(29,889

)

(38,928

)

9,039


(23.2

)

Total Minimum rents

$

735,669


$

774,263


$

(38,594

)

(5.0

)%


Base minimum rents decreased $41.6 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $48.8 million less base minimum rents in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.

Tenant recoveries decreased $21.0 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $25.1 million less in tenant recoveries in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Overage rents decreased $2.9 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $3.2 million less in overage rents in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Management fees and other corporate revenues increased $11.4 million primarily due to a $6.0 million fee related to the residential condominium joint venture at Ala Moana, $2.0 million in management fees related to the new Ala Moana Center and Bayside Marketplace joint ventures, and $1.3 million in financing fees earned at the Crown Building located at 730 Fifth Avenue in the first six months of 2015.


Other revenue decreased $9.6 million primarily due to non-recurring land condemnation revenues of $10.0 million received in the first quarter of 2014.


Other property operating costs decreased $18.8 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $14.4 million less in other property operating costs in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.



35

Table of Contents


General and administrative expense decreased $15.1 million in the first six months of 2015 compared to the first six months of 2014 primarily due to the $17.9 million loss from the settlement of litigation in the second quarter of 2014.


Depreciation and amortization expense decreased $17.9 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $23.7 million less in depreciation and amortization expense in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates.


Interest and dividend income increased $10.4 million primarily due to $11.3 million of interest income from the notes receivable from our joint venture partners related to the acquisition of properties in New York, New York.


Interest expense decreased $38.8 million primarily due to our sale of an interest in Ala Moana Center during the first quarter of 2015 and our sale of an interest in Bayside Marketplace during the fourth quarter of 2014. This resulted in $16.1 million less in interest expense in the first six months of 2015 compared to the first six months of 2014 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, there was a $9.8 million decrease in contr actual interest related to mortgage notes that were paid down during the first quarter of 2015 and a corporate loan secured by fourteen properties decreased by $6.2 million due to a 2014 amendment that reduced the interest rate.

The gain (loss) on foreign currency is related to the impact of changes in the exchange rate on a note receivable denominated in Brazilian Reais, and received in conjunction with the sale of Aliansce in the third quarter of 2013 ( Note 13 ).


The gain from changes in control of investment properties and other of $609.0 million in 2015 is primarily due to our sale of an interest in Ala Moana Center which caused the property to go from consolidated to unconsolidated. Also, the gain on the sale of the office portion of 200 Lafayette is included in the amount ( Note 3 ).


Unconsolidated Real Estate Affiliates - gain on investment is related to the $297.8 million gain on the sale of an additional 12.5% interest in Ala Moana Center ( Note 3 ) and the $12.0 million gain on the sale of our interest in a joint venture in the first quarter of 2015 ( Note 6 ).


Liquidity and Capital Resources

Our primary source of liquidity is from the ownership and management of our properties. We may generate cash from refinancings or borrowings under our revolving credit facility. Our primary uses of cash include payment of operating expenses, debt service, reinvestment in and redevelopment of properties, tenant allowances and dividends.

We anticipate maintaining financial flexibility by managing our future maturities, amortization of debt, and minimizing cross collateralizations and corporate guarantees. We believe that we currently have sufficient liquidity to satisfy all of our commitments in the form of $175.4 million of consolidated unrestricted cash and $1.1 billion of available credit under our credit facility as of June 30, 2015 , as well as anticipated cash provided by operations.

Our key financing objectives include:


to obtain property-secured debt with laddered maturities;


to minimize the amount of debt that is cross-collateralized and/or recourse to us; and


to adhere to investment-grade debt levels.


We may also raise capital through public or private issuances of debt securities, preferred stock, common stock, common units of the Operating Partnerships (as defined in Note 1) or other capital raising activities.

During the six months ended June 30, 2015 , we executed the following refinancing and capital transactions (at our proportionate share):

completed $660.0 million in secured financings, lowering the interest rate 230 basis points from 6.0% to 3.7% , lengthening the term-to-maturity from 1.4 years to 10.8 years, and generating net proceeds of $208.3 million ; and


paid down $594.3 million of consolidated mortgage notes with a weighted-average term-to-maturity of 1.5 years, and a weighted-average interest rate of 5.3% .


36

Table of Contents



As of June 30, 2015 , we had $1.5 billion of debt pre-payable without penalty. We may pursue opportunities to refinance this debt at lower interest rates and longer maturities.

