GGP Q3 2017 10-Q

General Growth Properties Inc (GGP) SEC Annual Report (10-K) for 2017

GGP Q1 2018 10-Q
GGP Q3 2017 10-Q GGP Q1 2018 10-Q

Use these links to rapidly review the document

TABLE OF CONTENTS

GGP INC.

Table of Contents



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(MARK ONE)

ý

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2017

or

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

GGP INC.

(Exact name of registrant as specified in its charter)


Delaware

(State or other jurisdiction of

incorporation or organization)

27-2963337

(I.R.S. Employer

Identification Number)

350 N. Orleans St., Suite 300, Chicago, IL

(Address of principal executive offices)

60654

(Zip Code)

(312) 960-5000

(Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

Title of Each Class:

Name of Each Exchange on Which Registered:

Common Stock, $.01 par value

New York Stock Exchange

Securities Registered Pursuant to Section 12(g) of the Act: 6.375% Series A Cumulative Redeemable Preferred Stock

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes  ý     No  o

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes  o     No  ý

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 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. Yes  ý     No  o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, 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). Yes  ý     No  o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of "accelerated filer", "large accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act. If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. (Check one):

Large accelerated filer ý

Accelerated filer  o

Non-accelerated filer  o

(Do not check if a

smaller reporting company)

Smaller reporting company  o

Emerging growth company  o

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

Indicate by check mark whether the registrant has filed all reports required to be filed by section 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.  Yes  ý     No  o

On June 30, 2017 , the last business day of the most recently completed second quarter of the registrant, the aggregate market value of the shares of common stock held by non-affiliates of the registrant was $14.7 billion based upon the closing price of the common stock on such date.

As of February 19, 2018 , there were 957,017,459  shares of the registrant's common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy statement for the annual stockholders meeting to be held on June 19, 2018 are incorporated by reference into Part III.


Table of Contents



GGP INC.

Annual Report on Form 10-K

December 31, 2017

TABLE OF CONTENTS

Item No.

Page

Number

Part I

1.

Business

1

1A.

Risk Factors

5

1B.

Unresolved Staff Comments

13

2.

Properties

13

3.

Legal Proceedings

22

4.

Mine Safety Disclosures

22

Part II

5.

Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

23

6.

Selected Financial Data

26

7.

Management's Discussion and Analysis of Financial Condition and Results of Operations

27

7A.

Quantitative and Qualitative Disclosures About Market Risk

46

8.

Financial Statements and Supplementary Data

47

9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

47

9A.

Controls and Procedures

47

9B.

Other Information

49

Part III

10.

Directors, Executive Officers and Corporate Governance

49

11.

Executive Compensation

49

12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

49

13.

Certain Relationships and Related Transactions, and Director Independence

50

14.

Principal Accountant Fees and Services

50

Part IV

15.

Exhibits: Financial Statement Schedules

50

16.

Form 10-K Summary

50

Signatures

51

Consolidated Financial Statements

F - 1

Consolidated Financial Statement Schedule

F - 49

Exhibit Index

S-1



i

Table of Contents


PART I


ITEM 1.    BUSINESS


The following discussion should be read in conjunction with the Consolidated Financial Statements of GGP Inc. ("GGP" or the "Company") and related notes, as included in this Annual Report on Form 10-K (this "Annual Report"). The terms "we", "us" and "our" may also be used to refer to GGP and its subsidiaries. GGP, 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".


Our Company and Strategy


GGP is a real estate company. 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 stockholders. We are an S&P 500 real estate company with a property portfolio comprised primarily of Class A retail properties (defined primarily by sales per square foot during 2017). GGP Inc. defines best-in-class retail and modern luxury through curated merchandising and elegant culinary experiences set against the backdrop of refined ambiance across this distinguished collection of destinations. Our retail properties are the core centers of retail, dining, and entertainment within their trade areas and, therefore, represent hubs of daily life. As of December 31, 2017 , we own, either entirely or with joint venture partners, 125 retail properties located throughout the United States comprising approximately 122 million square feet of gross leasable area ("GLA").


Our portfolio generated total comparable tenant sales (all less anchors) of $21.0 billion and comparable tenant sales (<10,000 square feet) of $587 per square foot during 2017 . We have 75 Class A retail properties reporting tenant sales (all less anchors) of $16.5 billion and tenant sales (<10,000 square feet) of $ 705 per square foot that contribute approximately 74% of our share of Company net operating income ("Company NOI" as defined in Item 7 ). The quality of our portfolio is further summarized in the table below which indicates the 75 Class A retail properties and their contribution to our 2017 share of Company NOI. Sales (all less anchors) is presented as total sales volume in millions of dollars and sales (<10,000 sq ft) is presented as sales per square foot in dollars.

Top Retail Properties

2017 Sales (all less anchors)

2016 Sales (all less anchors)

2017 Sales (<10,000 sq ft)

2016 Sales (<10,000 sq ft)

Sales Growth (all less anchors)

% of Company NOI

Top 10

$

3,736


$

3,714


$

782


$

768


0.6

 %

22.7

%

Top 30

9,460


9,430


752


735


0.3

 %

48.3

%

Top 50

13,630


13,617


686


673


0.1

 %

66.8

%

Top 100

19,444


19,566


596


591


(0.6

)%

94.9

%

Total Retail Properties

20,988


21,086


587


583


(0.5

)%

100.0

%

75 Class A Retail Properties

16,517


16,376


705


690


0.9

 %

74.0

%

_______________________________________________________________________________


Our long-term earnings growth is driven by:


contractual rent increases;

occupancy growth;

positive leasing spreads;

income from redevelopment projects; and

managing operating expenses.


We have identified approximately $1.5 billion of income producing development and redevelopment projects within our portfolio, over 80% of which is being invested into Class A retail properties.


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


Transactions and Highlights


During 2017 , the following achievements promoted our long-term strategy as summarized below (figures shown represent our proportionate share):



1

Table of Contents


initial rental rates for signed leases on a suite-to-suite basis increased 9.3% when compared to the rental rate for expiring leases;


leased percentage was 96.7% at December 31, 2017 (as defined in Item 7 );


invested $662.8 million in development and redevelopment of our properties;


acquired approximately 12.7 million of our common shares at a weighted average price of $21.64 per share for approximately $273.7 million ;


sold our interest in two properties for net proceeds of $34.3 million , which resulted in a gain of $5.3 million , and conveyed one property to the lender in full satisfaction of $144.5 million in outstanding debt, which resulted in a gain on extinguishment of debt of $55.1 million ( Note 3 );


acquired the remaining 50% interest in Neshaminy Mall in Bensalem, Pennsylvania for a purchase price of $32.5 million ( Note 3 );


received 7.3% of our joint venture partner's membership interests in Miami Design District in full satisfaction of two promissory notes totaling $98.0 million (Notes 5 and 14 ), bringing our ownership in the property to 22.3% ;


received a 10% interest in 522 Fifth Avenue in full satisfaction of a promissory note for $9.0 million ( Note 3 );


acquired the remaining 50% interest in 8 of the 12 anchor boxes included in a joint venture between GGP and Seritage Growth Properties ("Seritage") for a purchase price of $190.1 million and acquired a 50% interest in 5 additional anchor boxes through a newly formed joint venture between GGP and Seritage for $57.5 million ( Note 3 ); and


entered into transactions that increased ownership in 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue to 99.9% , 90.23% and 97.03% , respectively ( Note 3 ).


Segments


We operate in a single reportable segment, which includes the operation, development and management of retail and other rental properties. 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 for purposes of making property operating decisions. 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, depreciation expense 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.


For the year ended December 31, 2017 , our largest tenant, L Brands, Inc. (based on common parent ownership), accounted for approximately 3.7% of rents. Our three largest tenants, L Brands, Inc., Foot Locker, Inc., and The Gap, Inc., in aggregate, comprised approximately 9.2% of rents.


Competition


In order to maintain and increase our competitive position within a marketplace we:


strategically locate tenants within each property to achieve a merchandising strategy that promotes traffic, cross-shopping and maximizes sales;


introduce new concepts to the property which may include restaurants, theaters, grocery stores, first-to-market retailers, and e-commerce retailers;



2

Table of Contents


utilize our properties with the opportunities to add other potential uses such as residential, hospitality and office space to complement our luxury retail experience;


invest capital to provide the right environment for our tenants and consumers, including aesthetic, technological, and infrastructure improvements; and


ensure our properties are clean, secure and comfortable.


We believe the high-quality nature of our properties enables us to compete effectively for retailers and consumers.


Environmental Matters


Under various federal, state or local laws, ordinances and regulations, an owner of real estate may be liable for the costs of remediation of certain hazardous or toxic substances on such real estate. These laws may impose liability without regard to whether the owner knew of the presence of such hazardous or toxic substances. The costs of remediation may be substantial and may adversely affect the owner's ability to sell or borrow against such real estate as collateral. In connection with the ownership and operation of our properties, we, or the relevant joint venture through which the property is owned, may be liable for such costs.


Substantially all of our properties have been subject to a Phase I environmental site assessment, which is intended to evaluate the environmental condition of the subject property and its surroundings. Phase I environmental assessments typically include a historical review, a public records review, a site visit and interviews, but do not include sampling or subsurface investigations.


As of December 31, 2017 , the Phase I environmental site assessments have not revealed any environmental conditions that would have a material adverse effect on our overall business, financial condition or results of operations. However, it is possible that these assessments do not reveal all potential environmental liabilities or that conditions have changed since the assessment was prepared (typically, at the time the property was purchased or developed).


See Risk Factors regarding additional discussion of environmental matters.


Other Policies


The following is a discussion of our investment policies, financing policies, conflict of interest policies and policies with respect to certain other activities. One or more of these policies may be amended or rescinded from time to time without a stockholder vote.


Investment Policies


The Company elected to be treated as a REIT commencing with the taxable year beginning July 1, 2010, its date of incorporation. REIT limitations restrict us from making investments that would cause our real estate assets to be less than 75% of our total assets. In addition, at least 75% of our gross income must be derived directly or indirectly from investments relating to real property or mortgages on real property, including "rents from real property", dividends from other REITs and, in certain circumstances, interest from certain types of temporary investments. At least 95% of our income must be derived from such real property investments, and from dividends, interest and gains from the sale or dispositions of stock or securities or from other combinations of the foregoing.


Subject to REIT limitations, we may invest in the securities of other issuers in connection with acquisitions of indirect interests in real estate. Such an investment would normally be in the form of a general or limited partnership or membership interests in special purpose partnerships and limited liability companies that own one or more properties. We may, in the future, acquire all or substantially all of the securities or assets of other REITs, management companies or similar entities where such investments would be consistent with our investment policies.


Financing Policies


We do not have a policy limiting the number or amount of mortgages that may be placed on any particular property. We generally seek to finance individual properties on a secured basis and ladder our maturities. Mortgage financing instruments usually limit additional indebtedness on those properties. Typically, we invest in or form separate legal entities to assist us in obtaining permanent financing at attractive terms. Permanent financing may be structured as a mortgage loan on a single property, or on a group of properties, and generally requires us to provide a mortgage interest on the property in favor of an institutional third party or as a securitized financing. These legal entities are structured so that they would not necessarily be consolidated in the event we became


3

Table of Contents


subject to a bankruptcy proceeding or liquidation. We decide upon the structure of the financing based upon the best terms available to us and whether the proposed financing is consistent with our other business objectives. We seek to minimize corporate recourse and cross collateralization and generally adhere to investment grade secured debt levels. We include the outstanding securitized debt of legal entities owning consolidated properties as part of our consolidated indebtedness.


We are party to a revolving credit facility that requires us to satisfy certain affirmative and negative covenants and to meet financial ratios and tests, which may include ratios and tests based on leverage, interest coverage and net worth.


If our Board of Directors determines to seek additional capital, we may raise that capital through additional public equity or preferred equity offerings, public debt offerings, debt financing, by creating joint ventures with existing ownership interests in properties or a combination of these methods. Our ability to retain cash flow is limited by the requirement for REITs to distribute at least 90% of their taxable income. We are also subject to federal income tax to the extent we distribute less than 100% of our REIT taxable income, including capital gains.


If our Board of Directors determines to raise additional equity capital, it may, without stockholder approval, issue additional shares of common stock or other capital stock. The Board of Directors may issue a number of shares up to the amount of our authorized capital in any manner and on such terms and for such consideration as it deems appropriate. Such securities may be senior to the outstanding classes of common stock. Such securities also may include additional classes of preferred stock, which may be convertible into common stock. Any such offering could dilute a stockholder's investment in us. Brookfield Asset Management Inc. (including certain of its affiliates, "Brookfield") has preemptive rights to purchase our common stock as necessary to allow it to maintain its proportional ownership interest in GGP on a fully diluted basis.


We have a dividend reinvestment plan ("DRIP"). We may determine to pay dividends in a combination of cash and shares of common stock.


Conflict of Interest Policies


We maintain policies and have entered into agreements designed to reduce or eliminate potential conflicts of interest. We have adopted governance principles governing our affairs and the Board of Directors, as well as written charters for each of the standing committees of the Board of Directors. In addition, we have a Code of Conduct that applies to all of our officers, directors, and employees. At least a majority of the members of our Board of Directors must qualify as independent under the listing standards for NYSE companies. Any transaction between us and any director, officer or 5% stockholder must be approved pursuant to our Related Party Transaction Policy (available on the Corporate Governance page of our website at www.ggp.com), including such transactions with Brookfield (as defined above), our largest stockholder.


Policies With Respect To Certain Other Activities


We intend to make investments that are consistent with our qualification as a REIT, unless the Board of Directors determines that it is no longer in our best interests to qualify as a REIT. We have authority to offer shares of our common stock or other securities in exchange for property. We also have authority to repurchase or otherwise reacquire our shares or any other securities. We may issue shares of our common stock, or cash at our option, to holders of units of limited partnership interest in the Operating Partnerships (as defined in Note 1 ) in future periods upon exercise of such holders' rights under the Operating Partnerships' agreements. Our policy prohibits us from making any loans to our directors or executive officers for any purpose. We may make loans to the joint ventures in which we participate.


Employees


As of December 31, 2017, we had approximately 1,700 employees.


Insurance


We have comprehensive liability, property and rental loss insurance with respect to our portfolio of properties. We believe that such insurance provides adequate coverage.


Qualification as a REIT


The Company intends to maintain REIT status, and therefore our operations generally will not be subject to federal income tax on real estate investment trust taxable income. A schedule detailing the taxability of dividends for 2017 , 2016 and 2015 has been presented in Note 10 .


4

Table of Contents



Available Information


Our Internet website address is www.ggp.com. Our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Interactive Data Files, Current Reports on Form 8-K and amendments to those reports are available and may be accessed free of charge through the Investors section of our Internet website under the Financial Information subsection, as soon as reasonably practicable after those documents are filed with, or furnished to, the SEC. Our Internet website and included or linked information on the website are not intended to be incorporated into this Annual Report. Additionally, the public may read and copy any materials we file with the SEC at the SEC's Public Reference Room at 100 F Street, N.E., Washington, DC 20549, and may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains an Internet site that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC, which can be accessed at http://www.sec.gov.


ITEM 1A.    RISK FACTORS


Business Risks


Our revenues and available cash are subject to conditions affecting the retail sector


Our real property investments are influenced by the retail sector, which may be negatively impacted by increased unemployment, increased federal income and payroll taxes, increased health care costs, increased state and local taxes, increased real estate taxes, industry slowdowns, lack of availability of consumer credit, weak income growth, increased levels of consumer debt, poor housing market conditions, adverse weather conditions, natural disasters, plant closings, and other factors. Similarly, local real estate conditions, such as an oversupply of, or a reduction in demand for, retail space or retail goods, and the supply and creditworthiness of current and prospective tenants may negatively impact our properties.


Given these economic conditions, we believe there is a risk that the sales at stores operating in our properties may be adversely affected, which may cause tenants to be unable to pay their rental obligations. Because substantially all of our income is derived from rentals of real property, our income and available cash would be adversely affected if a significant number of tenants are unable to meet their obligations.


We may be unable to lease space in our properties on favorable terms or at all


Our results of operations depend on our ability to continue to lease space in our properties, including vacant space and re-leasing space in properties where leases are expiring, optimizing our tenant mix, or leasing properties on economically favorable terms. Because approximately 6% to 12% of our total leases expire annually based on expiring GLA, we are continually focused on leasing our properties. Similarly, we are pursuing a strategy of replacing expiring short-term leases with long-term leases.


The bankruptcy or store closures of national tenants, which are tenants with chains of stores in many of our properties, may adversely affect our revenues


Our leases generally contain provisions designed to ensure the creditworthiness of the tenant. However, companies in the retail industry, including some of our tenants, have declared bankruptcy, or from time to time, have voluntarily closed certain of their stores. We may be unable to re-lease such space or to re-lease it on comparable or more favorable terms. As a result, the bankruptcy or closure of a national tenant may adversely affect our revenues. In addition, such closings may allow other tenants to modify their leases to terms that are less favorable for us, also adversely impacting our revenues. For example, certain of our lease agreements include a co-tenancy provision that allows the tenant to pay a reduced rent amount and, in certain instances, terminate the lease, if we fail to maintain certain occupancy levels or if specific anchor tenants are no longer at the property. Therefore, if occupancy or tenancy falls below certain thresholds, rents we are entitled to receive from our retail tenants could be reduced.


It may be difficult to sell real estate quickly, and transfer restrictions apply to some of our properties


Real estate investments are relatively illiquid, which may limit our ability to strategically change our portfolio promptly in response to changes in economic or other conditions. If revenues from a property decline but the related expenses do not, the income and cash available to us would be adversely affected. If it becomes necessary or desirable for us to dispose of one or more of our mortgaged properties, we may not be able to obtain a release of the lien on the mortgaged property without payment of the associated debt. The foreclosure of a mortgage on a property or inability to sell a property could adversely affect the level of cash available to us.



5

Table of Contents


Our business is dependent on perceptions by retailers and shoppers of the convenience and attractiveness of our retail properties, and our inability to maintain a positive perception may adversely affect our revenues


We are dependent on perceptions by retailers or shoppers of the safety, convenience and attractiveness of our retail properties. If retailers and shoppers perceive competing retail properties and other retailing options such as the Internet to be more convenient or of a higher quality, our revenues may be adversely affected.


We develop, expand and acquire properties and these activities are subject to risks due to economic factors


Capital investment to expand or develop properties is anticipated to be an ongoing part of our strategy. In connection with such projects, we will be subject to various risks, which may result in lower than expected returns or a loss. These risks include the following:


we may not have sufficient capital to proceed with planned expansion or development activities;


construction costs of a project may exceed original estimates;


we may not be able to obtain zoning, occupancy or other required governmental permits and authorizations;


income from completed projects may not meet projections; and


we may not be able to obtain anchor store, mortgage lender and property partner approvals, if applicable, for expansion or development activities.


Newly acquired properties may not perform as expected, such as not realizing expected occupancy and rental rates. In addition, we may have unexpected costs and may be unable to finance or refinance the new properties at acceptable terms. If an acquisition is not successful, we may have a loss on our investment in the property.


We are in a competitive business


There are numerous retail formats that compete with our properties in attracting retailers to lease space. In addition, retailers at our properties face continued competition from retailers at other malls, lifestyle and power centers, outlet malls and other discount shopping centers, discount shopping clubs, Internet sales, catalog companies, and telemarketing. Competition of these types could adversely affect our revenues and cash flows.


We compete with other major real estate investors with significant capital for attractive investment opportunities. These competitors include REITs, public and private financial institutions, and private institutional investors.


Our ability to realize our strategies and capitalize on our competitive strengths are dependent on our ability to effectively operate a large portfolio of high quality properties, maintain good relationships with our tenants and consumers, and remain well-capitalized. Our failure to do any of the foregoing could affect our ability to compete effectively in the markets in which we operate.


Some of our properties are subject to potential natural or other disasters


A number of our properties are located in areas that are subject to natural or other disasters, including hurricanes, flooding and earthquakes. Furthermore, many of our properties are located in coastal regions, and would therefore be affected by any future increases in sea levels. For example, certain of our properties are located in California and Hawaii or in other areas with a higher risk of natural disasters such as earthquakes or tsunamis.


Possible terrorist activity or other acts or threats of violence and threats to public safety could adversely affect our financial condition and results of operations


Terrorist attacks and threats of terrorist attacks in the United States or other acts or threats of violence may result in declining economic activity, which could harm the demand for goods and services offered by our tenants and the value of our properties and might adversely affect the value of an investment in our securities. Such a resulting decrease in retail demand could make it difficult for us to renew or re-lease our properties.


Terrorist activities or violence also could directly affect the value of our properties through damage, destruction or loss, and the availability of insurance for such acts, or of insurance generally, might be reduced or cost more, which could increase our operating


6

Table of Contents


expenses and adversely affect our financial condition and results of operations. To the extent that our tenants are affected by such attacks and threats of attacks, their businesses similarly could be adversely affected, including their ability to continue to meet obligations under their existing leases. These acts and threats might erode business and consumer confidence and spending and might result in increased volatility in national and international financial markets and economies. Any one of these events might decrease demand for real estate, decrease or delay the occupancy of our new or redeveloped properties, and limit our access to capital or increase our cost of raising capital.


Information technology failures and data security breaches could harm our business


We use information technology, digital telecommunications and other computer resources to carry out important operational activities and to maintain our business records. Many of these resources are provided to us and/or maintained on our behalf by third-party service providers pursuant to agreements that specify to varying degrees certain security and service level standards. Although we and our service providers employ what we believe are adequate security, disaster recovery and other preventative and corrective measures, our ability to conduct our business may be impaired if these resources are compromised, degraded, damaged or fail, whether due to a virus or other harmful circumstance, intentional penetration or disruption of our information technology resources by a third party, natural disaster, hardware or software corruption or failure or error or poor product or vendor/developer selection (including a failure of security controls incorporated into or applied to such hardware or software), telecommunications system failure, service provider error or failure, intentional or unintentional personnel actions (including the failure to follow our security protocols), or lost connectivity to our networked resources.


A significant and extended disruption in the functioning of these resources, including our primary website, could damage our reputation and cause us to lose customers, tenants, revenues, result in the unintended and/or unauthorized public disclosure or the misappropriation of proprietary, personal identifying and confidential information, and require us to incur significant expenses to address and remediate or otherwise resolve these kinds of issues, expenses that we may not be able to recover in whole or in any part from our service providers or responsible parties, or their or our insurers.


We may incur costs to comply with environmental laws


Under various federal, state or local laws, ordinances and regulations, a current or previous owner or operator of real estate may be required to investigate and clean up hazardous or toxic substances released at a property, and may be held liable to third parties for bodily injury or property damage (investigation and/or clean-up costs) incurred by the parties in connection with the contamination. These laws often impose liability without regard to whether the owner or operator knew of the release of the hazardous or toxic substances. The presence of contamination or the failure to remediate contamination may adversely affect the owner's ability to sell, lease or borrow with respect to the real estate. Other federal, state and local laws, ordinances and regulations require abatement or removal of asbestos-containing materials in the event of demolition or certain renovations or remodeling, the cost of which may be substantial for certain redevelopments, and also govern emissions of and exposure to asbestos fibers in the air. Federal, state and local laws also regulate the operation and removal of underground storage tanks. In connection with the ownership, operation and management of certain properties, we could be held liable for the costs of remedial action with respect to these regulated substances or tanks or related claims.