As a result of our financing efforts in 2015 , we have reduced the amount of debt due in the next three years from $2.0 billion to $0.9 billion , representing 5.0% of our total debt at maturity. The maximum amount due in any one of the next ten years is no more than $2.8 billion or approximately 15% of our total debt at maturity.

As of June 30, 2015 , our proportionate share of total debt aggregated $19.3 billion . Our total debt includes our consolidated debt of $13.8 billion and our share of Unconsolidated Real Estate Affiliates debt of $5.5 billion . Of our proportionate share of total debt, $1.9 billion is recourse to the Company or its subsidiaries (including the Facility) due to guarantees or other security provisions for the benefit of the note holder.


The following table illustrates the scheduled payments for our proportionate share of total debt as of June 30, 2015 . The $206.2 million of Junior Subordinated Notes are due in 2036, but we may redeem them any time after April 30, 2011 (Note 7). As we do not expect to redeem the notes prior to maturity, they are included in the consolidated debt maturing subsequent to 2019.

Consolidated(1)

Unconsolidated(1)

(Dollars in thousands)

2015

$

165,518


$

9,549


2016

380,314


26,592


2017

536,566


199,158


2018

1,835,788


236,513


2019

1,030,062


1,158,002


Subsequent

9,817,377


3,912,525


$

13,765,625


$

5,542,339


(1) Excludes $32.5 million of adjustments related to debt market rate adjustment.

We believe we will be able to extend the maturity date, repay or refinance the consolidated debt that is scheduled to mature in 2015. We also believe that the joint ventures will be able to refinance the debt of our Unconsolidated Real Estate Affiliates upon maturity; however, there can be no assurance that we will be able to refinance or restructure such debt on acceptable terms or otherwise, or that joint venture operations or contributions by us and/or our partners will be sufficient to repay such loans.


Acquisitions and Joint Venture Activity


From time-to-time we may acquire whole or partial interests in high-quality retail properties and may sell assets.


On February 27, 2015, we formed a partnership to own and operate Ala Moana Center located in Honolulu, Hawaii. Effective with the partnership formation, we closed on the sale of a 25% equity interest in Ala Moana Center to the joint venture partner. The transaction generated approximately $907.0 million of net proceeds, of which we received approximately $670.0 million of net proceeds at closing. The remaining net proceeds of approximately $237.0 million will be paid in late 2016 upon completion of the redevelopment and expansion.


On April 10, 2015, we closed on the sale of a 12.5% equity interest in Ala Moana Center to another joint venture partner. The transaction generated approximately $453.5 million of net proceeds, of which we received approximately $335 million of net proceeds at closing. The remaining net proceeds of approximately $118.5 million will be paid in late 2016 upon completion of the redevelopment and expansion.


We will account for the 62.5% interest in the joint venture that holds Ala Moana Center under the equity method of accounting because we share control over major decisions with the joint venture partners, which resulted from the partners obtaining substantive participating rights. Prior to the closing on February 27, 2015, Ala Moana Center was previously wholly owned by GGP and accounted for on a consolidated basis.


On March 31, 2015, we acquired a 50% interest in a joint venture with Sears Holdings Corporation that owns anchor pads and in-place leases at 12 stores located at our properties for approximately $165.0 million. We recorded the investment in the joint venture


37

Table of Contents


for approximately $164.5 million ($165.0 million net of prorations and acquisition costs) to investment in and loans to/from Unconsolidated Real Estate Affiliates on our Consolidated Balance Sheet as of March 31, 2015.


On April 1, 2015 we acquired a 50% interest in a joint venture to own 85 Fifth Avenue in New York, New York. The total purchase price was $86 million which was funded with $60 million of secured debt. GGP's share of the equity is $14.0 million . In connection with the acquisition, we provided a $7.0 million loan to our joint venture partner.


On April 17, 2015, we and our joint venture partners acquired the Crown Building located at 730 Fifth Avenue in New York, New York for a gross purchase price of $1.8 billion , which was funded with $1.25 billion of secured debt. We have an effective 50% interest in the retail portion of the property. GGP and Jeff Sutton will own, redevelop, lease and manage the retail portion of the property which is $1.3 billion of the purchase price. Vladislav Doronin's Capital Group and Michael Shvo will own, redevelop, lease and manage the office tower which is $475.0 million of the purchase price. The office tower will be redeveloped into luxury residential condominiums.Our share of the retail property is $650.0 million , and our share of the equity is $208.5 million . In connection with the acquisition, we provided $204.3 million in loans to our joint venture partners.


We account for the interests in the Crown, 85 Fifth, and Sears joint ventures under the equity method of accounting (Note 6) because we share control over major decisions with the joint venture partners which resulted in the partners obtaining substantive participating rights.


Warrants and Brookfield Investor Ownership

Brookfield owns or manages on behalf of third parties all of the Company's outstanding Warrants (Note 9) which are exercisable into approximately 57 million common shares (assuming net share settlement) of the Company at a weighted-average exercise price of $9.00 per share. The exercise price and common shares issuable under the Warrants adjusts for future dividends declared by the Company.


As of February 4, 2015, Brookfield's potential ownership of the Company (assuming full share settlement of the Warrants) was 39.8%, which is stated in their Form 13D filed on the same date. If Brookfield held or managed this same ownership through the maturity date of the Warrants, assuming: (a) GGP's common stock price increased $10 per share and (b) the Warrants were adjusted for the impact of regular dividends, we estimate that their ownership would be 38.7% under net share settlement, and 40.1% under full share settlement.


Redevelopments

We are currently redeveloping several consolidated and unconsolidated properties primarily to improve the productivity and value of the property, convert large-scale anchor boxes into smaller leasable areas and to create new in-line retail space and new restaurant venues.

We have identified approximately $2.1 billion of income producing redevelopment projects within our portfolio, over 80% of which is being invested into Class A malls. We plan to fund these redevelopments with available cash flow, construction financing, and proceeds from debt refinancings. We continue to evaluate a number of other redevelopment projects to further enhance the quality of our assets. We currently expect to achieve returns that average 9-11% for all projects (cash on cost, first year stabilized). Expected returns are based on the completion of current and future redevelopment projects, and the success of the leasing and asset management plans in place for each project. Expected returns are subject to a number of variables, risks, and uncertainties including those disclosed within Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014 (our "Annual Report"). We also refer the reader to our disclosure related to forward-looking statements, below. The following table illustrates our planned redevelopments:


38

Table of Contents


Property

Description

Ownership %

GGP's Total

Projected Share

of Cost

GGP's

Investment to

Date  1

Expected 

Return

on Investment  2

Expected

Project

Opening

Major Development Summary (in millions, at share unless otherwise noted)



Open



Total Open Projects

Various

$

442.0


$

421.7


12%

Under Construction



Mayfair Mall 3

Wauwatosa, WI

Nordstrom

100%

72.3


45.2


6-8%

Q4 2015

Ridgedale Center 3

Minnetonka, MN

Nordstrom, Macy's Expansion, New Inline GLA and renovation

100%

106.2


76.7


8-9%

Q4 2015

Southwest Plaza

Littleton, CO

Redevelopment

100%

72.6


46.1


9-10%

Q4 2015

Ala Moana Center 4

Honolulu, HI

Demolish existing Sears store and expand mall, adding anchor, box and inline tenants, reconfigure center court

62.5%

358.3


280.0


9-10%

Q4 2015

Baybrook Mall

Friendswood, TX

Expansion

53%

90.5


45.9


9-10%

Q4 2015

Other Projects

Various Malls

Redevelopment projects at various malls

N/A

344.6


99.0


8-9%

Various

Total Projects Under Construction

$

1,044.5


$

592.9


8-10%

Projects in Pipeline



Staten Island Mall

Staten Island, NY

Expansion

100%

180.0


6.0


8-9%

TBD

New Mall Development

Norwalk, CT

Ground up mall development

100%

285.0


39.4


8-10%

TBD

Ala Moana Center 4 Honolulu, HI

Nordstrom box repositioning

62.5%

53.1


6.3


9-10%

TBD

Other Projects

Various Malls

Redevelopment projects at various malls

N/A

139.2


3.3


8-9%

TBD

Total Projects in Pipeline

$

657.3


$

55.0


8-10%

Total Development Summary 5

$

2,143.8


$

1,069.6


9-11%

(1) Projected costs and investments to date exclude capitalized interest and internal overhead.

(2) Return on investment represents first year stabilized cash on cost return, based upon budgeted assumptions. Actual costs may vary.

(3) Project ROI includes income related to uplift on existing space.

(4) The Ala Moana estimated project costs are $573 million and $85 million at 100%, consistent with prior quarters. The at share amounts are adjusted to reflect GGP's 62.5% share.