Our properties have been subjected to varying degrees of environmental assessment at various times. Phase I environmental site assessments have not revealed any environmental conditions that would have a material adverse effect on our overall business, financial condition or results of operations. It is possible that these assessments do not reveal all potential environmental liabilities or that conditions have changed since the assessment was prepared (typically, at the time the property was purchased or developed).

However, the identification of new areas of contamination, a change in the extent or known scope of contamination or changes in cleanup requirements could result in significant costs to us.


Some potential losses are not insured


We carry comprehensive liability, fire, flood, earthquake, terrorism, extended coverage and rental loss and environmental insurance on all of our properties. We believe the policy specifications and insured limits of these policies are adequate and appropriate. There are, however, some types of losses, including lease and other contract claims, and certain environmental conditions not discovered within the applicable policy period, which generally are not insured. If an uninsured loss or a loss in excess of insured limits occurs, we could lose all or a portion of the capital we have invested in a property, as well as the anticipated future revenue from the property. If this happens, we might nevertheless remain obligated for any mortgage debt or other financial obligations related to the property.


Inflation or deflation may adversely affect our financial condition and results of operations



7

Table of Contents


Should the general price level increase in the future, this may have an impact on our consumers' disposable income. This may place pressure on retailer sales and margins as their costs rise and they may be unable to pass the costs along to the consumer, which in turn may affect their ability to pay rents and which could adversely impact our cash flow. Many but not all of our leases have fixed amounts for recoveries and if our costs rise we may not be able to pass these costs on to our tenants. Rising costs may also impact our ability to generate cash flows.


Inflation also poses a risk to us due to the possibility of future increases in interest rates. Such increases would result in higher interest rates on new fixed-rate debt and adversely impact us due to our outstanding variable rate debt. From time to time, we manage our exposure to interest rate fluctuations related to a portion of our variable-rate debt using interest rate cap, swap and treasury lock agreements. Such agreements allow us to replace variable-rate debt with fixed-rate debt. However, our efforts to manage risks associated with interest rate volatility may not be successful. Additionally, interest rate cap, swap and treasury-lock agreements expose us to additional risks, including that the counterparties to the agreements might not perform their obligations. We also might be subject to additional costs, such as transaction fees or breakage costs, if we terminate these agreements.


Deflation may have an impact on our ability to repay our debt. Deflation may put pressure on our tenants' profit margins or delay consumption and thus weaken tenant sales, which may reduce our tenants' ability to pay rents. Deflationary pressure on retailers may diminish their ability to rent our space and decrease our ability to re-lease the space on favorable terms to us.


Organizational Risks


We are a holding company with no operations of our own and will depend on our subsidiaries for cash


Our operations are conducted almost entirely through our subsidiaries. Our ability to make dividends or distributions in connection with being a REIT is highly dependent on the earnings of and the receipt of funds from our subsidiaries through dividends or distributions, and our ability to generate cash to meet our debt service obligations is further limited by our subsidiaries' ability to make such dividends, distributions or intercompany loans. Our subsidiaries' ability to pay any dividends or distributions to us are limited by their obligations to satisfy their own obligations to their creditors and preferred stockholders before making any dividends or distributions to us.


Delaware law imposes requirements that could further restrict our ability to pay dividends to holders of our common stock.


We share control of some of our properties with other investors and may have conflicts of interest with those investors


For the Unconsolidated Properties (as defined in Note 1 ), we are required to make decisions with the other investors who have interests in the respective property or properties. For example, the approval of certain of the other investors is required with respect to operating budgets and refinancing, encumbering, expanding or selling any of these properties, to make distributions, as well as to bankruptcy decisions related to the Unconsolidated Properties and related joint ventures. We might not have the same interests as the other investors in relation to these transactions. Accordingly, we might not be able to favorably resolve any of these issues, or we might have to provide financial or other inducements to the other investors to obtain a favorable resolution.


In addition, various restrictive provisions and rights apply to sales or transfers of interests in our jointly owned properties. As such, we might be required to make decisions about buying or selling interests in a property or properties at a time that is not desirable.


Bankruptcy of our joint venture partners could impose delays and costs on us with respect to the jointly owned retail properties


The bankruptcy of one of the other investors in any of our jointly owned properties could materially and adversely affect the respective property or properties. Pursuant to the Bankruptcy Code, we would be precluded from taking some actions affecting the estate of the other investor without prior court approval which would, in most cases, entail prior notice to other parties and a hearing. At a minimum, the requirement to obtain court approval may delay the actions we would or might want to take. If the relevant joint venture through which we have invested in a property has incurred recourse obligations, the discharge in bankruptcy of one of the other investors might result in our ultimate liability for a greater portion of those obligations than would otherwise be required.


We are impacted by tax-related obligations to some of our partners


We own certain properties through partnerships that have arrangements in place that protect the deferred tax situation of our existing third party limited partners. Violation of these arrangements could impose costs on us. As a result, we may be restricted with respect to decisions such as financing, encumbering, expanding or selling these properties.



8

Table of Contents


Several of our joint venture partners are tax-exempt. As such, they are taxable to the extent of their share of unrelated business taxable income generated from these jointly owned properties. As the manager of these joint ventures, we have obligations to avoid the creation of unrelated business taxable income at these properties. As a result, we may be restricted with respect to decisions related to the financing of and revenue generation from these properties.


We provide financial support for a number of joint venture partners


We provide secured financing to some of our joint venture partners. As of December 31, 2017 , we have provided venture partners loans of $384.5 million (of which $382.5 million is secured by the respective partnership interests). A default by a joint venture partner under their debt obligation may result in a loss.


We may not be able to maintain our status as a REIT


We have elected to be treated as a REIT in connection with the filing of our tax return for 2010, retroactive to July 1, 2010. It is possible that we may not meet the conditions for continued qualification as a REIT and that the cost of maintaining REIT status might have a material impact on the Company. In addition, once an entity is qualified as a REIT, the Internal Revenue Code (the "Code") generally requires that such entity distribute at least 90% of its taxable ordinary income to stockholders and pay tax on or distribute 100% of its taxable capital gains. We expect to distribute 100% of our taxable capital gains and taxable ordinary income to stockholders annually. There can be no assurances as to the allocation between cash and common stock of our future dividends.


Due to certain investments made by us, our subsidiary REITs may reflect a significant amount of related party rent as non-qualifying income. While our charter protects our stockholders from causing us to have related party rent, actions that we undertake ourselves can cause us or certain of our partners to have related party rent. As a result, we may be restricted with respect to decisions relating to revenue generation at certain properties.


If, with respect to any taxable year, we fail to maintain our qualification as a REIT, we would not be allowed to deduct distributions to stockholders in computing our taxable income and federal income tax. If any of our REIT subsidiaries fail to qualify as a REIT, such failure could result in our loss of REIT status. If we lose our REIT status, corporate level income tax, including any applicable alternative minimum tax, would apply to our taxable income at regular corporate rates. As a result, the amount available for distribution to holders of equity securities that would otherwise receive dividends would be reduced for the year or years involved, and we would no longer be required to make distributions. In addition, unless we were entitled to relief under the relevant statutory provisions, we would be disqualified from treatment as a REIT for four subsequent taxable years.


We believe that we are a domestically controlled qualified investment entity as defined by the Code. In making that determination, we make certain assumptions. For example, the Protecting Americans from Tax Hikes Act (PATH Act) permits a publicly traded REIT to treat all of its 5%-or-less stockholders as United States persons unless it has actual knowledge to the contrary. As a result, given that we do not believe that we have actual knowledge that any of our less than 5% stockholders are not United States persons, we treat all of our stockholders, other than non-United States persons that have publicly disclosed an ownership of greater than 5%, as United States persons. Further, we assume that any changes in ownership by stockholders with a greater that 5% ownership are promptly reported.  Although we believe that our assumptions are reasonable, actual facts may differ from the assumptions that we make, and if such facts are different to a significant enough degree, our status as a domestically controlled qualified investment entity could be impacted. Therefore, GGP is unable to give its stockholders any assurance that it is or will continue to be a domestically controlled qualified investment entity.


Legislative or regulatory action could adversely affect stockholders and our Company


While the changes in the Tax Cuts and Jobs Act generally appear to be favorable with respect to REITs, the extensive changes to non-REIT provisions in the Code may have unanticipated effects on us or our stockholders. Moreover, Congressional leaders have recognized that the process of adopting extensive tax legislation in a short amount of time without hearings and substantial time for review is likely to have led to drafting errors, issues needing clarification and unintended consequences that will have to be reviewed in subsequent tax legislation. At this point, it is not clear when Congress will address these issues or when the Internal Revenue Service will issue administrative guidance on the changes made in the Tax Cuts and Jobs Act.


As a result of the changes to U.S. federal tax laws implemented by the Tax Cuts and Jobs Act, our taxable income and the amount of distributions to our stockholders required in order to maintain our REIT status, and our relative tax advantage as a REIT, may significantly change. The long-term impact of the Tax Cuts and Jobs Act on the overall economy, government revenues, our tenants, us, and the real estate industry cannot be reliably predicted at this early stage of the new law's implementation. Furthermore, the Tax Cuts and Jobs Act may negatively impact certain of our tenants' operating results, financial condition and future business


9

Table of Contents


plans. There can be no assurance that the Tax Cuts and Jobs Act will not negatively impact our operating results, financial condition and future business operations.


Future changes to tax laws may adversely affect the Company either directly through changes to the taxation of the REIT, its subsidiaries or its stockholders or indirectly through changes which adversely affect its tenants, i.e. pending legislation in Hawaii. These changes could have an adverse effect on an investment in our shares or on the market value or the resale potential of our assets. Not all states automatically conform to changes in the Code. Some states use the legislative process to decide whether it is in their best interests to conform or not to various provisions of the Code. This could increase the complexity of our compliance efforts, increase compliance costs, and may subject us to additional taxes and audit risk.


An ownership limit, certain anti-takeover defenses and applicable law may hinder any attempt to acquire us


Our amended and restated certificate of incorporation and amended and restated bylaws contain the following limitations.


The ownership limit


In order to protect our REIT status, our certificate of incorporation provides the following three restrictions on transfer:


No one person may own more than 9.9% of the outstanding number or value. This ensures we meet the REIT requirement that not more than 50% in value of the outstanding shares of our capital stock may be owned, directly or indirectly by five or fewer "individuals" at any time during the last half of a taxable year.


No person can acquire shares that would result in outstanding shares being beneficially owned by fewer than 100 persons. This ensures we meet the REIT requirement that there be at least 100 stockholders.


No person can transfer shares that would cause us or our subsidiaries to constructively own 10% or more of the ownership interests in a tenant. This protects against having certain rent be treated as "related party" rent and thereby having such rent be non-qualifying income for purposes of the REIT tests.


Our Board of Directors has the ability to provide a waiver from these ownership restrictions. Any attempt to own or transfer shares or any of our other shares of beneficial interest in violation of these restrictions may result in the transfer being automatically void. Our charter provides that shares in excess of the ownership limits will be transferred to a trust for the exclusive benefit of a charitable beneficiary. As of November 11, 2017, Brookfield's ownership of the Company is 34.6%, which is stated in their Form 13D filed on the same date.


Selected provisions of our charter documents


Our charter authorizes the board of directors:


to cause us to issue additional authorized but unissued shares of common stock or preferred stock;


to classify or reclassify, in one or more series, any unissued preferred stock; and


to set the preferences, rights and other terms of any classified or reclassified stock that we issue.


Selected provisions of our bylaws


Our amended and restated bylaws contain the following limitations:


the inability of stockholders to act by written consent;


restrictions on the ability of stockholders to call a special meeting without 15% or more of the voting power of the issued and outstanding shares entitled to vote generally in the election of directors; and


rules regarding how stockholders may present proposals or nominate directors for election at stockholder meetings.


Selected provisions of Delaware law



10

Table of Contents


We are a Delaware corporation, and Section 203 of the Delaware General Corporation Law applies to us. In general, Section 203 prevents an "interested stockholder" (as defined below), from engaging in a "business combination" (as defined in the statute) with us for three years following the date that person becomes an interested stockholder unless one or more of the following occurs:


before that person became an interested stockholder, our board of directors approved the transaction in which the interested stockholder became an interested stockholder or approved the business combination;


upon completion of the transaction that resulted in the interested stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of our voting stock outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding (but not the outstanding voting stock owned by the interested stockholder) stock held by directors who are also officers of our company and by employee stock plans that do not provide employees with the right to determine confidentially whether shares held under the plan will be tendered in a tender or exchange offer; and


following the transaction in which that person became an interested stockholder, the business combination is approved by our board of directors and authorized at a meeting of stockholders by the affirmative vote of the holders of at least two-thirds of our outstanding voting stock not owned by the interested stockholder.


The statute defines "interested stockholder" as any person that is the owner of 15% or more of our outstanding voting stock or is an affiliate or associate of us and was the owner of 15% or more of our outstanding voting stock at any time within the three-year period immediately before the date of determination.


Each item discussed above may delay, deter or prevent a change in control of our company, even if a proposed transaction is at a premium over the then current market price for our common stock. Further, these provisions may apply in instances where some stockholders consider a transaction beneficial to them. As a result, our stock price may be negatively affected by these provisions.


There is a risk of investor influence over our company that may be adverse to our best interests and those of our other stockholders


Brookfield owns, or manages on behalf of third parties, a significant portion of the shares of our common stock. Brookfield has entered into standstill agreements to limit their influence, the concentration of ownership of our outstanding equity held or managed by Brookfield may make some transactions more difficult or impossible without their support, or more likely with their support. The interests of Brookfield, any other substantial stockholder or any of their respective affiliates could conflict with or differ from our interests or the interests of the holders of our common stock. For example, the concentration of ownership held or managed by Brookfield could delay, defer or prevent a change of control of our company or impede a merger, takeover or other business combination that may otherwise be favorable for us and the other stockholders. Brookfield may also pursue acquisition opportunities that may be complementary to our business, and as a result, those acquisition opportunities may not be available to us. We cannot assure you that the standstill agreements can fully protect against these risks.


Brookfield has the right to designate three directors of our Board of Directors as long as it owns 20% or greater of our outstanding shares as stated under the various agreements made during GGP's emergence from bankruptcy in 2010. As long as Brookfield owns directly or indirectly, a substantial portion of our outstanding shares, subject to the terms of the standstill agreements, it would be able to exert significant influence over us, including:


the composition of our board of directors;

direction and policies, including the appointment and removal of officers;

the determination of incentive compensation, which may affect our ability to retain key employees;

any determinations with respect to mergers or other business combinations;

our acquisition or disposition of assets;

our financing decisions and our capital raising activities;

the payment of dividends;

conduct in regulatory and legal proceedings; and

amendments to our certificate of incorporation.


Some of our directors are involved in other businesses including, without limitation, real estate activities and public and/or private investments and, therefore, may have competing or conflicting interests with us and our board of directors has adopted resolutions renouncing any interest or expectation in any such business opportunities. In addition, our relationship agreement with Brookfield Asset Management Inc. contains significant exclusions from Brookfield's obligation to present opportunities to us.



11

Table of Contents


Certain of our directors have and may in the future have interests in other real estate business activities, and may have control or influence over these activities or may serve as investment advisors, directors or officers. These interests and activities, and any duties to third parties arising from such interests and activities, could divert the attention of such directors from our operations. Additionally, certain of our directors are engaged in investment and other activities in which they may learn of real estate and other related opportunities in their non-director capacities. Our Board of Directors has adopted resolutions applicable to our directors that expressly provide, as permitted by Section 1(17) of the DGCL, that our non-employee directors are not obligated to limit their interests or activities in their non-director capacities or to notify us of any opportunities that may arise in connection therewith, even if the opportunities are complementary to or in competition with our businesses. Accordingly, we have, and investors in our common stock should have, no expectation that we will be able to learn of or participate in such opportunities. Additionally, the relationship agreement with Brookfield Asset Management Inc. contains significant exclusions from Brookfield's obligations to present opportunities to us.


Liquidity Risks


Our indebtedness could adversely affect our financial health and operating flexibility


As of December 31, 2017 , we had $18.6 billion aggregate principal amount of indebtedness outstanding at our proportionate share including $5.6 billion of our share of unconsolidated debt and our Junior Subordinated Notes of $206.2 million . Our indebtedness may have important consequences to us and the value of our equity, including:


limiting our ability to borrow significant additional amounts for working capital, capital expenditures, debt service requirements, execution of our business strategy or other purposes;


limiting our ability to use operating cash flow in other areas of our business or to pay dividends because we must dedicate a portion of these funds to service debt;


increasing our vulnerability to general adverse economic and industry conditions, including increases in interest rates, particularly given the portion of our indebtedness which bears interest at variable rates;


limiting our ability to capitalize on business opportunities and to react to competitive pressures and adverse changes in government regulation; and


giving secured lenders the ability to foreclose on our assets.


Our debt contains restrictions and covenants which may limit our ability to enter into or obtain funding for certain transactions or operate our business


The terms of certain of our debt will require us to satisfy certain customary affirmative and negative covenants and to meet financial ratios and tests, including ratios and tests based on leverage, interest and fixed charge coverage and net worth, or to satisfy similar tests as a precondition to incurring additional debt. We entered into a revolving credit facility in April 2012 that subjects us to such covenants and restrictions. The revolving credit facility was amended in October 2015, and we may draw up to $1.5 billion under it, including the uncommitted accordion feature. In addition, certain of our indebtedness contains restrictions. The covenants and other restrictions under our debt agreements affect, among other things, our ability to:


incur indebtedness;

create liens on assets;

sell assets;

manage our cash flows;

transfer assets to other subsidiaries;

make capital expenditures;

engage in mergers and acquisitions; and

make distributions to equity holders, including holders of our common stock.


In addition, our debt contains certain terms which include restrictive operational and financial covenants and restrictions on the distribution of cash flows from properties serving as collateral for the debt. Fees and cash flow restrictions may affect our ability to fund our on-going operations from our operating cash flows and we may be limited in our operating and financial flexibility and, thus, may be limited in our ability to respond to changes in our business or competitive activities.



12

Table of Contents


We may not be able to refinance, extend or repay our consolidated debt or our portion of indebtedness of our Unconsolidated Real Estate Affiliates


As of December 31, 2017 , our proportionate share of total debt, including the $206.2 million of Junior Subordinated Notes, aggregated $18.6 billion consisting of our consolidated debt, net of noncontrolling interest, of $13.0 billion combined with our share of the debt of our Unconsolidated Real Estate Affiliates ( Note 5 ) of $5.6 billion . Of our proportionate share of total debt, $1.2 billion is recourse to the Company due to guarantees or other security provisions for the benefit of the note holder. There can be no assurance that we, or the joint venture, will be able to refinance or restructure this debt on acceptable terms or otherwise, or that operations of the properties or contributions by us and/or our partners will be sufficient to repay such loans. If we or the joint venture cannot service this debt, we or the joint venture may have to deed property back to the applicable lenders.


We may not be able to raise capital through financing activities


Substantially all of our assets are encumbered by property-level indebtedness; therefore, we may be limited in our ability to raise additional capital through property level or other financings. In addition, our ability to raise additional capital could be limited to refinancing existing secured mortgages before their maturity date which may result in yield maintenance or other prepayment penalties to the extent that the mortgage is not open for prepayment at par.


We may not be able to sell assets timely and at prices we believe are appropriate due to the illiquid nature of real estate


Our ability to sell our properties timely and for an attractive price may be limited. Limitations could be caused by the economic climate, which affects the value of our properties, and by the availability of credit, which could increase the cost and difficulty for potential purchasers to acquire financing. These factors may limit our ability to sell these properties at a price that exceeds the cost of our investment.


FORWARD-LOOKING INFORMATION


Refer to Item 7 .


ITEM 1B.    UNRESOLVED STAFF COMMENTS


None.


ITEM 2.    PROPERTIES


Our investments in real estate as of December 31, 2017 consisted of our interests in 125 retail properties. We generally own the land underlying the properties; however, at certain of our properties, all or part of the underlying land is owned by a third party that leases the land to us pursuant to a long-term ground lease. We manage substantially all of our Consolidated Properties (defined in Note 1 ) and provide management, leasing, and other services to a majority of our Unconsolidated Properties. Information regarding encumbrances on our properties is included here and on Schedule III of this Annual Report.


Mall and freestanding GLA includes in-line mall shop and outparcel retail locations (locations that are not attached to the primary complex of buildings that comprise a mall) and excludes anchors and tenant-owned GLA.


Anchors are frequently department stores whose merchandise appeals to a broad range of shoppers. Anchors generally either own their stores, the land under them and adjacent parking areas, or enter into long-term leases at rates that are generally lower than the rents charged to mall store tenants. We also typically enter into long-term reciprocal agreements with anchors that provide for, among other things, mall and anchor operating covenants and anchor expense participation. The properties in our portfolio receive a smaller percentage of their operating income from anchors than from retail stores (other than anchors) that are typically specialty retailers who lease space in the structure including, or attached to, the primary complex of buildings that comprise a shopping center.