(5)These totals exclude purchase price and any future redevelopment related to the Sears anchor boxes acquired in March 2015.


Our investment in these projects for the three and six months ended June 30, 2015 has increased from December 31, 2014 , in conjunction with the applicable development plan and as projects near completion. The continued progression of the redevelopment projects at Ala Moana Center and Baybrook Mall resulted in increases to GGP's investment to date.



39

Table of Contents


Capital Expenditures, Capitalized Interest and Overhead (at share)


The following table illustrates our capital expenditures, capitalized interest, and internal costs associated with leasing and development overhead, which primarily relate to ordinary capital projects at our operating properties. In addition, we incurred tenant allowances and capitalized leasing costs for our operating properties as outlined below. Capitalized interest is based upon qualified expenditures and interest rates; capitalized leasing and development costs are based upon time expended on these activities. These costs are amortized over lives which are consistent with the related asset.

Six Months Ended June 30,

2015

2014

(Dollars in thousands)

Capital expenditures (1)

$

75,832


$

68,818


Tenant allowances (2)

76,411


61,584


Capitalized interest and capitalized overhead

34,191


31,112


Total

$

186,434


$

161,514


(1) Reflects only non-tenant operating capital expenditures.

(2) Tenant allowances paid on 1.7 million square feet.


The increase in Capital expenditures is primarily driven by refurbishment projects that improve the quality of our properties.


Common Stock Dividends


Our Board of Directors declared common stock dividends during 2015 and 2014 as follows:

Declaration Date

Record Date

Payment Date

Dividend Per Share

2015

May 21

July 15

July 31, 2015

$

0.17


February 19

April 15

April 30, 2015

0.17


2014

November 14

December 15

January 2, 2015

$

0.17


August 12

October 15

October 31, 2014

0.16


May 15

July 15

July 31, 2014

0.15


February 26

April 15

April 30, 2014

0.15



Preferred Stock Dividends


On February 13, 2013, we issued, under a public offering, 10,000,000 shares of 6.375% Series A Cumulative Stock at a price of $25.00 per share. Our Board of Directors declared preferred stock dividends during 2015 and 2014 as follows:

Declaration Date

Record Date

Payment Date

Dividend Per Share

2015

May 21

June 15

July 1, 2015

$

0.3984


February 19

March 16

April 1, 2015

0.3984


2014

November 14

December 15

January 2, 2015

$

0.3984


August 12

September 15

October 1, 2014

0.3984


May 15

June 16

July 1, 2014

0.3984


February 26

March 17

April 1, 2014

0.3984



40

Table of Contents



Summary of Cash Flows


Cash Flows from Operating Activities


Net cash provided by operating activities was $485.5 million for the six months ended June 30, 2015 and $544.3 million for the six months ended June 30, 2014 . Significant changes in the components of net cash provided by operating activities include:


in 2015 , a decrease in cash inflows from certain properties contributed to joint ventures; and

in 2014 , a decrease in interest costs primarily as a result of the redemption of unsecured corporate bonds.

Cash Flows from Investing Activities


Net cash provided by (used in) investing activities was $192.5 million for the six months ended June 30, 2015 and ($348.0) million for the six months ended June 30, 2014 . Significant components of net cash used in investing activities include:

in 2015 , development of real estate and property improvements, ($335.8) million ;

in 2015 , proceeds from the sale of real estate, $1,055.9 million ;

in 2015 , acquisition of real estate, ($341.4) million ; and

in 2014 , development of real estate and property improvements, ($272.7) million .

Cash Flows from Financing Activities


Net cash used in financing activities was $875.0 million for the six months ended June 30, 2015 and $531.5 million for the six months ended June 30, 2014 . Significant components of net cash used in financing activities include:


in 2015 , proceeds from the refinancing or issuance of mortgages, notes, and loans payable, of $832.4 million net of principal payments of ($1,369.2) million ;

in 2015 , cash distributions paid to common stockholders of ($301.0) million ;

in 2014 , proceeds from the refinancing or issuance of mortgages, notes, and loans payable, net of principal payments of $303.1 million ;

in 2014 , the acquisition of 27.6 million shares of our common stock, ($555.8) million ; and

in 2014 , cash distributions paid to common stockholders of ($260.1) million .


Seasonality


Although we have a year-long temporary leasing program, occupancies for short-term tenants and, therefore, rental income recognized, are higher during fourth quarter of the year. In addition, the majority of our tenants have December or January lease years for purposes of calculating annual overage rent amounts. Accordingly, overage rent thresholds are most commonly achieved in the fourth quarter. As a result, revenue production is generally highest in the fourth quarter of each year.


Critical Accounting Policies


Our discussion and analysis of financial condition and results of operations is based on our consolidated interim financial statements, which have been prepared in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the financial statements and disclosures. Some of these estimates and assumptions require application of difficult, subjective, and/or complex judgment about the effect of matters that are inherently uncertain and that may change in subsequent periods. We evaluate our estimates and assumptions on an ongoing basis. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.


A disclosure of our critical accounting policies which affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements is included in our Annual Report in Management's Discussion and Analysis of Financial Condition and Results of Operations.


Refer also to the accounting policies discussed in Note 2.



41

Table of Contents


REIT Requirements


In order to remain qualified as a REIT for Federal income tax purposes, we must distribute at least 90% of our taxable ordinary income to stockholders. We are also subject to Federal income tax to the extent we distribute less than 100% of our REIT taxable income, including capital gains. See Note 8 to the consolidated financial statements for more detail on our ability to remain qualified as a REIT.


Recently Issued Accounting Pronouncements


Refer to Note 2 for a discussion of the revised definition of discontinued operations and a recently-issued revenue recognition pronouncement. We have elected to adopt the revised definition of discontinued operations prospectively on January 1, 2015, pursuant to the pronouncement's terms. On July 9, 2015, the FASB voted for a one-year deferral of the effective date of the new revenue recognition standard. The new standard will become effective beginning with the first quarter 2018. We are currently evaluating its impact on our consolidated financial statements.


Non-GAAP Supplemental Financial Measures and Definitions


Net Operating Income ("NOI") and Company NOI


The Company defines NOI as income from property operations after operating expenses have been deducted, but prior to deducting financing, administrative and income tax expenses.  NOI excludes reductions in ownership as a result of sales or other transactions and has been reflected on a proportionate basis (at the Company's ownership share).  Other REITs may use different methodologies for calculating NOI, and accordingly, the Company's NOI may not be comparable to other REITs.  The Company considers NOI a helpful supplemental measure of its operating performance because it is a direct measure of the actual results of our properties.  Because NOI excludes reductions in ownership as a result of sales or other transactions, general and administrative expenses, interest expense, retail investment property impairment or non-recoverable development costs, depreciation and amortization, gains and losses from property dispositions, allocations to noncontrolling interests, provision for income taxes, discontinued operations, preferred stock dividends, and extraordinary items, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact on operations from trends in occupancy rates, rental rates and operating costs.


The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI certain non-cash and non-comparable items such as straight-line rent and intangible asset and liability amortization, which are a result of our emergence, acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company's financial performance.  We present Company NOI and Company FFO (as defined below); as we believe certain investors and other users of our financial information use these measures of the Company's historical operating performance.


Earnings Before Interest Expense, Income Tax, Depreciation, and Amortization ("EBITDA") and Company EBITDA


The Company defines EBITDA as NOI less certain property management and administrative expenses, net of management fees and other operational items. EBITDA is a commonly used measure of performance in many industries, but may not be comparable to measures calculated by other companies. Management believes EBITDA provides useful information to investors regarding our results of operations because it helps us and our investors evaluate the ongoing operating performance of our properties after removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other equity REITs, retail property owners who are not REITs and other capital-intensive companies. Management uses EBITDA to evaluate property-level results and as one measure in determining the value of acquisitions and dispositions and, like FFO (discussed below), it is widely used by management in the annual budget process and for compensation programs.


The Company also considers Company EBITDA to be a helpful supplemental measure of its operating performance because it excludes from EBITDA certain non-cash and non-comparable items such as straight-line rent and intangible asset and liability amortization, which are a result of our emergence, acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company EBITDA should only be used as an alternative measure of the Company's financial performance.



42

Table of Contents


Funds From Operations ("FFO") and Company FFO


The Company determines FFO based upon the definition set forth by National Association of Real Estate Investment Trusts ("NAREIT").  The Company determines FFO to be its share of consolidated net income (loss) computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding cumulative effects of accounting changes, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon the Company's economic ownership interest, and all determined on a consistent basis in accordance with GAAP.  As with the Company's presentation of NOI, FFO has been reflected on a proportionate basis.