13

Table of Contents


The following sets forth certain information regarding our properties as of December 31, 2017 :


RETAIL PROPERTIES

Property

Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and

Freestanding GLA

Retail

Percentage

Leased

Anchors

Consolidated Retail Properties



1


200 Lafayette

New York, NY

100

%

27,970


27,970


-

%


2


218 W 57th Street

New York, NY

100

%

35.304


35.304


N/A


3


530 Fifth Avenue

New York, NY

90

%

31,263


31,263


100.0

%

Vans, Chase Bank, Duane Reade

4


605 North Michigan Avenue

Chicago, IL

100

%

82.405


82.405


83.4

%

Sephora, Chase, Regus

5


685 Fifth Avenue

New York, NY

97

%

109,190


23,575


100.0

%

Coach, Stuart Weitzman, Tag Heuer

6


830 N. Michigan Ave.

Chicago, IL

100

%

117,411


117,411


100.0

%

Uniqlo, Topshop

7


Apache Mall (1)

Rochester, MN

100

%

782,453


413,337


96.8

%

Herberger's, JCPenney, Macy's

8


Augusta Mall (1)

Augusta, GA

100

%

1,094,498


497,275


98.4

%

Dillard's, JCPenney, Macy's, Sears

9


Baybrook Mall

Friendswood, TX

100

%

1,742,491


924,955


99.7

%

Dillard's, JCPenney, Macy's, Sears

10


Beachwood Place

Beachwood, OH

100

%

983,128


323,805


99.5

%

Dillard's, Nordstrom, Saks Fifth Avenue

11


Bellis Fair

Bellingham, WA

100

%

737,070


398,760


90.8

%

JCPenney, Kohl's, Macy's, Target

12


Boise Towne Square (1)

Boise, ID

100

%

1,210,018


422,061


93.8

%

Dillard's, JCPenney, Macy's, Sears, Kohl's

13


Brass Mill Center

Waterbury, CT

100

%

1,170,712


444,775


97.3

%

Burlington Coat Factory, JCPenney, Macy's, Sears

14


Coastland Center (1)

Naples, FL

100

%

924,171


333,781


95.5

%

Dillard's, Sears, JCPenney, Macy's

15


Columbia Mall

Columbia, MO

100

%

727,516


306,456


88.3

%

Dillard's, JCPenney, Sears, Target

16


Columbiana Centre

Columbia, SC

100

%

801,544


295,514


98.1

%

Belk, Dillard's, JCPenney

17


Coral Ridge Mall

Coralville, IA

100

%

1,031,887


589,522


99.2

%

Dillard's, JCPenney, Target, Younkers

18


Coronado Center (1)

Albuquerque, NM

100

%

1,098,083


511,446


99.6

%

Sears, JCPenney, Kohl's, Macy's

19


Crossroads Center

St. Cloud, MN

100

%

901,140


377,698


95.5

%

JCPenney, Macy's, Sears, Target

20


Cumberland Mall

Atlanta, GA

100

%

1,038,892


538,317


99.7

%

Sears, Macy's

21


Deerbrook Mall

Humble, TX

100

%

1,293,852


640,312


99.5

%

Dillard's, JCPenney, Macy's, Sears

22


Eastridge Mall

Casper, WY

100

%

570,955


281,159


83.3

%

JCPenney, Macy's, Sears, Target

23


Fashion Place (1)

Murray, UT

100

%

966,323


467,089


99.9

%

Dillard's, Nordstrom

24


Four Seasons Town Centre

Greensboro, NC

100

%

964,074


458,316


99.4

%

Dillard's, JCPenney

25


Fox River Mall

Appleton, WI

100

%

1,185,248


590,334


97.0

%

JCPenney, Macy's, Sears, Target, Younkers

26


Glenbrook Square

Fort Wayne, IN

100

%

1,206,129


429,259


93.9

%

JCPenney, Macy's, Sears, Carson's

27


Governor's Square (1)

Tallahassee, FL

100

%

1,027,114


335,509


93.7

%

Dillard's, JCPenney, Macy's, Sears

28


Grand Teton Mall

Idaho Falls, ID

100

%

630,621


213,422


93.7

%

Dillard's, JCPenney, Macy's, Sears

29


Greenwood Mall

Bowling Green, KY

100

%

847,770


418,717


98.0

%

Dillard's, JCPenney, Sears, Belk

30


Hulen Mall

Ft. Worth, TX

100

%

988,763


392,193


98.0

%

Dillard's, Macy's, Sears


14

Table of Contents


Property

Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and

Freestanding GLA

Retail

Percentage

Leased

Anchors

31


Jordan Creek Town Center

West Des Moines, IA

100

%

1,350,664


737,702


98.4

%

Dillard's, Younkers

32


Lynnhaven Mall

Virginia Beach, VA

100

%

1,178,743


647,351


97.4

%

Dillard's, JCPenney, Macy's

33


Mall of Louisiana

Baton Rouge, LA

100

%

1,557,764


608,500


98.5

%

Dillard's, Dillard's Men's & Home, JCPenney, Macy's, Sears

34


Mall St. Matthews

Louisville, KY

100

%

1,015,858


501,723


95.6

%

Dillard's, Dillard's Men's & Home, JCPenney

35


Market Place Shopping Center

Champaign, IL

100

%

875,900


491,086


99.0

%

Bergner's, JCPenney, Macy's

36


Mayfair

Wauwatosa, WI

100

%

1,599,104


636,803


98.7

%

Boston Store, Macy's, Nordstrom

37


Meadows Mall

Las Vegas, NV

100

%

945,341


308,488


96.4

%

Dillard's/Curacao, JCPenney, Macy's, Sears

38


Mondawmin Mall

Baltimore, MD

100

%

461,972


388,054


97.6

%

39


Neshaminy Mall

Bensalem, PA

100

%

1,015,977


381,796


95.7

%

Boscov's, Sears

40


North Point Mall

Alpharetta, GA

100

%

1,327,634


424,633


92.3

%

Dillard's, JCPenney, Macy's, Sears, Von Maur

41


North Star Mall

San Antonio, TX

100

%

1,247,018


517,696


98.4

%

Dillard's, JCPenney, Macy's, Saks Fifth Avenue

42


Northridge Fashion Center

Northridge, CA

100

%

1,494,437


669,994


98.1

%

JCPenney, Macy's, Sears

43


Northtown Mall (1)

Spokane, WA

100

%

921,872


437,363


95.8

%

JCPenney, Kohl's, Macy's, Sears

44


Oak View Mall

Omaha, NE

100

%

859,309


255,123


87.0

%

Dillard's, JCPenney, Sears, Younkers

45


Oakwood Center

Gretna, LA

100

%

911,320


397,292


96.9

%

Dillard's, JCPenney

46


Oakwood Mall

Eau Claire, WI

100

%

821,994


404,149


97.4

%

JCPenney, Sears, Younkers

47


Oglethorpe Mall

Savannah, GA

100

%

934,396


397,812


94.9

%

Belk, JCPenney, Macy's, Sears

48


Oxmoor Center (1)

Louisville, KY

94

%

912,426


345,216


94.5

%

Macy's, Sears, Von Maur

49


Paramus Park (1)

Paramus, NJ

100

%

764,996


305,939


99.3

%

Sears, Macy's

50


Park City Center

Lancaster, PA

100

%

1,428,471


525,306


97.4

%

Bon Ton, Boscov's, JCPenney, Kohl's, Sears

51


Park Place

Tucson, AZ

100

%

1,052,910


471,453


99.7

%

Dillard's, Macy's, Sears

52


Peachtree Mall

Columbus, GA

100

%

820,952


385,737


95.7

%

Dillard's, JCPenney, Macy's

53


Pecanland Mall

Monroe, LA

100

%

963,264


347,828


99.1

%

Belk, Burlington Coat Factory, Dillard's, JCPenney, Sears

54


Pembroke Lakes Mall

Pembroke Pines, FL

100

%

1,176,379


395,104


97.8

%

55


Pioneer Place (1)

Portland, OR

100

%

319,535


319,535


88.9

%


56


Prince Kuhio Plaza (1)

Hilo, HI

100

%

452,911


266,491


92.8

%

Macy's, Sears

57


Providence Place (1)

Providence, RI

94

%

1,155,360


717,736


98.6

%

Macy's, Nordstrom

58


Quail Springs Mall

Oklahoma City, OK

100

%

971,141


451,245


97.1

%

Dillard's, JCPenney, Von Maur

59


Ridgedale Center

Minnetonka, MN

100

%

1,166,226


365,286


97.0

%

Sears, JCPenney, Macy's, Nordstrom

60


Riverchase Galleria

Hoover, AL

86

%

1,476,095


536,037


98.4

%

Belk, JCPenney, Macy's, Sears, Von Maur

61


River Hills Mall

Mankato, MN

100

%

718,613


354,671


97.1

%

Herberger's, JCPenney, Target


15

Table of Contents


Property

Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and

Freestanding GLA

Retail

Percentage

Leased

Anchors

62


Rivertown Crossings

Grandville, MI

100

%

1,273,370


637,745


97.0

%

JCPenney, Kohl's, Macy's, Sears, Younkers

63


Sooner Mall

Norman, OK

100

%

504,208


237,303


95.4

%

Dillard's, JCPenney, Sears

64


Southwest Plaza (1)

Littleton, CO

100

%

1,316,898


676,554


99.3

%

Dillard's, JCPenney, Macy's, Sears

65


Spokane Valley Mall (1)

Spokane, WA

100

%

867,261


351,650


95.7

%

JCPenney, Macy's, Sears

66


Staten Island Mall

Staten Island, NY

100

%

1,388,609


648,095


99.3

%

Sears, Macy's, JCPenney

67


Stonestown Galleria

San Francisco, CA

100

%

836,697


408,404


99.5

%

Nordstrom, Macy's

68


The Crossroads

Portage, MI

100

%

768,280


265,319


94.5

%

Burlington Coat Factory, JCPenney, Macy's, Sears

69


The Gallery at Harborplace

Baltimore, MD

100

%

366,787


98,497


96.8

%

70


The Maine Mall

South Portland, ME

100

%

944,466


445,360


99.7

%

JCPenney, Macy's, Sears

71


The Mall in Columbia

Columbia, MD

100

%

1,421,966


621,798


99.2

%

Sears, JCPenney, Lord & Taylor, Macy's, Nordstrom

72


The Oaks Mall

Gainesville, FL

100

%

906,791


348,924


96.9

%

Belk, Dillard's, JCPenney, Macy's, Sears

73


The Parks Mall at Arlington

Arlington, TX

100

%

1,509,519


760,574


100.0

%

Dillard's, JCPenney, Macy's, Sears

74


The Shoppes at Buckland Hills

Manchester, CT

100

%

1,063,932


551,321


98.1

%

JCPenney, Macy's, Macy's Men's & Home, Sears

75


The Shops at La Cantera

San Antonio, TX

75

%

1,320,654


619,994


98.6

%

Dillard's, Macy's, Neiman Marcus, Nordstrom

76


The Streets at Southpoint

Durham, NC

94

%

1,326,544


600,197


98.7

%

Belk, JCPenney, Macy's, Nordstrom, Sears

77


The Woodlands Mall

Woodlands, TX

100

%

1,455,040


700,021


99.4

%

Dillard's, JCPenney, Macy's, Nordstrom

78


Town East Mall

Mesquite, TX

100

%

1,223,098


413,712


98.1

%

Dillard's, JCPenney, Macy's, Sears

79


Tucson Mall (1)

Tucson, AZ

100

%

1,257,044


579,681


98.0

%

Dillard's, JCPenney, Macy's, Sears

80


Tysons Galleria (1)

McLean, VA

100

%

806,851


294,918


95.8

%

Neiman Marcus, Saks Fifth Avenue, Macy's

81


Valley Plaza Mall

Bakersfield, CA

100

%

1,184,357


527,389


99.6

%

Sears, JCPenney, Macy's, Target

82


Visalia Mall

Visalia, CA

100

%

435,498


178,498


98.4

%

JCPenney, Macy's

83


Westlake Center (1)

Seattle, WA

100

%

133,132


133,132


97.6

%

Saks Off Fifth

84


Westroads Mall

Omaha, NE

100

%

1,060,005


530,969


97.2

%

85


White Marsh Mall

Baltimore, MD

100

%

1,166,400


443,045


97.8

%

JCPenney, Macy's, Macy's Home Store, Sears, Boscov's

86


Willowbrook

Wayne, NJ

100

%

1,513,060


483,000


97.9

%

Bloomingdale's, Sears, Lord & Taylor, Macy's

87


Woodbridge Center

Woodbridge, NJ

100

%

1,653,475


636,801


96.1

%

Boscov's, JCPenney, Lord & Taylor, Macy's, Sears

Total Consolidated Retail Properties

83,930,519


37,107,990


Unconsolidated Retail Properties

88


85 Fifth Avenue

New York, NY

50

%

12,946


12,946


100.0

%

Anthropologie

89


522 Fifth Avenue

New York, NY

10

%

9.893


9.893


N/A


90


730 Fifth Avenue

New York, NY

50

%

58,147


25,475


100.0

%

Bulgari, Mikimoto, Piaget, Zenga


16

Table of Contents


Property

Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and

Freestanding GLA

Retail

Percentage

Leased

Anchors

91


Ala Moana Center (1)

Honolulu, HI

63

%

2,635,137


1,243,385


93.9

%

Macy's, Neiman Marcus, Saks Off Fifth, Target, Bloomingdale's, Nordstrom

92


Alderwood

Lynnwood, WA

50

%

1,151,921


584,695


99.2

%

JCPenney, Macy's, Nordstrom

93


Altamonte Mall

Altamonte Springs, FL

50

%

1,152,362


473,814


98.2

%

Dillard's, Sears, JCPenney, Macy's

94


Bayside Marketplace (1)

Miami, FL

12

%

207,890


206,787


86.1

%


95


Bridgewater Commons

Bridgewater, NJ

35

%

1,008,657


411,896


99.0

%

Bloomingdale's, Lord & Taylor, Macy's

96


Carolina Place

Pineville, NC

50

%

1,090,328


416,826


97.6

%

Belk, Dillard's, JCPenney, Sears

97


Christiana Mall (1)

Newark, DE

50

%

1,267,366


626,054


99.6

%

98


Clackamas Town Center

Happy Valley, OR

50

%

1,411,512


636,670


97.8

%

JCPenney, Macy's, Macy's Home Store, Nordstrom, Sears

99


Fashion Show (1)

Las Vegas, NV

50

%

1,876,810


843,522


98.7

%

Dillard's, Macy's, Macy's Men's, Neiman Marcus, Nordstrom, Saks Fifth Avenue

100


First Colony Mall

Sugar Land, TX

50

%

1,172,485


553,437


99.1

%

Dillard's, Dillard's Men's & Home, JCPenney, Macy's

101


Florence Mall

Florence, KY

50

%

930,570


378,163


92.1

%

JCPenney, Macy's, Macy's Home Store, Sears

102


Galleria at Tyler (1)

Riverside, CA

50

%

1,026,293


558,085


99.4

%

JCPenney, Macy's, Nordstrom

103


Glendale Galleria (1)

Glendale, CA

50

%

1,475,403


507,171


98.4

%

Bloomingdale's, JCPenney, Macy's, Target

104


Kenwood Towne Centre (1)

Cincinnati, OH

50

%

1,160,805


519,484


97.7

%

Dillard's, Macy's, Nordstrom

105


Miami Design District

Miami, FL

22

%

848,256


772,419


62.9

%

Gucci, Bulgari, Fendi, Hermes, Louis Vuitton, Prada, Valentino

106


Mizner Park (1)

Boca Raton, FL

47

%

511,838


170,867


97.0

%

Lord & Taylor

107


Natick Mall

Natick, MA

50

%

1,680,199


927,107


98.3

%

Lord & Taylor, Macy's, Sears, Neiman Marcus, Nordstrom

108


Northbrook Court

Northbrook, IL

50

%

1,014,027


477,750


97.4

%

Lord & Taylor, Macy's, Neiman Marcus

109


Oakbrook Center (1)

Oak Brook, IL

48

%

2,457,186


1,151,083


95.4

%

Sears, Lord & Taylor, Macy's, Neiman Marcus, Nordstrom

110


Otay Ranch Town Center

Chula Vista, CA

50

%

654,578


514,578


89.2

%

Macy's

111


Park Meadows

Lone Tree, CO

35

%

1,574,044


751,044


97.1

%

Dillard's, JCPenney, Macy's, Nordstrom

112


Perimeter Mall

Atlanta, GA

50

%

1,553,350


500,076


97.7

%

Dillard's, Macy's, Nordstrom, Von Maur

113


Pinnacle Hills Promenade

Rogers, AR

50

%

1,006,999


355,847


93.2

%

Dillard's, JCPenney

114


Plaza Frontenac

St. Louis, MO

55

%

485,074


224,361


94.5

%

Neiman Marcus, Saks Fifth Avenue

115


Saint Louis Galleria

St. Louis, MO

74

%

1,180,297


466,245


98.6

%

Dillard's, Macy's, Nordstrom


17

Table of Contents


Property

Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and

Freestanding GLA

Retail

Percentage

Leased

Anchors

116


Stonebriar Centre

Frisco, TX

50

%

1,706,864


841,672


98.5

%

Dillard's, JCPenney, Macy's, Nordstrom, Sears

117


The Grand Canal Shoppes (1)

Las Vegas, NV

50

%

750,534


629,200


98.8

%

Barneys New York

118


The Shops at The Bravern

Bellevue, WA

40

%

292,594


167,957


87.8

%

Life Time, Neiman Marcus

119


The Shoppes at River Crossing

Macon, GA

50

%

743,624


410,405


98.2

%

Belk, Dillard's

120


Towson Town Center

Towson, MD

35

%

1,023,619


604,490


96.2

%

Macy's, Nordstrom

121


One Union Square

San Francisco, CA

50

%

41,715


22,208


100.0

%

Bulgari

122


Shops at Merrick Park (1)

Coral Gables, FL

55

%

845,733


414,470


98.6

%

Neiman Marcus, Nordstrom

123


Water Tower Place

Chicago, IL

47

%

795,745


410,808


97.8

%

Macy's

124


Whaler's Village

Lahaina, HI

50

%

116,587


107,157


100.0

%


125


Willowbrook Mall (1)

Houston, TX

50

%

1,522,888


538,516


97.9

%

Dillard's, JCPenney, Macy's, Macy's Men's, Sears

Total Unconsolidated Retail Properties

38,454,276


18,466,563


Total Retail Properties

122,384,794


55,574,553


OTHER RETAIL PROPERTIES

Property Count

Property Name

Location

GGP

Ownership

Total GLA

Mall and Freestanding

GLA

Retail

Percentage

 Leased

Anchors

126


Shopping Leblon

Rio de Janeiro, Brazil

35

%

256,045


256,045


99.5

%

Total Other Retail

256,045


256,045


_______________________________________________________________________________

(1)    A portion of the property is subject to a ground lease.


MORTGAGES, NOTES AND OTHER DEBT


The following table sets forth certain information regarding the mortgages and other indebtedness encumbering our consolidated properties and our Unconsolidated Real Estate Affiliates, as well as our unsecured corporate debt (dollars in thousands).

Name

GGP

Ownership

Proportionate

Balance (1)

Maturity

Year (2)

Proportionate Balloon

Pmt at

Maturity

Interest

Rate

Parent

Recourse

as of

12/31/2017 (3)

Fixed Rate



Consolidated Property Level



The Gallery at Harborplace - Other

100%

$

1,126


2018

$

190


6.05%

 No

Hulen Mall

100%

120,583


2018

118,702


4.25%

 No

Governor's Square

100%

67,595


2019

66,488


6.69%

 No

Oak View Mall

100%

75,707


2019

74,467


6.69%

 No

Coronado Center

100%

185,646


2019

180,278


3.50%

 Yes - Partial

Park City Center

100%

177,505


2019

172,224


5.34%

 No

Fashion Place

100%

226,730


2020

226,730


3.64%

 No

Mall St. Matthews

100%

180,610


2020

170,305


2.72%

 No

Town East Mall

100%

160,270


2020

160,270


3.57%

 No

Tucson Mall

100%

246,000


2020

246,000


4.01%

 No

Visalia Mall

100%

74,000


2020

74,000


3.71%

 No

Tysons Galleria

100%

300,081


2020

282,081


4.06%

 No

The Mall in Columbia

100%

335,658


2020

316,928


3.95%

 No

Northridge Fashion Center

100%

224,303


2021

207,503


5.10%

 No

Deerbrook Mall

100%

138,049


2021

127,934


5.25%

 No


18

Table of Contents


Name

GGP

Ownership

Proportionate

Balance (1)

Maturity

Year (2)

Proportionate Balloon

Pmt at

Maturity

Interest

Rate

Parent

Recourse

as of

12/31/2017 (3)

White Marsh Mall

100%

190,000


2021

190,000


3.66%

 No

Park Place

100%

179,359


2021

165,815


5.18%

 No

Providence Place

94%

325,514


2021

302,577


5.65%

 No

Fox River Mall

100%

168,887


2021

156,373


5.46%

 No

Oxmoor Center

94%

80,852


2021

74,781


5.37%

 No

Rivertown Crossings

100%

152,619


2021

141,356


5.52%

 No

Westlake Center - Land

100%

2,437


2021

2,437


12.90%

 Yes - Full

Bellis Fair

100%

84,966


2022

77,060


5.23%

 No

The Shoppes at Buckland Hills

100%

118,557


2022

107,820


5.19%

 No

The Gallery at Harborplace

100%

75,084


2022

68,096


5.24%

 No

The Streets at SouthPoint

94%

230,041


2022

207,909


4.36%

 No

Spokane Valley Mall

100%

57,199


2022

51,312


4.65%

 No

Greenwood Mall

100%

62,581


2022

57,469


4.19%

 No

North Star Mall

100%

305,868


2022

270,113


3.93%

 No

Coral Ridge Mall

100%

106,825


2022

98,394


5.71%

 No

The Oaks Mall

100%

126,860


2022

112,842


4.55%

 No

Westroads Mall

100%

143,288


2022

127,455


4.55%

 No

Coastland Center

100%

117,253


2022

102,621


3.76%

 No

Pecanland Mall

100%

85,551


2023

75,750


3.88%

 No

Crossroads Center (MN)

100%

96,886


2023

83,026


3.25%

 No

Cumberland Mall

100%

160,000


2023

160,000


3.67%

 No

The Woodlands

100%

240,352


2023

207,057


5.04%

 No

Meadows Mall

100%

146,354


2023

118,726


3.96%

 No

Oglethorpe Mall

100%

150,000


2023

136,166


3.90%

 No

Prince Kuhio Plaza

100%

41,439


2023

35,974


4.10%

 No

Augusta Mall

100%

170,000


2023

170,000


4.36%

 No

Staten Island Mall

100%

242,783


2023

206,942


4.77%

 No

Stonestown Galleria

100%

180,000


2023

164,720


4.39%

 No

Boise Towne Square

100%

124,982


2023

106,372


4.79%

 No

The Crossroads (MI)

100%

93,275


2023

80,833


4.42%

 No

Jordan Creek Town Center

100%

205,374


2024

177,448


4.37%

 No

Woodbridge Center

100%

247,604


2024

220,726


4.8%

 No

The Maine Mall

100%

235,000


2024

235,000


4.66%

 No

Baybrook Mall

100%

242,182


2024

212,423


5.52%

 No

The Parks Mall at Arlington

100%

242,251


2024

212,687


5.57%

 No

Beachwood Place

100%

217,078


2025

184,350


3.94%

 No

Pembroke Lakes Mall

100%

260,000


2025

260,000


3.56%

 No

Valley Plaza Mall

100%

240,000


2025

206,847


3.75%

 No

Willowbrook Mall

100%

360,000


2025

360,000


3.55%

 No

Boise Towne Plaza

100%

19,205


2025

16,006


4.13%

 No

Paramus Park

100%

120,000


2025

120,000


4.07%

 No

Glenbrook Square

100%

161,778


2025

137,791


4.27%

 No

Peachtree Mall

100%

77,462


2025

59,269


3.94%

 No

North Point Mall

100%

250,000


2026

218,205


4.54%

 No

The Shops at La Cantera

75%

262,500


2027

262,500


3.6%

 No

Mall of Louisiana

100%

325,000


2027

281,575


3.98%

 No

Providence Place - Other

94%

31,118


2028

2,247


7.75%

 No

Consolidated Property Level

10,270,227


9,451,170


4.41%

Unconsolidated Property Level

Plaza Frontenac

55%

$

28,600


2018

$

28,600


3.04%

 No


19

Table of Contents


Name

GGP

Ownership

Proportionate

Balance (1)

Maturity

Year (2)

Proportionate Balloon

Pmt at

Maturity

Interest

Rate

Parent

Recourse

as of

12/31/2017 (3)

Saint Louis Galleria

74%

158,262


2018

158,262


3.44%

 No

The Grand Canal Shoppes

50%

313,125


2019

313,125


4.24%

 No

First Colony Mall

50%

87,535


2019

84,321


4.5%

 No

Natick Mall

50%

217,061


2019

209,699


4.60%

 No

Oakbrook Center

48%

202,725


2020

202,725


3.66%

 No

Christiana Mall

50%

113,747


2020

108,697


5.10%

 No

Water Tower Place

47%

176,837


2020

171,026


4.34%

 No

Kenwood Towne Centre

70%

146,791


2020

137,191


5.37%

 No

Whaler's Village

50%

40,000


2021

40,000


5.42%

 No

Shops at Merrick Park

55%

92,079


2021

85,797


5.73%

 No

Willowbrook Mall (TX)

50%

96,131


2021

88,965


5.13%

 No

Northbrook Court

50%

61,939


2021

56,811


4.25%

 No

Fashion Show - Other

50%

1,704


2021

788


6.06%

 Yes - Full

Ala Moana Center

63%

875,000


2022

875,000


4.23%

 No

Florence Mall

50%

45,000


2022

45,000


4.15%

 No

Clackamas Town Center

50%

108,000


2022

108,000


4.18%

 No

Bridgewater Commons

35%

105,000


2022

105,000


3.34%

 No

The Shoppes at River Crossing

50%

38,675


2023

35,026


3.75%

 No

Carolina Place

50%

85,176


2023

75,542


3.84%

 No

One Union Square

50%

25,000


2023

25,000


5.12%

 No

Galleria at Tyler

50%

89,851


2023

76,716


5.05%

 No

Park Meadows

35%

126,000


2023

126,000


4.60%

 No

Stonebriar Centre

50%

139,196


2024

120,886


4.05%

 No

Fashion Show

50%

417,500


2024

417,500


4.03%

 No

Pinnacle Hills Promenade

50%

57,920


2025

48,805


4.13%

 No

Altamonte Mall

50%

80,000


2025

69,045


3.72%

 No

Alderwood

50%

168,971


2025

138,693


3.48%

 No

Towson Town Center

35%

113,761


2025

97,713


3.82%

 No

Perimeter Mall

50%

137,500


2026

137,500


3.96%

 No

Glendale Galleria

50%

215,000


2026

190,451


4.06%

 No

Baybrook Expansion

53%

74,200


2027

74,200


3.77%

No

Unconsolidated Property Level

4,638,286


4,452,084


4.22%

Total Fixed Rate Debt

14,908,513


13,903,254


4.35%

Variable Rate

Consolidated Property Level

Columbia Mall

100%

$

100,000


2018

$

100,000


Libor + 175 bps

 Yes - Full

Market Place Shopping Center

100%

113,425


2018

113,425


Libor + 240 bps

 No

Lynnhaven Mall

100%

235,000


2019

235,000


Libor + 185 bps

 No

830 North Michigan

100%

85,000


2019

85,000


Libor + 160 bps

 No

685 Fifth Avenue

97%

329,902


2019

329,902


Libor + 275 bps

 No

Westlake Center

100%

42,500


2019

42,500


Libor + 230 bps

 No

200 Lafayette

100%

33,000


2019

33,000


Libor + 250 bps

 Yes - Partial

530 Fifth Avenue

90%

99,253


2021

99,253


Libor + 325 bps

 No

Brass Mill Center (4)

100%

66,127


2021

63,179


Libor + 175 bps

 Yes - Partial

Columbiana Centre (4)

100%

123,651


2021

118,140


Libor + 175 bps

 Yes - Partial

Eastridge (4)

100%

43,009


2021

41,092


Libor + 175 bps

 Yes - Partial

Four Seasons (4)

100%

31,004


2021

29,622


Libor + 175 bps

 Yes - Partial

Grand Teton Mall (4)

100%

45,160


2021

43,147


Libor + 175 bps

 Yes - Partial


20

Table of Contents


Name

GGP

Ownership

Proportionate

Balance (1)

Maturity

Year (2)

Proportionate Balloon

Pmt at

Maturity

Interest

Rate

Parent

Recourse

as of

12/31/2017 (3)

Mayfair (4)

100%

345,686


2021

330,278


Libor + 175 bps

 Yes - Partial

Mondawmin Mall (4)

100%

84,691


2021

80,916


Libor + 175 bps

 Yes - Partial

North Town Mall (4)

100%

86,018


2021

82,184


Libor + 175 bps

 Yes - Partial

Oakwood (4)

100%

70,535


2021

67,391


Libor + 175 bps

 Yes - Partial

Oakwood Center (4)

100%

86,287


2021

82,441


Libor + 175 bps

 Yes - Partial

Pioneer Place (4)

100%

126,339


2021

120,708


Libor + 175 bps

 Yes - Partial

River Hills Mall (4)

100%

70,576


2021

67,430


Libor + 175 bps

 Yes - Partial

Sooner Mall (4)

100%

71,445


2021

68,260


Libor + 175 bps

 Yes - Partial

Southwest Plaza (4)

100%

114,834


2021

109,716


Libor + 175 bps

 Yes - Partial

Consolidated Property Level

2,403,442


2,342,584


3.39%

Unconsolidated Property Level

Ala Moana Construction Loan (5)

63%

$

257,916


2019

$

257,916


Libor + 175 bps

 Yes - Partial

Miami Design District

22%

144,487


2019

144,390


Libor + 250 bps

 No

522 Fifth Avenue

10%

9,188


2019

9,188


Libor + 250 bps

 No

Bayside Marketplace

12%

30,000


2020

30,000


Libor + 205 bps

 No

730 Fifth Avenue (6)

37%

457,750


2020

457,750


Libor + 263 bps

 No

The Shops at The Bravern

40%

23,680


2020

22,560


Libor + 225 bps

 No

85 Fifth Avenue

50%

30,000


2021

30,000


Libor + 275 bps

 No

Unconsolidated Property Level

953,021


951,804


4.30%

Consolidated Corporate

Junior Subordinated Notes Due 2036

100%

$

206,200


2036

$

206,200


Libor + 145 bps

  Yes - Full

Consolidated Corporate

206,200


206,200


2.83%

Total Variable Rate Debt

3,562,663


3,500,588


3.60%

Total (7)

18,471,176


17,403,842


4.21%

_______________________________________________________________________________

(1)

Proportionate share (see Item 7 ) for Consolidated Properties presented exclusive of non-controlling interests. See reconciliation to our consolidated mortgages, notes and loans payable below.

(2)

Assumes that all maturity extensions are exercised.

(3)

Total recourse to GGP or its subsidiaries of approximately $1.2 billion, excluding the corporate revolver.

(4)

Properties provide mortgage collateral as guarantors for $1.4 billion corporate borrowing and are cross collateralized.

(5)

Reflects the amount drawn as of December 31, 2017 on the $430.0 million construction loan ($268.8 million at share).

(6)

Per the joint venture agreement approximately $915 million of the total property debt is associated with the retail units and approximately $335 million is associated with the upper units. GGP owns a 50% equity interest in the retail units, and as a result GGP's pro rata share of the property debt is approximately $458 million or 37%.

(7)

Reflects amortization for the period subsequent to December 31, 2017.














21

Table of Contents


Below is a reconciliation of our proportionate share of mortgages, notes and loans payable (from above) to our consolidated mortgages, notes and loans payable per our Consolidated Balance Sheet as of December 31, 2017 (dollars in thousands).

Total Maturities and Amortization, from above

$

18,471,176


Debt related to solar projects and other

49,543


Proportionate Portfolio Debt

18,520,719


Deferred financing costs, market rate adjustments and other, net

(49,371

)

Junior Subordinated Notes Due 2036

(206,200

)

Proportionate Mortgages, Notes and Loans Payable

$

18,265,148


GGP Share of Unconsolidated Real Estate Affiliates

(5,604,772

)

Noncontrolling Interests

172,083


Consolidated GAAP Mortgages, Notes and Loans Payable

$

12,832,459



Lease Expiration Schedule


The following table indicates various lease expiration information related to our retail properties owned as of December 31, 2017 . The table excludes expirations and rental revenue from temporary tenants and tenants that pay percent-in-lieu rent. See " Note 2 -Summary of Significant Accounting Policies" for our accounting policies for revenue recognition from our tenant leases and " Note 9 -Rentals Under Operating Leases" for the future minimum rentals of our operating leases for the consolidated properties (dollars in thousands).

Year

Number of

Expiring

Leases

Expiring GLA

at 100%

Percent of

Total

Expiring

Rent

Expiring

Rent ($psf)

Specialty Leasing

992


1,832


3.4%

$

44,150


$

24.10


2018

1,982


6,037


11.3%

367,624


60.90


2019

1,750


6,419


12.0%

353,389


55.06


2020

1,475


4,745


8.9%

276,164


58.20


2021

1,290


4,624


8.6%

294,367


63.66


2022

1,318


5,290


9.9%

301,631


57.02


2023

1,038


4,406


8.2%

298,945


67.85


2024

868


4,060


7.6%

311,427


76.71


2025

966


4,450


8.3%

350,043


78.67


Subsequent

2,130


11,753


21.9%

770,826


65.59


Total

13,809


53,614


100.0%

$

3,368,568


$

62.83


Vacant Space

150


1,833


Mall and Freestanding GLA

13,959


55,447



ITEM 3.    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. 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 4.    MINE SAFETY DISCLOSURES


Not applicable.



22

Table of Contents


PART II


ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES


See Note 12 for information regarding shares of our common stock that may be issued under our equity compensation plans as of December 31, 2017 and Note 10 for information regarding redemptions of the common units of GGP Operating Partnership, L.P. held by limited partners (the "Common Units") for common stock.


The following line graph sets forth the cumulative total returns on a $100 investment in each of our common stock, S&P 500 and the FTSE National Association of REIT-Equity REITs from inception through December 31, 2017 .


Total Return Performance

Inception to December 2017


As Of

November 9, 2010

December 31, 2010

December 31, 2011

December 31, 2012

December 31, 2013

December 31, 2014

December 31, 2015

December 31, 2016

December 31, 2017

GGP Inc. 

Cum $

100


115


115


160


166


238


236


226


219


Return %

15.12


14.79


59.73


65.52


138.10


136.45


125.75


119.09


FTSE NAREIT Equity REIT Index

Cum $

100


102


111


131


134


174


180


195


201


Return %

2.32


10.80


30.81


34.04


74.44


80.01


95.35


100.67


S&P 500 Index

Cum $

100


104


106


123


163


185


188


210


256


Return %

3.96


6.15


23.14


63.02


85.34


87.90


110.37


156.30







23

Table of Contents


The following table summarizes the quarterly high and low sales prices of our common stock on the NYSE for 2017 and 2016 .

Stock Price

Quarter Ended

High

Low

2017



December 31

$

24.23


$

18.83


September 30

24.12


20.31


June 30

24.37


21.05


March 31

26.21


22.34


2016

December 31

$

27.43


$

23.89


September 30

32.10


27.29


June 30

29.92


26.02


March 31

30.30


24.43



The following table summarizes distributions per share of our common stock.

Declaration Date

Record Date

Payment Date

Dividend

Per Share

2018

February 7

April 13, 2018

April 30, 2018

$

0.22


2017

October 31

December 15, 2017

January 5, 2018

$

0.22


August 2

October 13, 2017

October 31, 2017

0.22


May 1

July 13, 2017

July 28, 2017

0.22


January 30

April 13, 2017

April 28, 2017

0.22


2016

December 13

December 27, 2016

January 27, 2017

$

0.26


October 31

December 15, 2016

January 6, 2017

0.22


August 1

October 14, 2016

October 31, 2016

0.20


May 2

July 15, 2016

July 29, 2016

0.19


February 1

April 15, 2016

April 29, 2016

0.19



Recent Sales of Unregistered Securities and Repurchase of Shares


The following table provides information with respect to the stock repurchases made by GGP during the year ended December 31, 2017 :

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

March 2017

2,569,605


$

23.16


2,569,605


$

402,280,147


May 2017

796,371


$

21.90


796,371


$

384,840,711


August 2017

6,324,240


$

21.22


6,324,240


$

250,614,062


September 2017

2,960,775


$

21.12


2,960,775


$

188,072,423


Total

12,650,991


$

21.64


12,650,991


_______________________________________________________________________________


24

Table of Contents


(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. On August 18, 2015, our Board of Directors approved an increase of $500 million to the Company's existing share repurchase program.



25

Table of Contents


ITEM 6.    SELECTED FINANCIAL DATA


The following table sets forth selected financial data which should be read in conjunction with the Consolidated Financial Statements and the related Notes and Management's Discussion and Analysis of Financial Condition and Results of Operations contained in this Annual Report.

Year Ended December 31, 2017

Year Ended December 31, 2016

Year Ended December 31, 2015

Year Ended December 31, 2014

Year Ended December 31, 2013

(Dollars in thousands, except per share amounts)

OPERATING DATA (1)





Total revenues

$

2,327,862


$

2,346,446


$

2,403,906


$

2,535,559


$

2,486,017


Total expenses

1,489,605


1,546,193


1,480,013


1,594,046


1,645,601


Income from continuing operations

666,873


1,308,273


1,393,596


398,011


328,821


Net income available to common stockholders

641,398


1,272,432


1,358,624


649,914


288,450


Basic earnings per share:





Continuing operations

0.72


1.44


1.54


$

0.42


$

0.32


Discontinued operations

-


-


-


0.32


(0.01

)

Total basic earnings per share

$

0.72


$

1.44


$

1.54


$

0.74


$

0.31


Diluted earnings per share:





Continuing operations

0.68


1.34


1.43


$

0.39


$

0.32


Discontinued operations

-


-


-


0.30


(0.01

)

Total diluted earnings per share

$

0.68


$

1.34


$

1.43


$

0.69


$

0.31


Dividends declared per share

$

0.88


$

1.06


$

0.71


$

0.63


$

0.51


COMPANY NOI (2)

$

2,349,491


$

2,325,967


$

2,194,948


$

1,811,711


$

1,729,351


COMPANY EBITDA (3)

$

2,213,572


$

2,191,584


$

2,031,445


$

1,619,388


$

1,528,682


FUNDS FROM OPERATIONS ("FFO") (4)

$

1,530,591


$

1,500,848


$

1,299,454


$

1,320,197


$

1,030,852


COMPANY FFO (4)

$

1,500,568


$

1,471,250


$

1,376,806


$

1,255,651


$

1,148,233


CASH FLOW DATA (5) (6)

Operating activities

$

1,294,612


$

1,136,151


$

1,068,586


$

950,794


$

872,637


Investing activities

$

(855,296

)

$

521,411


$

(313,488

)

$

(681,339

)

$

158,029


Financing activities

$

(738,263

)

$

(1,564,114

)

$

(778,175

)

$

(487,605

)

$

(1,140,278

)

As of December 31,

2017

2016

2015

2014

2013

BALANCE SHEET DATA






Investment in real estate assets-cost

$

24,821,824


$

23,278,210


$

23,791,086


$

25,582,072


$

25,405,973


Total assets

23,349,954


22,732,746


24,073,555


25,281,631


25,708,408


Total debt

13,038,659


12,636,618


14,422,360


16,150,387


15,824,742


Redeemable preferred noncontrolling interests

52,256


144,060


157,903


164,031


131,881


Redeemable common noncontrolling interests

195,870


118,667


129,724


135,265


97,021


Stockholders' equity

8,795,660


8,635,764


8,270,043


7,605,919


8,103,121


_______________________________________________________________________________

(1)

For all periods presented, the operating data related to continuing operations do not include the effects of amounts reported in discontinued operations. For the years ended December 31, 2017 , 2016 and 2015 , the definition of discontinued operations changed based on updated accounting guidance.

(2)

Company NOI (as defined below) is presented at our proportionate share and does not represent income from operations as defined by GAAP.

(3)

Company EBITDA (as defined below) is presented at our proportionate share and is a supplemental measure of operating performance and does not represent income from operations as defined by GAAP.


26

Table of Contents


(4)

FFO and Company FFO (as defined below) are presented at our proportionate share and do not represent cash flows from operations as defined by GAAP.

(5)

Cash flow data only represents GGP's consolidated cash flows as defined by GAAP and as such, operating cash flow does not include the cash received from our Unconsolidated Real Estate Affiliates, except to the extent of contributions to or distributions from our Unconsolidated Real Estate Affiliates.

(6)

We adopted accounting guidance which requires that the statement of cash flows explain the change during the reporting period in the total of cash, cash equivalents and restricted cash or restricted cash equivalents. This resulted in the reclassification of restricted cash within the statement of cash flows for all periods presented.


Non-GAAP Financial Measures


The Company presents NOI, EBITDA and FFO as they are financial measures widely used in the REIT industry. Refer to Item 7 for definitions and reconciliations.


ITEM 7.    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 Annual 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-Introduction


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 stockholders. We are an S&P 500 real estate company with a property portfolio comprised primarily of Class A retail properties (defined primarily by sales per square foot) and urban retail properties. GGP Inc. defines best-in-class retail and modern luxury through curated merchandising and elegant culinary experiences set against the backdrop of refined ambiance across this distinguished collection of destinations. Our retail properties are the core centers of retail, dining, and entertainment within their trade areas and, therefore, represent hubs of daily life. As of December 31, 2017 , we own, either entirely or with joint venture partners, 125 retail properties located throughout the United States comprising approximately 122 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 also recycle capital through strategic dispositions in order to opportunistically invest in high quality retail properties, as well as control operating expenses. We believe that the most significant operating factor affecting incremental cash flow and Company EBITDA growth is increased rents earned from tenants at our properties. This growth is primarily achieved by:


contractual rent increases;

occupancy growth;

positive leasing spreads;

income from redevelopment projects; and

managing operating expenses.


Overview


Net income attributable to GGP Inc. decreased 49.0% from $1.3 billion for the year ended December 31, 2016 to $0.7 billion for the year ended December 31, 2017 primarily due to gains on the sale of interests in three properties during 2016 ( Note 3 ). Our Company NOI (as defined below) increased 1.0% from $2.3 billion for the year ended December 31, 2016 to $2.3 billion for the year ended December 31, 2017 . Operating income increased 4.7% from $800.3 million for the year ended December 31, 2016 to $838.3 million for the year ended December 31, 2017 . Our Company EBITDA (as defined below) increased 1.0% from $2.2 billion for the year ended December 31, 2016 to $2.2 billion for the year ended December 31, 2017 . Our Company FFO (as defined below) increased 2.0% from $1.5 billion for the year ended December 31, 2016 to $1.5 billion for the year ended December 31, 2017 .


27

Table of Contents



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


During 2017 we completed transactions and achieved operational goals in order to promote our long-term strategy to enhance the quality of our overall portfolio. Refer to Item 1 for more information.


Operating Metrics


The following table summarizes selected operating metrics for our portfolio.

December 31, 2017 (1)

December 31, 2016 (1)

In-Place Rents per square foot (2)


Consolidated Retail Properties

$

65.49


$

65.03


Unconsolidated Retail Properties

101.41


100.81


Total Retail Properties

$

77.83


$

77.29


Percentage Leased



Consolidated Retail Properties

97.3

%

97.3

%

Unconsolidated Retail Properties

95.5

%

97.0

%

Total Retail Properties

96.7

%

97.2

%


December 31, 2017

December 31, 2016

Tenant Sales Volume (All Less Anchors) (1) (3)

Consolidated Retail Properties

$

11,947


$

12,199


Unconsolidated Retail Properties

9,041


8,887


Total Retail Properties

$

20,988


$

21,086


Tenant Sales per square foot (1) (3)



Consolidated Retail Properties

$

499


$

505


Unconsolidated Retail Properties

763


741


Total Retail Properties

$

587


$

583


_______________________________________________________________________________

(1)

Metrics exclude properties acquired in the years ended December 31, 2017 and 2016 , reductions in ownership as a result of sales or other transactions, and certain redevelopments and other properties.

(2)

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

(3)

Tenant Sales Volume (All Less Anchors) is presented as total sales volume in millions of dollars and Tenant Sales <10,000 square feet is presented as sales per square foot in dollars.


Lease Spread Metrics


The following table summarizes signed leases compared to expiring leases in the same suite, for leases where (1) the downtime between new and previous tenant was less than 24 months, (2) the occupied space between the previous tenant and new tenant did not change by more than 10,000 square feet and (3) the new lease is at least a year.

Number of Leases

Square Feet

Term/Years

Initial Rent Per Square Foot (1)

Expiring Rent Per Square Foot (2)

Initial Rent Spread

% Change

Trailing 12 Month Commencements

1,514


4,549,974


6.4

$

58.29


$

53.36


$

4.94


9.3

%

_______________________________________________________________________________

(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.



28

Table of Contents


Year Ended December 31, 2017 and 2016


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

Year Ended December 31,

2017

2016

$ Change

% Change

(Dollars in thousands)

Components of Minimum Rents:





Base minimum rents

$

1,447,837


$

1,455,452


$

(7,615

)

(0.5

)%

Lease termination income

29,081


16,024


13,057


81.5


Straight-line rent

2,084


11,867


(9,783

)

(82.4

)

Above and below-market tenant leases, net

(23,963

)

(33,639

)

9,676


(28.8

)

Total minimum rents

$

1,455,039


$

1,449,704


$

5,335


0.4

 %


Base minimum rents decreased $7.6 million primarily due to our sale of a 50% interest in Fashion Show during the third quarter of 2016. This resulted in $45.0 million less base minimum rents during 2017 compared to 2016 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. The acquisition of the 50% interest in Riverchase Galleria from our joint venture partner and the acquisition of 605 N. Michigan Avenue during the fourth quarter of 2016 resulted in an offsetting $22.3 million increase in base minimum rents. In addition, the acquisition of our joint venture partner's interest in Neshaminy during the second quarter of 2017 and the transaction at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue during the third quarter of 2017 resulted in a $14.7 million increase in base minimum rents.


Lease termination income increased $13.1 million primarily due to lease terminations at multiple tenants spread across the portfolio during 2017 .


Tenant recoveries decreased $24.5 million primarily due to our sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $18.5 million less tenant recoveries during 2017 compared to 2016 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. In addition, the sale of two operating properties during the third quarter of 2016 and the conveyance of one property to the lender during the second quarter of 2017 resulted in $6.4 million less tenant recoveries. The acquisition of the 50% interest in Riverchase Galleria from our joint venture partner during the fourth quarter of 2016 resulted in an offsetting $8.6 million increase in tenant recoveries.


Overage rents decreased $7.7 million across the portfolio.


Management fees and other corporate revenues increased $9.3 million primarily due to $7.2 million in property and asset management fees related to the Seritage joint venture during 2017 ( Note 3 ), a $4.3 million one-time profit participation payment received during 2017 related to our Aeropostale joint venture ( Note 5 ), $3.4 million in property management fees related to the joint venture formed with Fashion Show during the third quarter of 2016 and $2.5 million in leasing fees at 530 Fifth Avenue. This is partially offset by the divestiture of our investment in Seritage Growth Properties stock in 2016, which resulted in a $13.1 million gain ( Note 2 ).


Real estate taxes increased $7.6 million primarily due to the acquisition of the 50% interest in Riverchase Galleria from our joint venture partner, the acquisition of 605 N. Michigan Avenue during the fourth quarter of 2016 and the acquisition of our joint venture partner's interest in Neshaminy during the second quarter of 2017. This resulted in a $4.7 million increase in real estate taxes during 2017 compared to 2016. In addition, the transaction at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue during the third quarter of 2017 resulted in a $2.1 million increase in real estate taxes. Our sale of a 50% interest in Fashion Show during the third quarter of 2016 resulted in offsetting $1.5 million reduction in real estate taxes as the property is now accounted for as an Unconsolidated Real Estate Affiliate.