The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry. FFO facilitates an understanding of the operating performance of the Company's properties between periods because it does not give effect to real estate depreciation and amortization since these amounts are computed to allocate the cost of a property over its useful life.  Since values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, the Company believes that FFO provides investors with a clearer view of the Company's operating performance.

As with the Company's presentation of Company NOI, the Company also considers Company FFO to be a helpful supplemental measure of the operating performance for equity REITs because it excludes from FFO certain items that are non-cash and certain non-comparable items such as Company NOI adjustments, and FFO items such as mark-to-market adjustments on debt and gains on the extinguishment of debt, and interest expense on debt repaid or settled all which are a result of the Company's acquisition accounting and other capital contribution or restructuring events.


Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures


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


43

Table of Contents


The following table reconciles Company NOI to GAAP Operating Income (dollars in thousands) for the three and six months ended June 30, 2015 and 2014 :

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Company NOI

$

548,213


$

526,887


$

1,088,312


$

1,049,225


Adjustments for minimum rents, real estate taxes and other property operating costs

(5,926

)

(7,206

)

(25,980

)

(25,531

)

Proportionate NOI

542,287


519,681


1,062,332


1,023,694


Unconsolidated Properties

(141,320

)

(110,216

)

(261,795

)

(204,006

)

NOI of Sold Interests

898


17,494


11,831


37,716


Noncontrolling interest in NOI of Consolidated Properties

4,490


5,176


8,901


8,977


Consolidated Properties

406,355


432,135


821,269


866,381


Management fees and other corporate revenues

26,731


17,717


45,817


34,403


Property management and other costs

(40,369

)

(40,013

)

(83,162

)

(84,963

)

General and administrative

(12,322

)

(28,232

)

(24,769

)

(39,831

)

Depreciation and amortization

(152,849

)

(175,213

)

(328,797

)

(346,690

)

Gain (loss) on sales of investment properties

9


(44

)

10


(45

)

Operating Income

$

227,555


$

206,350


$

430,368


$

429,255




44

Table of Contents


The following table reconciles Company EBITDA to GAAP Net income attributable to GGP for the three and six months ended June 30, 2015 and 2014 :


Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Company EBITDA

$

508,481


$

484,957


$

1,004,611


$

960,481


Adjustments for minimum rents, real estate taxes, other property operating costs, and general and administrative

(5,926

)

(25,060

)

(25,980

)

(43,385

)

Proportionate EBITDA

502,555


459,897


978,631


917,096


Unconsolidated Properties

(127,364

)

(100,738

)

(239,737

)

(187,331

)

EBITDA of sold interests

884


17,430


11,713


37,572


Noncontrolling interest in EBITDA of Consolidated Properties

4,320


5,018


8,548


8,653


Consolidated Properties

380,395


381,607


759,155


775,990


Depreciation and amortization

(152,849

)

(175,213

)

(328,797

)

(346,690

)

Interest income

12,843


4,856


21,664


11,265


Interest expense

(142,747

)

(175,118

)

(315,398

)

(354,164

)

Gain (loss) on foreign currency

1,463


3,772


(21,448

)

8,955


(Provision for) benefit from income taxes

(74

)

(3,944

)

11,085


(7,636

)

Equity in income of Unconsolidated Real Estate Affiliates

13,278


19,320


24,530


26,477


Unconsolidated Real Estate Affiliates - gain on investment

297,767


-


309,787


-


Discontinued operations

-


121,853


-


194,825


Gain from changes in control of investment properties and other

17,768


-


609,013


-


Gain (loss) on sales of investment properties

9


(44

)

10


(45

)

Allocation to noncontrolling interests

(5,913

)

(3,365

)

(12,932

)

(7,217

)

Net income attributable to GGP

$

421,940


$

173,724


$

1,056,669


$

301,760



45

Table of Contents



The following table reconciles Company FFO to GAAP net income attributable to GGP for the three and six months ended June 30, 2015 and 2014 :

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Company FFO

318,551


297,553


$

627,886


$

589,974


Adjustments for minimum rents, property operating expenses, general and administrative, market rate adjustments, debt extinguishment, income taxes, and FFO from discontinued operations

(4,195

)

(25,632

)

(53,871

)

17,133


Proportionate FFO (1)

314,356


271,921


574,015


607,107


Depreciation and amortization of capitalized real estate costs

(210,694

)

(218,079

)

(440,565

)

(433,401

)

Gain from changes in control of investment properties and other

17,768


-


609,013


-


Preferred stock dividends

3,984


3,984


7,968


7,968


Gain on sales of investment properties

8


117,417


11


123,716


Unconsolidated Real Estate Affiliates - gain on investment

297,767


-


309,787


-


Noncontrolling interests in depreciation of Consolidated Properties

1,921


2,268


3,956


3,931


Redeemable noncontrolling interests

(3,170

)

(973

)

(7,516

)

(1,637

)

Depreciation and amortization of discontinued operations

-


(2,814

)

-


(5,924

)

Net income attributable to GGP

421,940


173,724


1,056,669


301,760


(1) FFO as defined by the NAREIT


Forward-Looking Statements


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


ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no significant changes in the market risks described in our Annual Report.


ITEM 4 CONTROLS AND PROCEDURES


Disclosure Controls and Procedures


As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15(d)-15(e) under the Securities Exchange Act of 1934, as amended, (the "Exchange Act")).


Based on that evaluation, the CEO and the CFO have concluded that our disclosure controls and procedures are effective.



46

Table of Contents


Internal Control over Financial Reporting


There have been no changes in our internal control over financial reporting during our most recently completed fiscal quarter that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.


PART II OTHER INFORMATION


ITEM 1 LEGAL PROCEEDINGS


In the normal course of business, from time to time, we are involved in legal proceedings relating to the ownership and operations of our properties. In management's opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a material effect on our consolidated financial position, results of operations or liquidity. Neither the Company nor any of the Unconsolidated Real Estate Affiliates is currently involved in any material pending legal proceedings nor, to our knowledge, is any material legal proceeding currently threatened against the Company or any of the Unconsolidated Real Estate Affiliates.


ITEM 1A    RISK FACTORS


There are no material changes to the risk factors previously disclosed in our Annual Report.


ITEM 2        UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


The following table provides information with respect to the stock repurchases made by GGP during the six months ended June 30, 2015 :


Period

Total Number of Shares Purchased (1)

Average Price Paid per Share

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

Maximum Number of Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs

June 2015

650,000


$

26.00


650,000


$

100,656,624


Total

650,000


$

26.00


650,000


$

100,656,624



(1) The Company's stock repurchase program, approved by our Board of Directors on August 8, 2011, authorizes the purchase of up to $250 million of the Company's common stock.


ITEM 3 DEFAULTS UPON SENIOR SECURITIES


None


ITEM 4 MINE SAFETY DISCLOSURES


Not applicable.


ITEM 5 OTHER INFORMATION


None




47

Table of Contents


ITEM 6 EXHIBITS

10.1


First Amendment dated July 1, 2015 to Fourth Amended and Restated Agreement of Limited Partnership of GGP Operating Partnership, LP (f/k/a GGP Limited Partnership) dated May 1, 2014.

31.1


Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2


Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1


Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2


Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101


The following financial information from General Growth Properties, Inc.'s. Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, has been filed with the SEC on August 6, 2015, formatted in XBRL (Extensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statements of Comprehensive Income, (3) Consolidated Statements of Equity, (4) Consolidated Statements of Cash Flows and (5) Notes to Consolidated Financial Statements.


Pursuant to Item 601(b)(4)(iii) of Regulation S-K, the registrant has not filed debt instruments relating to long-term debt that is not registered and for which the total amount of securities authorized thereunder does not exceed 10% of total assets of the registrant and its subsidiaries on a consolidated basis as of June 30, 2015 . The registrant agrees to furnish a copy of such agreements to the SEC upon request.


48

Table of Contents


SIGNATURE

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 thereunto duly authorized.


GENERAL GROWTH PROPERTIES, INC.

(Registrant)

Date: August 6, 2015

By:

/s/ Michael Berman

Michael Berman

Chief Financial Officer

(on behalf of the Registrant)



49


EXHIBIT INDEX

10.1

First Amendment dated July 1, 2015 to Fourth Amended and Restated Agreement of Limited Partnership of GGP Operating Partnership, LP (f/k/a GGP Limited Partnership) dated May 1, 2014.

31.1

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1

Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2

Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

The following financial information from General Growth Properties, Inc.'s. Quarterly Report on Form 10-Q for the quarter ended June 30, 2015, has been filed with the SEC on August 6, 2015, formatted in XBRL (Extensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statements of Comprehensive Income, (3) Consolidated Statements of Equity, (4) Consolidated Statements of Cash Flows and (5) Notes to Consolidated Financial Statements.





50