Property maintenance costs decreased $5.2 million primarily due to continued efforts to manage operating expenses. In addition, our sale of a 50% interest in Fashion Show during the third quarter of 2016 resulted in a $1.2 million reduction in property maintenance costs as the property is now accounted for as an Unconsolidated Real Estate Affiliate.


Marketing costs decreased $2.1 million primarily due to a change in corporate strategy that resulted in a net reduction in spending.


Provision for loan loss of $29.6 million relates to the settlement of the Rique note receivable during 2016 ( Note 14 ).



29

Table of Contents


Property management and other costs increased $6.6 million primarily due to bonus savings in the prior year.


Provision for impairment of $73.0 million is related to impairment charges recorded on three operating properties during 2016 ( Note 2 ).


Depreciation and amortization increased $32.6 million primarily due to tenant write offs.


Interest expense decreased $29.3 million primarily due to our sale of a 50% interest in Fashion Show during the third quarter of 2016. This resulted in $20.1 million less interest expense during 2017 compared to 2016 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. In addition, we paid down a mortgage note at one of our operating properties during 2016, resulting in a $5.5 million decrease in interest expense ( Note 6 ) and conveyed one property to the lender in full satisfaction of the debt during the second quarter of 2017, resulting in a $5.8 million decrease in interest expense. We also sold two operating properties during 2016, resulting in a $2.7 million decrease in interest expense ( Note 3 ). The decreases were partially offset by an increase in the LIBOR rate over the prior year. In addition, the transaction at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue resulted in a $5.6 million increase in interest expense over the period.


The gain on foreign currency during 2017 is related to the impact of changes in the exchange rate on the proceeds from the settlement of a note receivable denominated in Brazilian Reais and received in conjunction with the sale of Aliansce in the third quarter of 2013 ( Note 14 ).


The gain from changes in control of investment properties and other of $79.1 million during 2017 relates to the transaction at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue, the acquisition of the remaining 50% interest in 8 of the 12 anchor boxes included in the GSPH joint venture with Seritage Growth Properties, the acquisition of the remaining interest in Neshaminy Mall and our sale of our interests in two properties ( Note 3 ).


The gain on extinguishment of debt during 2017 relates to one property which was conveyed to the lender in full satisfaction of the debt ( Note 3 ).


Benefit from income taxes increased $11.8 million primarily due to the one-time benefit resulting from the change in future Federal statutory tax rates due to the passing of the Tax Cuts and Jobs Act of 2017 on December 22, 2017.


Equity in income of Unconsolidated Real Estate Affiliates decreased by $78.9 million primarily due to the acquisition of the 50% interest in Riverchase Galleria from our joint venture partner during the fourth quarter of 2016. This resulted in $55.6 million less equity in income of Unconsolidated Real Estate Affiliates during 2017 compared to 2016 . In addition, income recognition on condominiums decreased by $26.3 million during the period ( Note 5 ). Our sale of a 50% interest in Fashion Show during the third quarter of 2016 resulted in offsetting $8.7 million increase in equity in income of Unconsolidated Real Estate Affiliates.


Unconsolidated Real Estate Affiliates - gain on investment of $12.0 million during 2017 is related to the sale of a portion of our interest in Aeropostale ( Note 3 ).


Year Ended December 31, 2016 and 2015


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

Year Ended December 31,

2016

2015

$ Change

% Change

(Dollars in thousands)

Components of Minimum Rents:





Base minimum rents

$

1,455,452


$

1,495,083


$

(39,631

)

(2.7

)%

Lease termination income

16,024


13,782


2,242


16.3


Straight-line rent

11,867


27,811


(15,944

)

(57.3

)

Above and below-market tenant leases, net

(33,639

)

(55,062

)

21,423


(38.9

)

Total minimum rents

$

1,449,704


$

1,481,614


$

(31,910

)

(2.2

)%


Base minimum rents decreased by $39.6 million primarily due to the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $45.6 million less base minimum rents during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates


30

Table of Contents


(defined in Note 1 ). The resulting increase in base minimum rents is a result of rents from new developments, an increase in occupancy and contractual rent steps between 2015 and 2016 .


Tenant recoveries decreased $21.5 million primarily due to the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $21.5 million less tenant recoveries during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $8.2 million decrease in tenant recoveries. The offsetting increase in tenant recoveries is primarily due to higher real estate tax recoveries of $11.1 million during 2016 .


Management fees and other corporate revenues increased $9.2 million primarily due to the divestiture of our investment in Seritage Growth Properties stock, which resulted in a $13.1 million gain in 2016 (Notes 2 and 4 ). In addition, the joint venture formed at Fashion Show during 2016 resulted in $2.5 million in management fees. This was partially offset by a $6.0 million fee related to the residential condominium joint venture at Ala Moana Center during 2015.


Other revenue decreased $11.8 million primarily due to the recognition of gains on the sale of air rights at Ala Moana Center. In 2015, gains of $25.0 million were recognized, and in 2016, $13.1 million of previously deferred gains were recognized.


Real estate taxes increased $6.8 million primarily due an increase in taxes at retail properties located in Texas, partially offset by the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. The sales resulted in $2.8 million less real estate taxes during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $2.1 million decrease in real estate taxes.


Property maintenance costs decreased $5.0 million primarily due to the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $1.1 million less property maintenance costs during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $1.1 million decrease in property maintenance costs. The additional decrease is primarily due to continued efforts to manage operating expenses.


Marketing costs decreased $8.8 million primarily due to a strategic change that resulted in a net reduction in spending.


Other property operating costs decreased $20.2 million primarily due to the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $9.0 million less other property operating costs during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $6.5 million decrease in other property operating costs. The additional decrease is primarily due to continued efforts to manage operating expenses.


Provision for loan loss of $29.6 million relates to the settlement of the Rique note receivable during 2016 ( Note 14 ).


Property management and other costs decreased $23.0 million primarily due to lower compensation and benefits in 2016.


General and administrative increased $5.3 million primarily due to an increase in transaction costs related to acquisitions and an increase in compensation expense ( Note 12 ).


There were provisions for impairment of $73.0 million in 2016 and $8.6 million  in 2015 (Notes  2 and 4 ).


Depreciation and amortization increased by $17.1 million primarily due to the acceleration of depreciation on anchor buildings that was demolished at two operating properties during 2016 .


Interest and dividend income increased $10.7 million primarily due to interest on notes receivable entered into during 2015 with our joint venture partners at Miami Design District and 730 Fifth Avenue. The increase was partially offset by a decrease in interest income related to the note receivable with Rique that was settled during 2016 ( Note 14 ).


Interest expense decreased by $36.5 million primarily due to the sale of an interest in Ala Moana Center during the first quarter of 2015 and the sale of an interest in Fashion Show during the third quarter of 2016. This resulted in a decrease of $22.9 million in interest expense during 2016 compared to 2015 as the properties are now accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $9.9 million decrease in interest expense.



31

Table of Contents


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. The note receivable was settled during 2016 ( Note 14 ). The proceeds from the sale were held in Brazilian Reais as of December 31, 2016 .


The gain from changes in control of investment properties and other of $722.9 million in 2016 primarily relates to the sale of an interest in Fashion Show, the acquisition of the interest in Riverchase Galleria, the sale of our interests in five operating properties, and additional deferred gains related to our sale of Ala Moana Center in 2015. The gain from changes in control of investment properties and other of $634.4 million in 2015 relates to the sale of an interest in Ala Moana Center and the sale of the office portion of 200 Lafayette ( Note 3 ).


Provision for income taxes of $0.9 million in 2016 primarily relates to taxes on condominiums offset by benefits related to solar investment tax credits. Benefit from income taxes of $38.3 million in 2015 primarily relates to the impact of changes in the exchange rate on the note receivable denominated in Reais and the reversal of liabilities due to the expiration of the statute of limitations.


Equity in income of Unconsolidated Real Estate Affiliates increased by $158.2 million primarily due to income recognition on condominiums during 2016 ( Note 5 ), a gain on the extinguishment of debt at Riverchase Galleria during the fourth quarter of 2016, the contribution of Ala Moana Center into an unconsolidated joint venture during 2015, the contribution of Fashion Show into an unconsolidated joint venture during the third quarter of 2016, and an increase in income related to the Crown Building located at 730 Fifth Avenue, which was acquired during the second quarter of 2015 ( Note 3 ).


Unconsolidated Real Estate Affiliates - gain on investment in 2016 is primarily related to the sale of our interests in three operating properties and additional gain recognition as development progressed related to the sale of the additional 12.5% interest in Ala Moana Center during the second quarter of 2015 ( Note 3 ). Unconsolidated Real Estate Affiliates - gain on investment during 2015 is primarily related to the sale of our interests in two operating properties and the sale of the additional 12.5% interest in Ala Moana Center during the second quarter of 2015 including additional gain recognition as development progressed ( Note 3 ).


Liquidity and Capital Resources


Our primary source of cash is from the ownership and management of our properties and strategic dispositions. 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, dividends, share repurchases and acquisitions.


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 $164.6 million of consolidated unrestricted cash and $1.5 billion , including the uncommitted accordion feature, of available credit under our credit facility as of December 31, 2017 , as well as anticipated cash provided by operations.


Our key financing objectives include:


to obtain property-secured debt with laddered maturities;

to strategically leverage unencumbered retail properties; and

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


We may 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 ), share repurchases or other capital raising activities.


During the year ended December 31, 2017 , we paid down a $73.4 million consolidated mortgage note at one property. The loan had a term-to-maturity of 0.2 years and an interest rate of 5.6% . The property subsequently replaced a property that was sold during the year ended December 31, 2017 as collateral in our $1.4 billion loan secured by cross-collateralized mortgages on 14 properties. In addition, we obtained a new consolidated mortgage note at one property for $325.0 million with an interest rate of 3.98% . We also obtained a new unconsolidated mortgage note at one property for $74.2 million with an interest rate of 3.77% and paid down a $60.0 million unconsolidated mortgage note at that property with an interest rate of LIBOR plus 1.75% . Finally, we refinanced a $190.0 million consolidated mortgage note with a $110.0 million consolidated mortgage note. Both notes had an interest rate of LIBOR plus 3.25% . Additional financing activity related to draws and repayments on the corporate revolver.


During the year ended December 31, 2016 , we paid down $294.4 million of consolidated mortgage notes at two properties. The prior loans had a weighted-average term-to-maturity of 1.2 years and a weighted-average interest rate of 5.3% . In conjunction with the pay down of the loans, we paid $5.4 million in transaction costs.


32

Table of Contents



As of December 31, 2017 , we had $3.4 billion of debt pre-payable at our proportionate share without penalty. We may pursue opportunities to refinance this debt at lower interest rates and longer maturities.


As of December 31, 2017 , our proportionate share of total debt aggregated $18.6 billion . Our total debt includes our consolidated debt of $13.0 billion and our share of Unconsolidated Real Estate Affiliates debt of $5.6 billion . Of our proportionate share of total debt, $1.2 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 holders.


The amount of debt due in the next three years represents 30.8% of our total debt at maturity. The maximum amount due in any one of the next ten years is no more than $3.1 billion at our proportionate share or approximately 17.7% of our total debt at maturity.


The following table illustrates the scheduled payments for our proportionate share of total debt as of December 31, 2017 . The $206.2 million of Junior Subordinated Notes are due in 2036, but we may redeem them any time after April 30, 2011 ( Note 6 ). As we do not expect to redeem the notes prior to maturity, they are included in the consolidated debt maturing subsequent to 2022 .

Consolidated

Unconsolidated

(Dollars in thousands)

2018

$

334,697


$

194,773


2019

1,243,082


1,022,636


2020

1,514,699


1,103,769


2021

2,954,281


321,011


2022

1,441,592


1,129,894


Subsequent

5,550,308


1,786,883


$

13,038,659


$

5,558,966



We believe we will be able to extend the maturity date, repay under our available line of credit or refinance the consolidated debt that is scheduled to mature in 2018 . 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 or make strategic dispositions. Refer to Note 3 for more information.


Warrants and Brookfield Investor Ownership


As of December 31, 2016, Brookfield and certain parties who were previously members of a Brookfield investor consortium owned all of the Company's outstanding Warrants ( Note 8 ). During 2017, Brookfield, Abu Dhabi Investment Authority and Future Fund Board of Guardians exercised Warrants for 83,866,187 shares of the Company's common stock using both full share and net share settlement. As of December 31, 2017, no Warrants remained outstanding.


Developments and 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. The execution of these redevelopment projects within our portfolio was identified as providing compelling risk-adjusted returns on investment.


We have identified approximately $1.5 billion of income producing development and redevelopment projects within our portfolio, over 80% of which is being invested into Class A malls. We plan to fund these developments and redevelopments with available cash flow, construction financing, proceeds from debt refinancings and net proceeds from asset sales. 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 7-9% 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


33

Table of Contents


returns are subject to a number of variables, risks, and uncertainties including those disclosed within Item 1A of our Annual Report. We also refer the reader to our disclosure related to forward-looking statements, below. The following table illustrates our planned redevelopments:

Property

Description

GGP's Total Projected Share of Cost

GGP's Investment to Date (1)

Expected Return on Investment (2)

Stabilized Year

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



Under Construction

New Property Development

Ground up development

$

525


$

133


2020

Norwalk, CT

Staten Island Mall

Expansion

231


111


2019

Staten Island, NY

Other Projects

Redevelopment projects at various properties

628


445


2018

Total Projects Under Construction

$

1,384


$

689


7-8%

_______________________________________________________________________________

(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.


Our investment in these projects for the year ended December 31, 2017 increased from December 31, 2016 in conjunction with the applicable development plan and as projects near completion. The continued progression of redevelopment projects resulted in increases to GGP's investment to date.


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.

Year Ended December 31,

2017

2016

(Dollars in thousands)

Capital expenditures (1)

$

172,807


$

161,803


Tenant allowances (2)

184,138


154,656


Capitalized interest and capitalized overhead

60,938


58,662


Total

$

417,883


$

375,121


_______________________________________________________________________________

(1)

Reflects only non-tenant operating capital expenditures.

(2)

Tenant allowances paid on 4.9 million square feet.














34

Table of Contents



Common Stock Dividends


Our Board of Directors declared common stock dividends during 2017 and 2016 as follows:

Declaration Date

Record Date

Payment Date

Dividend Per Share

2018


February 7

April 13, 2018

April 30, 2018

$

0.22


2017

October 31

December 15, 2017

January 5, 2018

$

0.22


August 2

October 13, 2017

October 31, 2017

0.22


May 1

July 13, 2017

July 28, 2017

0.22


January 30

April 13, 2017

April 28, 2017

0.22


2016


December 13

December 27, 2016

January 27, 2017

$

0.26


October 31

December 15, 2016

January 6, 2017

0.22


August 1

October 14, 2016

October 31, 2016

0.20


May 2

July 15, 2016

July 29, 2016

0.19


February 1

April 15, 2016

April 29, 2016

0.19



Preferred Stock Dividends


Our Board of Directors declared preferred stock dividends during 2017 and 2016 as follows:

Declaration Date

Record Date

Payment Date

Dividend Per Share

2018

February 7

March 15, 2018

April 2, 2018

$

0.3984


2017

October 31

December 15, 2017

January 2, 2018

$

0.3984


August 2

September 15, 2017

October 2, 2017

0.3984


May 1

June 15, 2017

July 3, 2017

0.3984


January 30

March 15, 2017

April 3, 2017

0.3984


2016


October 31

December 15, 2016

January 3, 2017

$

0.3984


August 1

September 15, 2016

October 3, 2016

0.3984


May 2

June 15, 2016

July 1, 2016

0.3984


February 1

March 15, 2016

April 1, 2016

0.3984



Summary of Cash Flows


Cash Flows from Operating Activities


Net cash provided by operating activities was $1,294.6 million for the year ended December 31, 2017 , $1,136.2 million for the year ended December 31, 2016 , and $1,068.6 million for the year ended December 31, 2015 . Significant components of net cash provided by operating activities include:


2017 Activity


increase in distributions received from Unconsolidated Real Estate Affiliates; and

decrease in marketing and property maintenance and operating costs due to a continued effort to reduce operating expenses.


2016 Activity



35

Table of Contents


increase in distributions received from Unconsolidated Real Estate Affiliates;

decrease in marketing expenses due to a change in the corporate plan; and

decrease in interest costs primarily a result of prior year refinancing of mortgage notes.


2015 Activity


increase in management fees and other corporate revenue due to new joint ventures;

increase in distributions received from Unconsolidated Real Estate Affiliates;

increase in income related to notes receivable from joint venture partners; and

decrease in interest costs primarily a result of refinancing of mortgage notes, pay downs of mortgage notes in Q1 2015, and reduction in corporate loan interest rate due to 2014 amendment.


Cash Flows from Investing Activities


Net cash provided by (used in) investing activities was $(855.3) million for the year ended December 31, 2017 , $521.4 million for the year ended December 31, 2016 , and $(313.5) million for the year ended December 31, 2015 . Significant components of net cash provided by (used in) investing activities include:


2017 Activity


development of real estate and property improvements, $(662.8) million ,

net proceeds from distributions received from unconsolidated real estate in excess of income, $166.9 million ,

contributions to Unconsolidated Real Estate Affiliates $(120.4) million ; and

proceeds from repayment of loans to joint ventures and joint venture partners $51.0 million .


2016 Activity


proceeds from the sale of joint venture interests and real estate assets of $1.7 billion ( Note 3 );

sale of marketable securities for $46.4 million; partially offset by

contributions to Unconsolidated Real Estate Affiliates, net of distributions of $(53.1) million;

development of real estate and property improvements of $(547.4) million ; and

acquisition of real estate and real estate interests of $(577.8) million .


2015 Activity


development of real estate and property improvements of $(694.6) million;

acquisition of marketable securities for $(33.3) million;

acquisition of real estate and real estate interests of $(384.3) million; and

loans to venture partners of $(328.8) million; partially offset by

proceeds from the sale of joint venture interests and real estate assets of $1.2 billion.


Cash Flows from Financing Activities


Net cash used in financing activities was $738.3 million for the year ended December 31, 2017 , $1,564.1 million for the year ended December 31, 2016 , and $778.2 million for the year ended December 31, 2015 . Significant components of net cash used in financing activities include:


2017 Activity


acquisition of 12.7 million shares of our common stock for $(273.9) million;

cash distributions paid to common and preferred stockholders of $(1,020.0) and $(15.9) million, respectively; and

proceeds from warrant exercises of $551.2 million.


2016 Activity



acquisition of 1.4 million shares of our common stock for $(34.0) million;

cash distributions paid to common and preferred stockholders of $(680.7) and $(15.9) million, respectively; and


36

Table of Contents


principal payments on mortgages, notes and loans payable, net of proceeds from refinancing or issuance of $(834.7) million.


2015 Activity


acquisition of 4.3 million shares of our common stock for $(109.6) million

cash distributions paid to common and preferred stockholders of $(610.6) and $(15.9) million, respectively; and

distributions to noncontrolling interests in consolidated real estate affiliates of $(55.1) million.


Seasonality


Although we have a year-long temporary leasing program, occupancies for short-term tenants and, therefore, rental income recognized, are higher during the 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


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 are required to make such estimates and assumptions when applying the following accounting policies:


Acquisitions of Operating Properties ( Note 3 )


New guidance issued clarified the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Therefore, acquisitions of properties are typically accounted for utilizing the historical cost of the property 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. No significant value had been ascribed to the tenant relationships.


The fair values of tangible assets are determined on an "if vacant" basis. The "if vacant" fair value is allocated to land, where applicable, buildings, equipment and tenant improvements based on comparable sales and other relevant information with respect to the property. Specifically, the "if vacant" value of the buildings and equipment was calculated using a cost approach utilizing published guidelines for current replacement cost or actual construction costs for similar, recently developed properties; and an income approach. Assumptions used in the income approach to the value of buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and site improvement value.


The estimated fair value of in-place tenant leases includes lease origination costs (the costs we would have incurred to lease the property to the current occupancy level of the property) and the lost revenues during the period necessary to lease-up from vacant to the current occupancy level. Such estimates include the fair value of leasing commissions, legal costs and tenant coordination costs that would be incurred to lease the property to this occupancy level. Additionally, we evaluate the time period over which such occupancy level would be achieved and include an estimate of the net operating costs (primarily real estate taxes, insurance and utilities) incurred during the lease-up period, which generally ranges up to one year. The fair value of acquired in-place tenant leases is included in the balance of buildings and equipment and amortized over the remaining lease term for each tenant.


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. The above-market tenant leases and below-market ground leases are included in prepaid expenses and other assets ( Note 15 ); the below-market tenant leases, above-market ground leases and above-market headquarters office lease are included in accounts payable and accrued expenses ( Note 16 ) in our Consolidated Balance Sheets.



37

Table of Contents


Investments in Unconsolidated Real Estate Affiliates ( Note 5 )


We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. Under the equity method, the cost of our investment is adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition, increased by our contributions and reduced by distributions received. Under the cost method, the cost of our investment is not adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition and distributions are treated as earnings when received.


To determine the method of accounting for partially owned joint ventures, we evaluate the characteristics of associated entities and determine whether an entity is a variable interest entity ("VIE"). A limited partnership or other similar entity is considered a VIE unless a simple majority of limited partners (excluding limited partners that are under common control with the general partner) have substantive kick-out rights or participating rights. Accounting guidance amended the following: (i) modified the evaluation of whether limited partnerships and similar legal entities are VIEs or voting interest entities, (ii) eliminated the presumption that a general partner should consolidate a limited partnership, (iii) affected the consolidation analysis of reporting entities that are involved with VIEs, and (iv) provided a scope exception for certain entities. If an entity is determined to be a VIE, we determine which party is the primary beneficiary by analyzing whether we have both the power to direct the entity's significant economic activities and the obligation to absorb potentially significant losses or receive potentially significant benefits. Significant judgments and assumptions inherent in this analysis include the nature of the entity's operations, future cash flow projections, the entity's financing and capital structure, and contractual relationship and terms. Primary risks associated with our VIEs include the potential of funding the entities' debt obligations or making additional contributions to fund the entities' operations.


Partially owned, non-variable interest joint ventures over which we have controlling financial interest are consolidated in our consolidated financial statements. In determining if we have a controlling financial interest, we consider factors such as ownership interest, authority to make decisions, kick-out rights and substantive participating rights. Partially owned joint ventures where we do not have a controlling financial interest, but have the ability to exercise significant influence, are accounted for using the equity method.


We continually analyze and assess reconsideration events, including changes in the factors mentioned above, to determine if the consolidation treatment remains appropriate. Decisions regarding consolidation of partially owned entities frequently require significant judgment by our management. Errors in the assessment of consolidation could result in material changes to our consolidated financial statements.


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 emergence from bankruptcy.


In leasing tenant space, we may provide funding to the lessee through a tenant allowance. In accounting for a tenant allowance, we determine whether the allowance represents funding for the construction of leasehold improvements and evaluate the ownership of such improvements. If we are considered the owner of the leasehold improvements for accounting purposes, we capitalize the amount of the tenant allowance and depreciate it over the shorter of the useful life of the leasehold improvements or the related lease term. If the tenant allowance represents a payment for a purpose other than funding leasehold improvements, or in the event we are not considered the owner of the improvements for accounting purposes, the allowance is considered to be a lease incentive and is recognized over the lease term as a reduction of rental revenue on a straight-line basis.


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 most often established in the leases or in less frequent cases 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) our receivable is not subject to future subordination, and (4) we have transferred to the buyer the risks and rewards of ownership and do not have continuing involvement. Unless all conditions are met, recognition of all or a portion of the profit shall be postponed.



38

Table of Contents


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


Notes receivable are evaluated for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan's contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral.


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, changes in 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. The expected cash flows of a property are dependent on estimates and other factors subject to change, including (1) changes in the national, regional, global, and/or local economic climates, (2) competition from other shopping centers, stores, clubs, mailings, and the internet, (3) increases in operating costs and future required capital expenditures, (4) bankruptcy and/or other changes in the condition of third parties, including anchors and tenants, (5) expected holding period, (6) availability of and cost of financing, and (7) fair values including consideration of capitalization rates, discount rates, and comparable selling prices. These factors could cause our expected future cash flows from a retail property to change, and, as a result, an impairment could be considered to have occurred.


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 be complete 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 Operations and 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.


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 performed 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.


General



39

Table of Contents


Impairment charges could be taken in the future if economic conditions change or if the plans regarding our assets change. Therefore, we can provide no assurance that material impairment charges with respect to our assets, including operating properties, construction in progress and investments in Unconsolidated Real Estate Affiliates, will not occur in future periods. We will continue to monitor circumstances and events in future periods to determine whether impairments are warranted.


Capitalization of Development Costs


Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. During development, we typically obtain land or land options, zoning and regulatory approvals, anchor commitments, and financing arrangements. This process may take several years during which we may incur significant costs. We capitalize all development costs once it is considered probable that a project will reach a successful conclusion. In the event a development is no longer deemed to be probable of occurring, the capitalized costs are expensed. Determination of when a development project is substantially complete and held available for occupancy and capitalization must cease also involves a degree of judgment. Real estate taxes, interest costs, and internal costs associated with leasing and development overhead incurred during construction periods are capitalized.



Contractual Cash Obligations and Commitments


The following table aggregates our subsequent contractual cash obligations and commitments as of December 31, 2017 :

2018

2019

2020

2021

2022

Subsequent/

Other

Total

(Dollars in thousands)

Long-term debt-principal (1)

$

492,624


$

1,393,727


$

1,643,120


$

2,938,108


$

1,396,025


$

4,958,420


$

12,822,024


Interest payments (2)

529,033


490,275


445,575


325,062


249,832


450,957


2,490,734


Retained debt-principal

1,817


1,919


81,466


-


-


-


85,202


Ground lease payments

6,698


6,790


6,972


7,025


7,036


234,312


268,833


Corporate leases

2,733


2,774


2,778


2,783


2,787


3,081


16,936


Purchase obligations (3)

227,923


-


-


-


-


-


227,923


Junior Subordinated Notes (4)

-


-


-


-


-


206,200


206,200


Total

$

1,260,828


$

1,895,485


$

2,179,911


$

3,272,978


$

1,655,680


$

5,852,970


$

16,117,852


_______________________________________________________________________________

(1)

Excludes $23.5 million of non-cash debt market rate adjustments, $30.3 million of deferred financing costs, and $17.2 million of debt related to solar projects.

(2)

Based on rates as of December 31, 2017 . Variable rates are based on a LIBOR rate of 1.57% . Excludes interest payments related to debt market rate adjustments.

(3)

Reflects accrued and incurred construction costs payable. Routine trade payables have been excluded.

(4)

The $206.2 million of Junior Subordinated Notes are due in 2036, but may be redeemed by us any time. As we do not expect to redeem the notes prior to maturity, they are included in consolidated debt maturing subsequent to 2022 .


Other long-term liabilities related to ongoing real estate taxes have not been included in the table as such amounts depend upon future applicable real estate tax rates. Real estate tax expense was $237.2 million in 2017 , $229.6 million in 2016 and $222.9 million in 2015 .


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 (reference is made to Item 3 above, which description is incorporated into this response).


We lease land or buildings from third parties. The land leases generally provide the right of first refusal in the event of a proposed sale of the property by the owner. Rental payments are expensed as incurred and have, to the extent applicable, been straight-lined over the term of the lease. The following is a summary of our contractual rental expense, which is included in other property operating costs in our Consolidated Statements of Operations and Comprehensive Income:


40

Table of Contents


Year Ended December 31,

2017

2016

2015

(Dollars in thousands)

Contractual rent expense, including participation rent

$

8,561


$

8,589


$

8,546


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

6,304


6,278


6,183




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 7 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 of the Consolidated Financial Statements for recently issued accounting pronouncements.


Subsequent Events


Refer to Note 20 of the Consolidated Financial Statements for subsequent events.


Non-GAAP Supplemental Financial Measures and Definitions


Proportionate or At Share Basis


The following non-GAAP supplemental financial measures are all presented on a proportionate basis. The proportionate financial information presents the consolidated and unconsolidated properties at the Company's ownership percentage or "at share". This form of presentation offers insights into the financial performance and condition of the Company as a whole, given the significance of the Company's unconsolidated property operations that are owned through investments accounted for under GAAP using the equity method.


The proportionate financial information is not, and is not intended to be, a presentation in accordance with GAAP. The non-GAAP proportionate financial information reflects our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts in the column labeled "Noncontrolling Interests" were derived on a property-by-property basis by including the share attributable to noncontrolling interests in each line item from each individual property. The Company does not have legal claim to the noncontrolling interest of assets, liabilities, revenue, and expenses. The amount of cash each noncontrolling interest receives is based on the specific provisions of each operating agreement and varies depending on certain factors including the amount of capital contributed by each investor and whether any investors are entitled to preferential distributions. The amounts in the column labeled "Unconsolidated Properties" were derived on a property-by-property basis by including our share of each line item from each individual entity. This provides visibility into our share of the operations of our joint ventures.


We do not control the unconsolidated joint ventures and the presentations of the assets and liabilities and revenues and expenses do not represent our legal claim to such items. The operating agreements of the unconsolidated joint ventures generally provide that partners may receive cash distributions (1) to the extent there is available cash from operations, (2) upon a capital event, such as a refinancing or sale or (3) upon liquidation of the venture. The amount of cash each partner receives is based upon specific provisions of each operating agreement and varies depending on factors including the amount of capital contributed by each partner and whether any contributions are entitled to priority distributions. Upon liquidation of the joint venture and after all liabilities, priority distributions and initial equity contributions have been repaid, the partners generally would be entitled to any residual cash remaining based on their respective legal ownership percentages.


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


41

Table of Contents



Net Operating Income ("NOI") and Company NOI


The Company defines NOI as proportionate income from operations and after operating expenses have been deducted, but prior to deducting financing, property management, administrative and income tax expenses. NOI excludes management fees and other corporate revenue and reductions in ownership as a result of sales or other transactions. The Company considers NOI a helpful supplemental measure of its operating performance because it is a direct measure of the actual results of our properties. Because NOI excludes reductions in ownership as a result of sales or other transactions, management fees and other corporate revenue, general and administrative and property management expenses, interest expense, retail investment property impairment or non-recoverable development costs, depreciation and amortization, gains and losses from property dispositions, allocations to noncontrolling interests, provision for income taxes, preferred stock dividends, and extraordinary items, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact on operations from trends in occupancy rates, rental rates and operating costs.


The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI items such as straight-line rent, and amortization of intangibles resulting from acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company's financial performance.


We present Company NOI, Company EBITDA (as defined below) and Company FFO (as defined below); as we believe certain investors and other users of our financial information use these measures of the Company's historical operating performance.


Adjustments to NOI, EBITDA and FFO, including debt extinguishment costs, market rate adjustments on debt, straight-line rent, intangible asset and liability amortization, real estate tax stabilization, gains and losses on foreign currency and other items that are not a result of normal operations, assist management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at the properties or from other factors. In addition, the Company's leases include step rents that increase over the term of the lease to compensate the Company for anticipated increases in market rentals over time. The Company's leases do not include significant front loading or back loading of payments or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. Management has historically made these adjustments in evaluating our performance, in our annual budget process and for our compensation programs.


Other REITs may use different methodologies for calculating NOI and Company NOI, and accordingly, the Company's Company NOI may not be comparable to other REITs. As a result of the elimination of corporate-level costs and expenses and depreciation and amortization, the Company NOI we present does not represent our total revenues, expenses, operating profit or net income and should not be used to evaluate our performance as a whole. Management compensates for these limitations by separately considering the impact of these excluded items, to the extent they are material, to operating decisions or assessments of our operating performance. Our consolidated GAAP statements of operations include such amounts, all of which should be considered by investors when evaluating our performance.


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


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


EBITDA and Company EBITDA, as presented, may not be comparable to similar measures calculated by other companies. This information should not be considered as an alternative to net income, operating profit, cash from operations or any other operating performance measure calculated in accordance with GAAP.


Funds From Operations ("FFO") and Company FFO



42

Table of Contents


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


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


We calculate FFO in accordance with standards established by NAREIT, which may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO in accordance with NAREIT guidance. In addition, although FFO is a useful measure when comparing our results to other REITs, it may not be helpful to investors when comparing us to non-REITs. As with the presentation of Company NOI and Company EBITDA, we also consider Company FFO, which is not in accordance with NAREIT guidance and may not be comparable to measures calculated by other REITs, to be a helpful supplemental measure of our operating performance. Please see adjustments discussion above for the purpose and use of the adjustments included in Company FFO.


FFO and Company FFO do not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity or indicative of funds available to fund our cash needs. In addition, Company FFO per diluted share does not measure, and should not be used as a measure of, amounts that accrue directly to stockholders' benefit.


Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures


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



43

Table of Contents


The following table reconciles GAAP Operating Income to Company NOI (dollars in thousands) for the year ended December 31, 2017 and 2016 :

Year Ended December 31,

2017

2016

Operating Income

$

838,257


$

800,253


Loss (gain) on sales of investment properties

(644

)

1,017


Depreciation and amortization

693,327


660,746


Provision for loan loss

-


29,615


Provision for impairment

-


73,039


General and administrative

56,133


55,745


Property management and other costs

145,251


138,602


Management fees and other corporate revenues

(105,144

)

(95,814

)

      Consolidated Properties

1,627,180


1,663,203


      Noncontrolling interest in NOI of Consolidated Properties

(23,465

)

(15,425

)

      NOI of sold interests

(11,537

)

(71,218

)

      Unconsolidated Properties

729,748


725,479


      Proportionate NOI

2,321,926


2,302,039


Company adjustments:

      Minimum rents

18,485


14,823


      Real estate taxes

5,958


5,958


      Property operating expenses

3,122


3,147


Company NOI

$

2,349,491


$

2,325,967



44

Table of Contents


The following table reconciles GAAP Net income attributable to GGP to Company EBITDA for the year ended December 31, 2017 and 2016 :

Year Ended December 31,

2017

2016

Net Income Attributable to GGP Inc.

$

657,334


$

1,288,367


Allocation to noncontrolling interests

9,539


19,906


Loss (gain) on sales of investment properties

(644

)

1,017


Gain on extinguishment of debt

(55,112

)

-


Loss (gain) from changes in control of investment properties and other

(79,056

)

(722,904

)

Unconsolidated Real Estate Affiliates - gain on investment

(12,000

)

(51,555

)

Equity in income of Unconsolidated Real Estate Affiliates

(152,750

)

(231,615

)

Provision for loan loss

-


29,615


Provision for impairment

-


73,039


(Benefit from) provision for income taxes

(10,896

)

901


Loss (gain) on foreign currency

819


(14,087

)

Interest expense

541,945


571,200


Interest and dividend income

(61,566

)

(59,960

)

Depreciation and amortization

693,327


660,746


      Consolidated Properties

1,530,940


1,564,670


      Noncontrolling interest in EBITDA of Consolidated Properties

(22,616

)

(14,808

)

      EBITDA of sold interests

(11,310

)

(70,362

)

      Unconsolidated Properties

687,518


688,155


      Proportionate EBITDA

2,184,532


2,167,656


Company adjustments:

      Minimum rents

18,485


14,823


      Real estate taxes

5,958


5,958


      Property operating expenses

3,122


3,147


      General and administrative

1,475


$

-


Company EBITDA

$

2,213,572


$

2,191,584




45

Table of Contents


The following table reconciles GAAP net income attributable to GGP to Company FFO for the years ended December 31, 2017 and 2016 :

Year Ended December 31,

2017

2016

Net Income Attributable to GGP

$

657,334


$

1,288,367


Redeemable noncontrolling interests

6,332


9,971


Provision for impairment excluded from FFO

-


73,039


Noncontrolling interests in depreciation of Consolidated Properties

(10,283

)

(6,036

)

Unconsolidated Real Estate Affiliates - gain on investment

-


(51,555

)

Loss (gain) on sales of investment properties

(2,211

)

1,016


Preferred stock dividends

(15,936

)

(15,935

)

Losses (gains) from changes in control of investment properties and other

(79,056

)

(722,904

)

Depreciation and amortization of capitalized real estate costs - Consolidated Properties

676,308


645,128


Depreciation and amortization of capitalized real estate costs - Unconsolidated Properties

298,103


279,757


      FFO (1)

1,530,591


1,500,848


Company adjustments:

      Minimum rents

18,485


14,823


      Real estate taxes

5,958


5,958


      Property operating expenses

3,122


3,147


      General and administrative

1,475


-


      Investment income, net

(818

)

(818

)

      Market rate adjustments

(4,591

)

(5,114

)

      Gain on extinguishment of debt

-


(54,138

)

      Write-off of mark-to-market adjustments on extinguished debt

-


(2,290

)

      Provision for loan loss

-


22,095


      Loss (gain) on foreign currency

819


(14,087

)

      Provision for (benefit from) income taxes

-


(1,857

)

      FFO from sold interests

(54,473

)

2,683


Company FFO

$

1,500,568


$

1,471,250


_______________________________________________________________________________

(1)     FFO as defined by the National Association of Real Estate Investment Trusts.


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


ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


We are subject to market risk associated with changes in interest rates both in terms of variable-rate debt and the price of new fixed-rate debt upon maturity of existing debt and for acquisitions. As of December 31, 2017 , we had consolidated debt of $12.8 billion , including $2.4 billion of variable-rate debt. A 25 basis point movement in the interest rate on the $2.4 billion of variable-rate debt would result in a $6.0 million annualized increase or decrease in consolidated interest expense and operating cash flows.


46

Table of Contents


In addition, we are subject to interest rate exposure as a result of variable-rate debt collateralized by the Unconsolidated Properties. Our share (based on our respective equity ownership interests in the Unconsolidated Real Estate Affiliates) of such variable-rate debt was $1.0 billion at December 31, 2017 . A similar 25 basis point annualized movement in the interest rate on the variable-rate debt of the Unconsolidated Real Estate Affiliates would result in a $2.4 million annualized increase or decrease in our equity in the income (loss) of Unconsolidated Real Estate Affiliates.


For additional information concerning our debt, and management's estimation process to arrive at a fair value of our debt as required by GAAP, reference is made to Item 7 , Liquidity and Capital Resources and Notes  4 and 6 . At December 31, 2017 , the fair value of our consolidated debt has been estimated for this purpose to be $50.3 million higher than the carrying amount of $12.8 billion .


ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


Reference is made to the Consolidated Financial Statements and Consolidated Financial Statement Schedule beginning on page F-1 for the required information.


ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE


None.


ITEM 9A.    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.


Management's Report on Internal Control Over Financial Reporting


Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed under the supervision of our principal executive and principal financial officers to provide reasonable assurance regarding the reliability of financial reporting and preparation of our financial statements for external reporting purposes in accordance with accounting principles generally accepted in the United States of America.

As of December 31, 2017 , we conducted an assessment of the effectiveness of our internal control over financial reporting based on the framework utilizing the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in "Internal Control-Integrated Framework (2013)." Based on this assessment, management believes that, as of December 31, 2017 , the Company maintained effective internal controls over financial reporting. Deloitte & Touche LLP, the independent registered public accounting firm who audited our consolidated financial statements contained in this Form 10-K, has issued a report on our internal control over financial reporting, which is included herein.



















47

Table of Contents


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Stockholders and the Board of Directors of GGP Inc.


Opinion on Internal Control over Financial Reporting


We have audited the internal control over financial reporting of GGP Inc. and subsidiaries (the "Company") as of December 31, 2017, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on the criteria established in Internal Control - Integrated Framework (2013) issued by COSO.


We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements and financial statement schedule as of and for the year ended December 31, 2017 of the Company and our report dated February 22, 2018 expressed an unqualified opinion on those consolidated financial statements and financial statement schedule, and also included an explanatory paragraph regarding the Company's adoption of Accounting Standards Updates 2016-18, Statement of Cash Flows (Topic 230) Restricted Cash.


Basis for Opinion


The Company's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company's internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.


We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.


Definition and Limitations of Internal Control over Financial Reporting


A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.


Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.


/s/ Deloitte & Touche LLP


Chicago, Illinois

February 22, 2018



48

Table of Contents


ITEM 9B.    OTHER INFORMATION


Not applicable.


PART III


ITEM 10.    DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE


The information which appears under the captions "Proposal 1-Election of Directors", "Executive Officers", "Corporate Governance-Committees of the Board of Directors-Audit Committee" and "-Nominating & Governance Committee", "Additional Information Stockholder Proposals and Nomination of Directors at the 2018 Annual Meeting of Stockholders", and "Section 16(a) Beneficial Ownership Reporting Compliance" in our proxy statement for our 2018 Annual Meeting of Stockholders is incorporated by reference into this Item 10 .


We have a Code of Conduct which applies to all of our employees, officers and directors, including our Chairman, Chief Executive Officer and Chief Financial Officer. The Code of Conduct is available on the Corporate Governance page of our website at www.ggp.com and we will provide a copy of the Code of Conduct without charge to any person who requests it in writing to: GGP Inc., 350 N. Orleans St., Suite 300, Chicago, IL 60654, Attn: Investor Relations. We will post on our website amendments to or waivers of our Code of Ethics for executive officers, in accordance with applicable laws and regulations.


Our Chief Executive Officer and Chief Financial Officer have signed certificates under Sections 302 and 906 of the Sarbanes-Oxley Act, which are filed as Exhibits 31.1 and 31.2 and 32.1 and 32.2, respectively, to this Annual Report. In addition, our Chief Executive Officer submitted his most recent annual certification to the NYSE pursuant to Section 303.A 12(a) of the NYSE listing standards on June 1, 2016, in which he indicated that he was not aware of any violations of NYSE corporate governance listing standards.


ITEM 11.    EXECUTIVE COMPENSATION


The information which appears under the caption "Executive Compensation" in our proxy statement for our 2018 Annual Meeting of Stockholders is incorporated by reference into this Item 11 ; provided, however, that the Report of the Compensation Committee of the Board of Directors on Executive Compensation shall not be incorporated by reference herein, in any of our previous filings under the Securities Act of 1933, as amended, or the Exchange Act, or in any of our future filings.


ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS


The information which appears under the caption "Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters" in our proxy statement for our 2018 Annual Meeting of Stockholders is incorporated by reference into this Item 12 .


The following table sets forth certain information with respect to shares of our common stock that may be issued under our equity compensation plans as of December 31, 2017 .

Plan Category

(a)

Number of securities

to be Issued upon

Exercise of Outstanding

Options and Rights

(b)

Weighted Average

Exercise Price

of Outstanding

Options Rights

(c)

Number of Securities

Remaining Available

for Future Issuance

Under Equity

Compensation Plans

(Excluding Securities

Reflected in Column (a))

Equity compensation plans approved by security holders

16,568,816


18.88


13,393,423


(1)

Equity compensation plans not approved by security holders

 n/a


n/a


n/a


16,568,816


18.88


13,393,423


_______________________________________________________________________________

(1)    Reflects shares of our common stock, restricted stock and LTIPs available for issuance under the Equity Plan.



49

Table of Contents


ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE


The information which appears under the captions "Corporate Governance-Director Independence", and "Certain Relationships and Related Party Transactions" in our proxy statement for our 2018 Annual Meeting of Stockholders is incorporated by reference into this Item 13 .


ITEM 14.    PRINCIPAL ACCOUNTANT FEES AND SERVICES


The information which appears under the captions "Proposal 2-Ratification of Selection of Independent Registered Public Accounting Firm-Auditor Fees and Services" and "Audit Committee's Pre-Approval Policies and Procedures" in our proxy statement for our 2018 Annual Meeting of Stockholders is incorporated by reference into this Item 14 .


PART IV


ITEM 15.    EXHIBITS AND FINANCIAL STATEMENT SCHEDULES


(a)

Consolidated Financial Statements and Consolidated Financial Statement Schedule.


The consolidated financial statements and consolidated financial statement schedule listed in the accompanying Index to Consolidated Financial Statements and Consolidated Financial Statement Schedule are filed as part of this Annual Report.


(b)

Exhibits.


See Exhibit Index on page S-1.


(e)

Separate financial statements.


Not applicable.


ITEM 16.    FORM 10-K SUMMARY


Not applicable.



50

Table of Contents


SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) 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.

GGP INC.

/s/ SANDEEP MATHRANI

Sandeep Mathrani

Chief Executive Officer

February 22, 2018


We, the undersigned officers and directors of GGP Inc., hereby severally constitute Sandeep Mathrani and Heath R. Fear, and each of them singly, our true and lawful attorneys with full power to them, and each of them singly, to sign for us and in our names in the capacities indicated below, any and all amendments, to this Annual Report on Form 10-K and generally to do all such things in our name and behalf in such capacities to enable GGP Inc. to comply with the applicable provisions of the Securities Exchange Act of 1934, and we hereby ratify and confirm our signatures as they may be signed by our said attorneys, or any of them, to any and all such amendments.


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

Title

Date

/s/ SANDEEP MATHRANI

Director and Chief Executive Officer (Principal Executive Officer)

February 22, 2018

Sandeep Mathrani

/s/ HEATH R. FEAR

Chief Financial Officer (Principal Financial Officer)

February 22, 2018

Heath R. Fear

/s/ TARA L. MARSZEWSKI

Chief Accounting Officer (Principal Accounting Officer)

February 22, 2018

Tara L. Marszewski

/s/ RICHARD B. CLARK

Director

February 22, 2018

Richard B. Clark

/s/ MARY LOU FIALA

Director

February 22, 2018

Mary Lou Fiala


51

Table of Contents


Signature

Title

Date

/s/ J. BRUCE FLATT

Director

February 22, 2018

J. Bruce Flatt

/s/ JANICE R. FUKAKUSA

Director

February 22, 2018

Janice R. Fukakusa

/s/ JOHN K. HALEY

Director

February 22, 2018

John K. Haley

/s/ DANIEL B. HURWITZ

Director

February 22, 2018

Daniel B. Hurwitz

/s/ BRIAN W. KINGSTON

Director

February 22, 2018

Brian W. Kingston

/s/ CHRISTINA M. LOFGREN

Director

February 22, 2018

Christina M. Lofgren




52

Table of Contents



GGP INC.



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

AND CONSOLIDATED FINANCIAL STATEMENT SCHEDULE


The following consolidated financial statements and consolidated financial statement schedule are included in Item 8 of this Annual Report on Form 10-K:

Page

Number

Consolidated Financial Statements

Reports of Independent Registered Public Accounting Firms:

GGP Inc. 

F - 2

Consolidated Balance Sheets as of December 31, 2017 and 2016

F - 3

Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2017, 2016, and 2015

F - 4

Consolidated Statements of Equity for the years ended December 31, 2017, 2016, and 2015

F - 5

Consolidated Statements of Cash Flows for the years ended December 31, 2017, 2016, and 2015

F - 8

Notes to Consolidated Financial Statements:

Note 1

Organization

F - 10

Note 2

Summary of Significant Accounting Policies

F - 10

Note 3

Acquisitions and Joint Venture Activity

F - 20

Note 4

Fair Value

F - 26

Note 5

Unconsolidated Real Estate Affiliates

F - 28

Note 6

Mortgages, Notes and Loans Payable

F - 31

Note 7

Income Taxes

F - 33

Note 8

Warrants

F - 34

Note 9

Rentals under Operating Leases

F - 35

Note 10

Equity and Redeemable Noncontrolling Interests

F - 35

Note 11

Earnings Per Share

F - 40

Note 12

Stock-Based Compensation Plans

F - 41

Note 13

Accounts Receivable

F - 45

Note 14

Notes Receivable

F - 45

Note 15

Prepaid Expenses and Other Assets

F - 46

Note 16

Accounts Payable and Accrued Expenses

F - 47

Note 17

Accumulated Other Comprehensive Loss

F - 47

Note 18

Litigation

F - 47

Note 19

Commitments and Contingencies

F - 48

Note 20

Subsequent Events

F - 48

Note 21

Quarterly Financial Information (Unaudited)

F - 49

Consolidated Financial Statement Schedule

Schedule III-Real Estate and Accumulated Depreciation

F - 50

All other schedules are omitted since the required information is either not present in any amounts, is not present in amounts sufficient to require submission of the schedule or because the information required is included in the consolidated financial statements and related notes.


F - 1

Table of Contents



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Stockholders and the Board of Directors of GGP Inc.


Opinion on the Financial Statements


We have audited the accompanying consolidated balance sheets of GGP Inc. and subsidiaries (the "Company") as of December 31, 2017 and 2016, the related consolidated statements of operations and comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2017, and the related notes and the consolidated financial statement schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017, in conformity with accounting principles generally accepted in the United States of America.


We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control- Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 22, 2018 expressed an unqualified opinion on the Company's internal control over financial reporting.


Change in Accounting Principle


As discussed in Note 2 to the financial statements, the Company has changed its method of presentation of the statement of cash flows in 2017, 2016, and 2015 due to the adoption of Accounting Standards Update 2016-18,   Statement of Cash Flows (Topic 230) Restricted Cash .


Basis for Opinion


These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.


We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.


/s/ Deloitte & Touche LLP


Chicago, Illinois

February 22, 2018


We have served as the Company's auditor since 2001.



F - 2

Table of Contents



GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED BALANCE SHEETS

December 31,
2017

December 31,
2016

Assets:



Investment in real estate:



Land

$

4,013,874


$

3,066,019


Buildings and equipment

16,957,720


16,091,582


Less accumulated depreciation

(3,188,481

)

(2,737,286

)

Construction in progress

473,118


251,616


Net property and equipment

18,256,231


16,671,931


Investment in Unconsolidated Real Estate Affiliates

3,377,112


3,868,993


Net investment in real estate

21,633,343


20,540,924


Cash and cash equivalents

164,604


474,757


Accounts receivable, net

334,081


322,196


Notes receivable

417,558


678,496


Deferred expenses, net

284,512


209,852


Prepaid expenses and other assets

515,856


506,521


Total assets

$

23,349,954


$

22,732,746


Liabilities:



Mortgages, notes and loans payable

$

12,832,459


$

12,430,418


Investment in Unconsolidated Real Estate Affiliates

21,393


39,506


Accounts payable and accrued expenses

919,432


655,362


Dividend payable

219,508


433,961


Deferred tax liabilities

2,428


3,843


Junior subordinated notes

206,200


206,200


Total liabilities

14,201,420


13,769,290


Redeemable noncontrolling interests:



Preferred

52,256


144,060


Common

195,870


118,667


Total redeemable noncontrolling interests

248,126


262,727


Commitments and Contingencies (Note 19)

-


-


Equity:


Common stock: 11,000,000,000 shares authorized, $0.01 par value, 1,040,382,900 issued, 956,982,536 outstanding as of December 31, 2017, and 968,153,526 issued and 884,097,680 outstanding as of December 31, 2016

10,130


9,407


Preferred Stock:



500,000,000 shares authorized, $.01 par value, 10,000,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016

242,042


242,042


Additional paid-in capital

11,845,532


11,417,597


Retained earnings (accumulated deficit)

(2,107,498

)

(1,824,866

)

Accumulated other comprehensive loss

(71,906

)

(70,456

)

Common stock in treasury, at cost, 55,969,390 shares as of December 31, 2017 and 56,596,651 shares as of December 31, 2016

(1,122,640

)

(1,137,960

)

Total stockholders' equity

8,795,660


8,635,764


Noncontrolling interests in consolidated real estate affiliates

55,379


33,583


Noncontrolling interests related to long-term incentive plan common units

49,369


31,382


Total equity

8,900,408


8,700,729


Total liabilities and equity

$

23,349,954


$

22,732,746


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


F - 3



GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

Year Ended December 31,

2017

2016

2015

Revenues:




Minimum rents

$

1,455,039


$

1,449,704


$

1,481,614


Tenant recoveries

643,607


668,081


689,536


Overage rents

34,874


42,534


44,024


Management fees and other corporate revenues

105,144


95,814


86,595


Other

89,198


90,313


102,137


Total revenues

2,327,862


2,346,446


2,403,906


Expenses:




Real estate taxes

237,198


229,635


222,883


Property maintenance costs

49,784


55,027


60,040


Marketing

11,043


13,155


21,958


Other property operating costs

286,168


282,591


302,797


Provision for doubtful accounts

10,701


8,038


8,081


Provision for loan loss

-


29,615


-


Property management and other costs

145,251


138,602


161,556


General and administrative

56,133


55,745


50,405


Provision for impairment

-


73,039


8,604


Depreciation and amortization

693,327


660,746


643,689


Total expenses

1,489,605


1,546,193


1,480,013


Operating income

838,257


800,253


923,893


Interest and dividend income

61,566


59,960


49,254


Interest expense

(541,945

)

(571,200

)

(607,675

)

(Loss) gain on foreign currency

(819

)

14,087


(44,984

)

Gains from changes in control of investment properties and other, net

79,056


722,904


634,367


Gain on extinguishment of debt

55,112


-


-


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

491,227


1,026,004


954,855


Benefit from (provision for) income taxes

10,896


(901

)

38,334


Equity in income of Unconsolidated Real Estate Affiliates

152,750


231,615


73,390


Unconsolidated Real Estate Affiliates - gain on investment

12,000


51,555


327,017


Net income

666,873


1,308,273


1,393,596


Allocation to noncontrolling interests

(9,539

)

(19,906

)

(19,035

)

Net income attributable to GGP Inc. 

657,334


1,288,367


1,374,561


Preferred Stock dividends

(15,936

)

(15,935

)

(15,937

)

Net income attributable to common stockholders

$

641,398


$

1,272,432


$

1,358,624


Earnings Per Share:




Basic

$

0.72


$

1.44


$

1.54


Diluted

$

0.68


$

1.34


$

1.43


Comprehensive Income, Net:




Net income

$

666,873


$

1,308,273


$

1,393,596


Other comprehensive income (loss):




Foreign currency translation

(1,551

)

14,319


(33,292

)

Reclassification adjustment for realized gains on available-for-sale securities included in net income

-


(11,978

)

11,978


Net unrealized gains on other financial instruments

12


5


30


Other comprehensive (loss) income

(1,539

)

2,346



(21,284

)

Comprehensive income

665,334


1,310,619


1,372,312


Comprehensive income allocated to noncontrolling interests

(9,450

)

(19,904

)

(18,802

)

Comprehensive income attributable to GGP Inc. 

655,884


1,290,715


1,353,510


Preferred stock dividends

(15,936

)

(15,935

)

(15,937

)

Comprehensive income, net, attributable to common stockholders

$

639,948


$

1,274,780


$

1,337,573


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


F - 4

Table of Contents



GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF EQUITY

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, 2015

$

9,409


$

242,042


$

11,351,625


$

(2,822,740

)

$

(51,753

)

$

(1,122,664

)

$

79,601


$

7,685,520


Net income




1,374,561


2,685


1,377,246


Distributions to noncontrolling interests in consolidated Real Estate Affiliates







(55,050

)

(55,050

)

Long Term Incentive Plan Common Unit grants, net (1,645,901 LTIP Units)









11,015


11,015


Restricted stock grants, net of forfeitures (216,640 common shares)

2



3,438






3,440


Employee stock purchase program (137,247 common shares)

1



3,249






3,250


Stock option exercise, net of forfeitures (1,432,250 common shares)

14


42,602


42,616


Cancellation of repurchased common shares (4,053,620 common shares)

(40

)


(52,871

)

(49,922

)


102,833



-


Treasury stock purchases (4,324,489 common shares)





(109,570

)


(109,570

)

Cash dividends reinvested (DRIP) in stock (23,542 common shares)



487





487


Other comprehensive loss

(21,051

)

(21,051

)

Cash distributions declared ($0.71 per share)





(627,511

)




(627,511

)

Cash distributions on Preferred Stock




(15,937

)




(15,937

)

Fair value adjustment for noncontrolling interest in Operating Partnership

13,839


13,839


Balance at December 31, 2015

$

9,386


$

242,042


$

11,362,369


$

(2,141,549

)

$

(72,804

)

$

(1,129,401

)

$

38,251


$

8,308,294



F - 5

Table of Contents


GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF EQUITY (Continued)

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, 2016

$

9,386


$

242,042


$

11,362,369


$

(2,141,549

)

$

(72,804

)

$

(1,129,401

)

$

38,251


$

8,308,294


Net income




1,288,367




4,175


1,292,542


Distributions to noncontrolling interests in consolidated Real Estate Affiliates







(3,358

)

(3,358

)

Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates

(18,416

)

(2,970

)

(21,386

)

Contributions to noncontrolling interest in consolidated Real Estate Affiliates

13,943


13,943


Long Term Incentive Plan Common Unit grants, net (61,358 LTIP Units)

104


(950

)

14,924


14,078


Restricted stock grants, net (342,037 common shares)

3


3,317





3,320


Employee stock purchase program (126,825 common shares)

-



4,206






4,206


Stock option exercise, net of forfeitures (2,886,986 common shares)

31



58,374






58,405


Cancellation of repurchased common shares (1,260,490 common shares)

(15

)

(19,846

)

(17,805

)

37,666


-


OP Unit Conversion to Common Stock (200,000 common shares)

2


5,425


5,427


Treasury stock purchases (1,887,751 common shares)




(46,225

)


(46,225

)

Cash dividends reinvested (DRIP) in stock (32,381 common shares)

889


(215

)




674


Other comprehensive income




14,242




14,242


Amounts reclassified from Accumulated Other Comprehensive Income





(11,894

)



(11,894

)

Cash distributions declared ($1.06 per share)




(936,779

)




(936,779

)

Cash distributions on Preferred Stock




(15,935

)




(15,935

)

Fair value adjustment for noncontrolling interest in Operating Partnership



21,175






21,175


Balance at December 31, 2016

$

9,407


$

242,042


$

11,417,597


$

(1,824,866

)

$

(70,456

)

$

(1,137,960

)

$

64,965


$

8,700,729



F - 6

Table of Contents


GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF EQUITY (Continued)

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, 2017

$

9,407


$

242,042


$

11,417,597


$

(1,824,866

)

$

(70,456

)

$

(1,137,960

)

$

64,965


$

8,700,729


Cumulative effect of accounting change

2,342


(3,000

)

658


-


Net income




657,334




2,842


660,176


Distributions to noncontrolling interests in consolidated Real Estate Affiliates







(5,597

)

(5,597

)

Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates

10,795


10,795


Contributions received from noncontrolling interest in consolidated Real Estate Affiliates

15,258


15,258


Long Term Incentive Plan Common Unit grants, net (451,585 LTIP Units)

15,827


15,827


Restricted stock grants, net (787,484 common shares)

8


9,660





9,668


Employee stock purchase program (147,475 common shares)

1



3,520






3,521


Stock option exercise (690,969 common shares)

8



23,017






23,025


Cancellation of repurchased common shares (13,278,252 common shares)

(133

)

(174,098

)

(115,074

)

289,305


-


Treasury stock purchases (12,650,991 common shares)








(273,985

)


(273,985

)

Cash dividends reinvested (DRIP) in stock (43,732 common shares)





1,019


(274

)




745


Other comprehensive loss





(1,450

)



(1,450

)

Cash distributions declared ($0.88 per share)




(805,682

)




(805,682

)

Cash distributions on Preferred Stock




(15,936

)




(15,936

)

Exercise of Warrants (83,866,187 common shares)

839


550,357


551,196


Fair value adjustment for noncontrolling interest in Operating Partnership



12,118






12,118


Balance at December 31, 2017

$

10,130


$

242,042


$

11,845,532


$

(2,107,498

)

$

(71,906

)

$

(1,122,640

)

$

104,748


$

8,900,408


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


F - 7

Table of Contents


GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF CASH FLOWS

Year Ended December 31,

2017

2016

2015

Cash Flows provided by Operating Activities:




Net income

$

666,873


$

1,308,273


$

1,393,596


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




Equity in income of Unconsolidated Real Estate Affiliates

(152,750

)

(231,615

)

(73,390

)

Distributions received from Unconsolidated Real Estate Affiliates

237,956


120,674


87,138


Provision for doubtful accounts

10,701


8,038


8,081


Depreciation and amortization

693,327


660,746


643,689


Amortization/write-off of deferred finance costs

11,880


11,876


11,607


Accretion/write-off of debt market rate adjustments

(4,346

)

(5,184

)

13,171


Amortization of intangibles other than in-place leases

28,309


41,154


62,106


Straight-line rent amortization

(2,084

)

(11,867

)

(27,809

)

Deferred income taxes

(15,532

)

15,353


(42,136

)

Gain on dispositions, net

(5,356

)

(37,526

)

(30,669

)

Unconsolidated Real Estate Affiliates-gain on investment, net

(12,000

)

(51,555

)

(327,017

)

Gains from changes in control of investment properties and other, net

(79,056

)

(722,904

)

(634,367

)

Loss (gain) on extinguishment of debt

(55,112

)

5,403


-


Provisions for impairment

-


73,039


8,604


Provisions for loan loss

-


29,615


-


(Gain) loss on foreign currency

819


(14,087

)

44,984


Net changes:




Accounts and notes receivable, net

(6,103

)

(37,489

)

(30,116

)

Prepaid expenses and other assets

(40,326

)

(4,092

)

(24,381

)

Deferred expenses, net

(36,603

)

(27,888

)

(42,708

)

Accounts payable and accrued expenses

13,777


(27,924

)

(4,858

)

Other, net

40,238


34,111


33,061


Net cash provided by operating activities

1,294,612


1,136,151


1,068,586


Cash Flows provided by (used in) Investing Activities:




Acquisition of real estate and property additions

(230,754

)

(577,845

)

(384,270

)

Development of real estate and property improvements

(662,762

)

(547,447

)

(694,621

)

Distributions received from Unconsolidated Real Estate Affiliates in excess of income

166,867


82,800


145,461


Loans to joint venture and joint venture partners

(121,262

)

(59,769

)

(328,819

)

   Proceeds from repayment of loans to joint venture and joint venture partners

50,964


13,042


-


Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates

62,007


1,699,466


1,155,765


Contributions to Unconsolidated Real Estate Affiliates

(120,356

)

(135,906

)

(173,704

)

Sale (acquisition) of marketable securities

-


46,408


(33,300

)

Other, net

-


662


-


Net cash provided by (used in) investing activities

(855,296

)

521,411


(313,488

)

Cash Flows used in Financing Activities:




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

1,595,000


908,479


1,837,440


Principal payments on mortgages, notes and loans payable

(1,579,655

)

(1,743,216

)

(1,831,624

)

Deferred finance costs

(3,133

)

(13,771

)

(7,095

)

Treasury stock purchases

(273,985

)

(34,021

)

(109,570

)

Proceeds from warrant exercises

551,196


-


-


Cash contributions from noncontrolling interests in consolidated real estate affiliates

15,258


-


-


   Cash distributions paid to common stockholders

(1,020,018

)

(680,712

)

(610,554

)

   Cash distributions to noncontrolling interests in consolidated real estate affiliates

(5,597

)

(24,445

)

(55,050

)

Cash distributions reinvested (DRIP) in common stock

1,020


889


658


Cash distributions paid to preferred stockholders

(15,936

)

(15,935

)

(15,937

)

Cash distributions and redemptions paid to holders of common units

(18,372

)

(5,545

)

(950

)

Other, net

15,959


44,163


14,507


Net cash used in financing activities

(738,263

)

(1,564,114

)

(778,175

)

Effect on foreign exchange rates on cash and cash equivalents

(819

)

-


-


Net change in cash, cash equivalents and restricted cash

(299,766

)

93,448


(23,077

)

Cash, cash equivalents and restricted cash at beginning of year

531,705


438,257


461,334


Cash, cash equivalents and restricted cash at end of year

$

231,939


$

531,705


$

438,257





F - 8

Table of Contents



GGP INC.

(Dollars in thousands, except per share amounts)

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

Year Ended December 31,

2017

2016

2015

Supplemental Disclosure of Cash Flow Information:




Interest paid

$

548,833


$

567,137


$

602,495


Interest capitalized

11,085


5,257


12,752


Income taxes paid

14,957


4,150


14,286


Accrued capital expenditures included in accounts payable and accrued expenses

219,317


115,077


158,027


Sale of Ala Moana (Refer to Note 3)

Sale of Fashion Show (Refer to Note 3)

Acquisition of Riverchase Galleria (Refer to Note 3)

Acquisition of an additional interest in Miami Design District (Refer to Note 5)

Acquisition of 522 Fifth Avenue (Refer to Note 3)

Disposition of Lakeside (Refer to Note 3)

Issuance of note collateralized by Riverchase Galleria and Tysons Galleria anchor box (Refer to Note 14)

Acquisition and/or change of control at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue (Refer to Note 3)

Exercise of warrants (Note 8)

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



F - 9

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share amounts)




NOTE 1     ORGANIZATION


GGP 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 December 31, 2017 , we are the owner, either entirely or with joint venture partners of 125 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 and GGPOP, 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 December 31, 2017 , 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% was 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 GGPN and GGPLP. 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 also 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 GGPLP 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 noncontrolling interests in consolidated real estate affiliates as permanent equity of the Company. Intercompany balances and transactions have been eliminated. Noncontrolling interests are included on our Consolidated Balance Sheets related to the Common, Preferred, and LTIP Units of GGPOP and are presented either as redeemable noncontrolling interests or as noncontrolling interests in our permanent equity. Each of the Operating Partnerships and our consolidated joint ventures are variable interest entities as the limited partners do not have substantive kick-out rights or substantive participating rights. However, as the Company holds a majority voting interest in the Operating Partnerships and our consolidated joint ventures, it qualifies for the exemption from providing certain of the disclosure requirements associated with variable interest entities.



F - 10

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



We operate in a single reportable segment, which includes the operation, development and management of retail and other rental properties. 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 for purposes of making property operating decisions. 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, depreciation expense 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 10 - 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

Reclassifications

In November 2016, the FASB issued ASU 2016-18 which requires that a statement of cash flows explain the change during the reporting period in the total of cash, cash equivalents and restricted cash or restricted cash equivalents. The Company adopted this guidance on December 31, 2017, which changes our statements of cash flows and related disclosures for all periods presented.

The following is a summary of our cash, cash equivalents and restricted cash total as presented in our statements of cash flows for the years ended December 31, 2017 , 2016 and 2015 (in thousands):

Year Ended December 31,

2017

2016

2015

Cash and cash equivalents

$

164,604


$

474,757


$

356,895


Restricted cash

67,335


56,948


81,362


Total cash, cash equivalents and restricted cash shown in the statement of cash flows

$

231,939


$

531,705


$

438,257



For the year ended December 31, 2016, restricted cash related to cash flows provided by operating activities of $3.3 million , restricted cash related to cash flows provided by investing activities of $28.6 million and restricted cash flows used in financing


F - 11

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



activities of $0.9 million were reclassified. For the year ended on December 31, 2015, restricted cash related to cash flows provided by operating activities of $3.7 million , restricted cash related to cash flows used in investing activities of $0.7 million and restricted cash flows used in financing activities of $10.5 million were reclassified.


Acquisitions of Operating Properties ( Note 3 )


New guidance issued clarified the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. Therefore, acquisitions of properties are typically accounted for utilizing the historical cost of the property 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.


The fair values of tangible assets are determined on an "if vacant" basis. The "if vacant" fair value is allocated to land, where applicable, buildings, equipment and tenant improvements based on comparable sales and other relevant information with respect to the property. Specifically, the "if vacant" value of the buildings and equipment was calculated using a cost approach utilizing published guidelines for current replacement cost or actual construction costs for similar, recently developed properties; and an income approach. Assumptions used in the income approach to the value of buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and site improvement value.


The estimated fair value of in-place tenant leases includes lease origination costs (the costs we would have incurred to lease the property to the current occupancy level of the property) and the lost revenues during the period necessary to lease-up from vacant to the current occupancy level. Such estimates include the fair value of leasing commissions, legal costs and tenant coordination costs that would be incurred to lease the property to this occupancy level. Additionally, we evaluate the time period over which such occupancy level would be achieved and include an estimate of the net operating costs (primarily real estate taxes, insurance and utilities) incurred during the lease-up period, which generally ranges up to one year. The fair value of acquired in-place tenant leases is included in the balance of buildings and equipment and amortized over the remaining lease term for each tenant.


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.


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 December 31, 2017




Tenant leases:




In-place value

$

347,232


$

(181,088

)

$

166,144


As of December 31, 2016




Tenant leases:




In-place value

$

306,094


$

(214,111

)

$

91,983



The above-market tenant leases and below-market ground leases are included in prepaid expenses and other assets ( Note 15 ); the below-market tenant leases, above-market ground leases and above-market headquarters office lease are included in accounts payable and accrued expenses ( Note 16 ) in our Consolidated Balance Sheets.




F - 12

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




Amortization/accretion of all intangibles, including the intangibles in Note 15 and Note 16 , had the following effects on our income from continuing operations:

Year Ended December 31,

2017

2016

2015

Amortization/accretion effect on continuing operations

$

(74,802

)

$

(86,979

)

$

(137,462

)


Future amortization/accretion of all intangibles, including the intangibles in Note 15 and Note 16 is estimated to decrease results from continuing operations as follows:


Year

Amount

2018

$

46,536


2019

28,753


2020

19,925


2021

14,607


2022

13,220



Marketable Securities


Marketable securities are comprised of equity securities that are classified as available-for-sale. Available-for-sale securities are presented in prepaid expenses and other assets on our Consolidated Balance Sheets at fair value. Unrealized gains and losses resulting from the mark-to-market of these securities are included in other comprehensive income. Realized gains and losses are recognized in earnings only upon the sale of the securities and are recorded based on the weighted average cost of such securities. During the year ended December 31, 2016, we recognized gains of $13.1 million in management fees and other corporate revenues on the Consolidated Statements of Operations and Comprehensive Income from the sale of Seritage Growth Properties stock.


Investments in Unconsolidated Real Estate Affiliates ( Note 5 )


We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. Under the equity method, the cost of our investment is adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition, increased by our contributions and reduced by distributions received. Under the cost method, the cost of our investment is not adjusted for our share of the earnings of such Unconsolidated Real Estate Affiliates from the date of acquisition and distributions are treated as earnings when received.


To determine the method of accounting for partially owned joint ventures, we evaluate the characteristics of associated entities and determine whether an entity is a VIE. A limited partnership or other similar entity is considered a VIE unless a simple majority of limited partners (excluding limited partners that are under common control with the general partner) have substantive kick-out rights or participating rights. Accounting guidance amended the following: (i) modified the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities, (ii) eliminated the presumption that a general partner should consolidate a limited partnership, (iii) affected the consolidation analysis of reporting entities that are involved with VIEs, and (iv) provided a scope exception for certain entities. If an entity is determined to be a VIE, we determine which party is the primary beneficiary by analyzing whether we have both the power to direct the entity's significant economic activities and the obligation to absorb potentially significant losses or receive potentially significant benefits. Significant judgments and assumptions inherent in this analysis include the nature of the entity's operations, future cash flow projections, the entity's financing and capital structure, and contractual relationship and terms. The adoption of the consolidation guidance did not materially impact our consolidated financial statements.


Primary risks associated with our VIEs include the potential of funding the entities' debt obligations or making additional contributions to fund the entities' operations.


F - 13

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




Generally, the operating agreements with respect to our Unconsolidated Real Estate Affiliates provide that assets, liabilities and funding obligations are shared in accordance with our ownership percentages. Therefore, we generally also share in the profit and losses, cash flows and other matters relating to our Unconsolidated Real Estate Affiliates in accordance with our respective ownership percentages. Except for Retained Debt (as described in Note 5 ), differences between the carrying amount of our investment in the Unconsolidated Real Estate Affiliates and our share of the underlying equity of our Unconsolidated Real Estate Affiliates are typically amortized over lives ranging from 5 to 45  years. When cumulative distributions exceed our investment in the joint venture, the investment is reported as a liability in our consolidated financial statements. The liability is limited to our maximum potential obligation to fund contractual obligations, including recourse related to certain debt obligations.


Partially owned, non-variable interest joint ventures over which we have controlling financial interest are consolidated in our consolidated financial statements. In determining if we have a controlling financial interest, we consider factors such as ownership interest, authority to make decisions, kick-out rights and substantive participating rights. Partially owned joint ventures where we do not have a controlling financial interest, but have the ability to exercise significant influence, are accounted for using the equity method.


To the extent that we contribute assets to a joint venture accounted for using the equity method, our investment in the joint venture is recorded at our cost basis in the assets that were contributed to the joint venture. We will recognize gains and losses on the contribution of our 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 we will not be required to support the operations of the property or its related obligations to an extent greater than our proportionate interest.


The combined summarized financial information of unconsolidated joint ventures is disclosed in Note 5 to the Consolidated Financial Statements.


We continually analyze and assess reconsideration events, including changes in the factors mentioned above, to determine if the consolidation treatment remains appropriate. Decisions regarding consolidation of partially owned entities frequently require significant judgment by our management.


Cash and Cash Equivalents


Highly-liquid investments with initial maturities of three months or less are classified as cash equivalents, excluding amounts restricted by certain lender and other agreements.


Leases


Our leases, in which we are the lessor or lessee, are substantially all accounted for as operating leases. Leases in which we are the lessor that transfer substantially all the risks and benefits of ownership to tenants are considered finance leases and the present values of the minimum lease payments and the estimated residual values of the leased properties, if any, are accounted for as receivables. Leases in which we are the lessee that transfer substantially all the risks and benefits of ownership to us are considered capital leases and the present values of the minimum lease payments are accounted for as assets and liabilities.


Tenant improvements, either paid directly or in the form of construction allowances paid to tenants, are capitalized as buildings and equipment and depreciated over the shorter of the useful life or the applicable lease term.


In leasing tenant space, we may provide funding to the lessee through a tenant allowance. In accounting for a tenant allowance, we determine whether the allowance represents funding for the construction of leasehold improvements and evaluate the ownership of such improvements. If we are considered the owner of the leasehold improvements, we capitalize the amount of the tenant allowance and depreciate it over the shorter of the useful life of the leasehold improvements or the related lease term. If the tenant allowance represents a payment for a purpose other than funding leasehold improvements, or in the event we are not considered the owner of the leasehold improvements, the allowance is capitalized to deferred expenses and considered to be a lease incentive and is recognized over the lease term as a reduction of rental revenue on a straight-line basis.




F - 14

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




Deferred Expenses


Deferred expenses primarily consist of leasing commissions and related costs and are amortized using the straight-line method over the life of the leases.


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 emergence from bankruptcy. The following is a summary of amortization of straight-line rent, net amortization/accretion related to above-market and below-market tenant leases and termination income, which is included in minimum rents:


Year Ended December 31,

2017

2016

2015

Amortization of straight-line rent

$

2,084


$

11,867


$

27,809


Net amortization/accretion of above and below-market tenant leases

(23,963

)

(33,639

)

(55,062

)

Lease termination income

29,081


16,021


13,786



The following is a summary of straight-line rent receivables, which are included in accounts receivable, net in our Consolidated Balance Sheets and are reduced for allowances and amounts doubtful of collection:

December 31, 2017

December 31, 2016

Straight-line rent receivables, net

$

231,290


$

226,226



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) our receivable is not subject to future subordination, and (4) we have transferred to the buyer the risks and rewards of ownership and do not have continuing involvement. Unless all conditions are met, recognition of all or a portion of the profit shall be postponed.


Notes receivable are evaluated for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan's contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral.









F - 15

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




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

2017

2016

2015

Balance as of January 1,

$

17,883


$

14,654


$

15,621


Provision for doubtful accounts (1)

13,594


10,534


11,833


Write-offs

(12,020

)

(7,305

)

(12,800

)

Balance as of December 31,

$

19,457


$

17,883


$

14,654


_______________________________________________________________________________

(1)

Excludes recoveries of $2.9 million , $2.4 million and $2.1 million for the years ended December 31, 2017 , 2016 and 2015 , respectively.


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 Operations and 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 Operations and Comprehensive Income and in property management and other costs in the Condensed Combined Statements of Income in Note 5 .


The following table summarizes the management fees from affiliates and our share of the management fee expense:

Year Ended December 31,

2017

2016

2015

Management fees from affiliates (1)

$

97,136


$

82,742


$

86,595


Management fee expense

(38,166

)

(33,049

)

(30,723

)

Net management fees from affiliates

$

58,970


$

49,693


$

55,872


_______________________________________________________________________________

(1)

Excludes $8.0 million in corporate fees earned during the year ended December 31, 2017 and a $13.1 million gain recognized in management fees and other corporate revenues on the divestiture of our investment in Seritage Growth Properties during the year ended December 31, 2016.


Income Taxes ( Note 7 )


We expect to distribute 100% of our taxable capital gains and taxable ordinary income to stockholders annually. If, with respect to any taxable year, we fail to maintain our qualification as a REIT and cannot correct such failure, we would not be allowed to deduct distributions to stockholders in computing our taxable income and federal income tax. If any of our REIT subsidiaries fail to qualify as a REIT, such failure could result in our loss of REIT status. If we lose our REIT status, corporate level income tax would apply to our taxable income at regular corporate rates, or we may be subject to applicable alternative minimum tax. As a result, the amount available for distribution to holders of equity securities that would otherwise receive dividends would be reduced for the year or years involved, and we would no longer be required to make distributions. In addition, unless we were entitled to relief under the relevant statutory provisions, we would be disqualified from treatment as a REIT for four subsequent taxable years.


Deferred income taxes are accounted for using the asset and liability method. Deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been included in the financial statements or tax returns and are recorded primarily by certain of our taxable REIT subsidiaries. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. Deferred income taxes also reflect the impact of operating loss and tax credit


F - 16

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



carryforwards. A valuation allowance is provided if we believe it is more likely than not that all or some portion of the deferred tax asset will not be realized. An increase or decrease in the valuation allowance that results from a change in circumstances, and which causes a change in our judgment about the realizability of the related deferred tax asset, is included in the current tax provision. In 2010, GGP experienced a change in control, pursuant to Section 382 of the Internal Revenue Code that could limit the benefit of deferred tax assets. In addition, we recognize and report interest and penalties, if necessary, related to uncertain tax positions within our provision for income tax expense.


We earn investment tax credits related to solar projects at certain properties. We use the flow through method of accounting for investment tax credits. Under this method, investment tax credits are recognized as a reduction to income tax expense in the year they are earned.


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, changes in 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 be complete 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 Operations and 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.


Changes in economic and operating conditions that occur subsequent to our review of recoverability of our properties could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those properties differ from actual results.


No provisions for impairment were recognized during the year ended December 31, 2017 .


During the year ended December 31, 2016 , we recorded a $73.0 million impairment charge on our Consolidated Statements of Operations and Comprehensive Income. The impairment charge related to three operating properties. We received bona fide purchase offers for two properties which were less than their respective carrying values. The other property had non-recourse debt maturing during 2016 that exceeded the fair value of the operating property. This property was transferred to a special servicer in 2016.



F - 17

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



During the year ended December 31, 2015 , we recorded an $8.6 million impairment charge on our Consolidated Statements of Operations and Comprehensive Income. This impairment charge related to one operating property and was recorded because the estimated fair value of the property, based on a bona-fide purchase offer, was less than the carrying value of the property.


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 performed 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.


An impairment of $3.2 million related to our investments in Unconsolidated Real Estate Affiliates was recognized for the year ended December 31, 2015. This impairment charge related to one operating property and was recorded because the estimated fair value of the property, based on a bona-fide purchase offer, was less than the carrying value of the property. No impairments related to our investments in Unconsolidated Real Estate Affiliates were recognized for the years ended December 31, 2017 and 2016 .


Changes in economic and operating conditions that occur subsequent to our review of recoverability of our investments in Unconsolidated Real Estate Affiliates could impact the assumptions used in that assessment and could result in future impairment if assumptions regarding those investments differ from actual results.


Property Management and Other and General and Administrative Costs


Property management and other costs represent regional and home office costs and include items such as corporate payroll, rent for office space, supplies and professional fees, which represent corporate overhead costs not generated at the properties. General and administrative costs represent the costs to run the public company and include payroll and other costs for executives, audit fees, professional fees and administrative fees related to the public company.


Fair Value Measurements ( Note 4 )


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.


The impairment section above includes a discussion of all impairments recognized during the years ended December 31, 2017 , 2016 and 2015 , which were based on Level 2 and Level 3 inputs. Note 4 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 4 also includes a discussion of available-for-sale securities measured at fair value on a recurring basis using Level 1 inputs. Note 10 includes a discussion of certain redeemable noncontrolling interests that are measured at fair value using Level 1 inputs.


Concentrations of Credit Risk


Financial instruments that potentially subject us to significant concentrations of credit risk consist principally of cash and cash equivalents. We are exposed to credit risk with respect to cash held at various financial institutions and access to our credit facility. Our credit risk exposure with regard to our cash and the $1.5 billion , including the uncommitted accordion feature, available under our credit facility is spread among a diversified group of investment grade financial institutions. We had no amounts outstanding under our credit facility as of December 31, 2017 and 2016 .



F - 18

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Recently Issued Accounting Pronouncements


Effective January 1, 2018, companies are required to apply a five-step model in accounting for revenue. 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 adopted the model effective January 1, 2018 using the modified retrospective approach for implementation. We have completed our analysis and evaluation of the impact that the adoption will have on the recognition of each of our sources of revenue. The adoption will result in a cumulative-effect adjustment to increase equity as of January 1, 2018 of approximately $1.90 million related to changes in the revenue recognition pattern of lease commissions earned by the Company from our joint ventures and the sale of condos in our Unconsolidated Real Estate Affiliates.


In February 2016, the FASB issued Accounting Standards Update ("ASU") 2016-02 which will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. Under ASU 2016-02, a lessee will be required to recognize assets and liabilities for leases with lease terms of more than 12 months. Lessor accounting remains substantially similar to current GAAP. However, leasing costs that are currently eligible to be capitalized as initial direct costs are limited by ASU 2016-02. In addition, disclosures of leasing activities are to be expanded to include qualitative along with specific quantitative information. For public entities, ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. ASU 2016-02 mandates a modified retrospective transition method. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements.


In October 2016, the FASB issued ASU 2016-06 which will change the current income tax accounting for intra-entity asset sales to be only for inventory. The company adopted this standard effective January 1, 2018. For those companies that did not recognize the income tax impact of a sale other than inventory before the adoption date, the new ASU shall be applied on a modified retrospective basis, with a cumulative-effect adjustment directly to retained earnings as of January 1, 2018. This will result in a cumulative-effect adjustment to decrease retained earnings by the unamortized balance of the $18.8 million prepaid asset established in December 2016.


In March 2016, the FASB issued ASU 2016-07 which eliminates the requirement for retrospective application of equity method accounting when an investment previously accounted for by another method initially qualifies for the equity method. The company adopted this standard effective January 1, 2017. The adoption of this standard did not materially impact the Company's consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09 which simplifies the accounting for stock compensation related items such as income tax accounting, award classification, estimation of forfeitures, and cash flow presentation. The company adopted this standard effective January 1, 2017. The Company accounted for this compensation award adjustment by means of a cumulative-effect adjustment to equity as of January 1, 2017.

In June 2016, the FASB issued ASU 2016-13 which changes the model for the measurement of credit losses on financial instruments. Specifically, the amendments in the ASU replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The amendments in this ASU will be effective for the Company January 1, 2020 with early adoption permitted on January 1, 2019. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements.


In August 2016, the FASB issued ASU 2016-15 which provides guidance on the statement of cash flows presentation of certain transactions where diversity in practice exists. The effective date will be the first quarter of fiscal year 2019, with early adoption permitted. The ASU will be adopted using a retrospective transition approach. The Company early adopted this standard effective December 31, 2017. The adoption of this standard did not materially impact the Company's consolidated financial statements.


In November 2016, the FASB issued ASU 2016-18 which requires that a statement of cash flows explain the change during the reporting period in the total of cash, cash equivalents and restricted cash or restricted cash equivalents. This standard is effective


F - 19

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



for public entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The Company adopted this guidance on December 31, 2017, which changes our statements of cash flows and related disclosures for all periods presented.


In January 2017, the FASB issued ASU 2017-01 which clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill and consolidation. Public entities should apply the amendments in this standard to annual periods beginning after December 15, 2017, including interim periods within those periods. The Company adopted this pronouncement early in the first fiscal quarter of 2017. The adoption of this standard resulted in less real estate acquisitions qualifying as businesses and, accordingly, acquisition costs for those acquisitions that are not businesses are capitalized rather than expensed.


In February 2017, the FASB issued ASU 2017-05 which clarifies the accounting for the derecognition of nonfinancial assets by eliminating the exception in current GAAP for transfers of investments in real estate entities (including equity method investments). The amendments in this update provide guidance on the accounting of partial sales of nonfinancial assets and contributions of nonfinancial assets to a joint venture or other noncontrolling investee. Once this guidance is adopted, an entity would use the guidance in the new revenue recognition standard (discussed above) to determine whether it is transferring multiple, distinct assets and would recognize a gain or loss for each distinct asset transferred. When an entity transfers nonfinancial assets included in a subsidiary and retains or receives an equity interest, it first determines whether it has retained a controlling financial interest in the subsidiary. If so, the entity does not derecognize the assets and accounts for the sale of noncontrolling interest in the subsidiary under the consolidation guidance covering decreases in ownership which would result in recognizing a gain or loss. If an entity retains or receives a noncontrolling interest in the entity that owns the asset post-sale, that noncontrolling interest is considered noncash consideration and is included in the transaction price at its fair value. The retained noncontrolling interest is included at its fair value and results in an entity recognizing 100% of the gain on sale of the asset which differs from current applicable GAAP. Public entities should apply the amendments in this standard prospectively to annual periods beginning after December 15, 2017, including interim periods within those periods. The company adopted this standard and it will result in higher gains on the sale of partial real estate interests due to recognizing 100% of the gain on sale of the partial interest and recording the retained noncontrolling interest at fair value.


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 allocating the purchase price of real estate acquisitions, the useful lives of assets, capitalization of development and leasing costs, provision for income taxes, recoverable amounts of receivables and deferred taxes, provision for loan loss, 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 December 15, 2017, we closed on the sale of The Shops at Fallen Timbers in Maumee, Ohio for $21.0 million . The transaction resulted in a loss on sale of $0.3 million recognized in gain/loss from changes in control of investment properties and other for the year ended December 31, 2017.


On October 3, 2017, GGP acquired a 100% interest in 2 anchor boxes at Neshaminy Mall and Oakwood Center located in Bensalem, Pennsylvania and Gretna, Louisiana, respectively. The gross consideration of the 2 acquired anchor boxes was $21.4 million .


On September 19, 2017, GGP entered into three transactions with affiliates of Thor Equities ("Thor") related to three separate joint ventures between GGP and Thor. First, GGP acquired 49.9% of its partner's interest in 218 West 57th Street based on a gross property valuation of $104.0 million . After the acquisition, GGP owned a 99.9% interest in 218 West 57th Street, while Thor retained a 0.1% interest. A portion of the net proceeds from the acquisition were used by Thor to pay off their $12.3 million note


F - 20

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



receivable to GGP related to the property. Of the remaining net proceeds, $9.75 million was used by Thor to pay down a portion of their note receivable to GGP for 530 Fifth Avenue and $3.36 million was used to pay down a portion of their note receivable to GGP for 685 Fifth Avenue ( Note 14 ).

Second, GGP recapitalized the 530 Fifth Avenue joint venture based on a gross property valuation of $334 million , whereby upon closing (i) Thor's common interest having a value of $48.1 million was converted to a preferred equity interest with a 7.0% cumulative return in 530 Fifth Avenue, which serves as collateral for Thor's still-outstanding note receivable, and (ii) GGP owns a 90.23% common equity interest in 530 Fifth Avenue, while Thor retained a 9.77% common equity interest. The preferred return payable to Thor must first go toward interest and principal due to GGP under Thor's note receivable for 530 Fifth Avenue ( Note 14 ).

Finally, GGP also recapitalized the 685 Fifth Avenue joint venture based on a gross property valuation of $652.6 million , whereby upon closing (i) Thor's common interest having a value of $150 million was converted to a preferred equity interest with a 7.0% cumulative return in 685 Fifth Avenue, which serves as collateral for Thor's still-outstanding note receivable, and (ii) GGP owns a 97.03% common equity interest in 685 Fifth Avenue, while Thor retained a 2.97% common equity interest. The preferred return payable to Thor must first go toward interest and principal due to GGP under Thor's note receivable for 685 Fifth Avenue ( Note 14 ). The recapitalization was effective on December 31, 2017, however, Thor executed a power of attorney on September 19, 2017 granting GGP the power to direct the management of the joint venture and the property.

GGP had previously accounted for our interest in these three joint ventures using the equity method of accounting ( Note 2 ). As a result of the transactions described above, we now consolidate these joint ventures with our joint venture partner's share of equity included in noncontrolling interest ( Note 2 ). In addition, the $48.1 million and $151.3 million notes receivable due from our joint venture partner at 530 Fifth Avenue and 685 Fifth Avenue, respectively, are presented on the balance sheet in noncontrolling interests in Consolidated Real Estate Affiliates. The notes receivable are presented as contra-equity amount offset with our joint venture partners' noncontrolling interest.


The table below summarizes the gain from changes in control calculation ($ in millions):

Gain from changes in control for 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue

Fair value of Investment in Unconsolidated Real Estate Affiliates as of change in control

$

250.0


Less: carrying value of Investment in Unconsolidated Real Estate Affiliates

198.1


Gain from changes in control of investment properties and other, net

$

51.9



The following table summarizes the allocation of the purchase price to the net assets acquired at the date of acquisition. These allocations were based on the relative fair values of the assets acquired and liabilities assumed ($ in millions):

Allocation of Thor Equities Purchase Price

218 W. 57th Street

530 Fifth Avenue

685 Fifth Avenue

Investment in real estate, including intangible assets and liabilities

$

104.0


$

334.0


$

652.6


Fair value of debt (1)

(53.0

)

(221.0

)

(340.0

)

Net working capital (2)

0.1


14.3


1.7


Net assets acquired

$

51.1


$

127.3


$

314.3


_______________________________________________________________________________

(1)

530 Fifth Avenue includes $31.0 million of an intercompany loan between 530 Fifth Avenue and GGP. 218 W. 57th Street includes $53.0 million of an intercompany loan between 218 W. 57th Street and GGP. Both loans eliminate in consolidation.

(2)

530 Fifth Avenue includes a $9.4 million escrow for tenant allowances.


Capitalization rates and discount rates were based on a reasonable range of current market rates for 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue. Based upon these inputs, we determined that our valuations of the properties using a discounted cash flow or a direct capitalization model were classified within Level 3 of the fair value hierarchy ( Note 2 ).


F - 21

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Unobservable Quantitative Input

Range

Discount Rates

6.0% to 7.0%

Terminal capitalization rates

4.0% to 5.5%


On July 12, 2017, we closed on the acquisition of the remaining 50% interest in 8 of the 12 anchor boxes included in the existing GS Portfolio Holdings LLC ("GSPH") joint venture with Seritage Growth Properties for $190.1 million based on a total valuation of $380.2 million . We had previously owned a 50% interest in the joint venture and accounted for the joint venture using the equity method of accounting ( Note 2 ), but as a result of the transaction we now consolidate our 100% interest in the 8 acquired anchor boxes. Of the total purchase price, $126.4 million was settled upon closing and Seritage retained certain special rights (governed by a Special Rights Agreement), which are callable by GGP for $63.7 million . Simultaneously, the 4 remaining anchor boxes in GSPH were distributed to a newly formed joint venture, GS Portfolio Holdings II, LLC ("GSPHII"), between GGP and Seritage in which the ownership interest remains at 50% for both joint venture partners. We account for GSPHII using the equity method of accounting ( Note 2 ). In addition, GGPLP provided a loan to GSPHII for $127.4 million . This loan is collateralized by GSPHII's interest in the properties ( Note 14 ). Finally, GGP acquired a 50% interest in 5 additional anchor boxes through a newly formed joint venture, GS Portfolio Holdings 2017 ("GSPH2017"), for $57.5 million . We account for this joint venture using the equity method of accounting ( Note 2 ).


The table below summarizes the gain from changes in control calculation ($ in millions):

Gain from a Change of Control in GSPH

Consideration paid to acquire our joint venture partner's interest

$

190.1


Less: carrying value of Investment in Unconsolidated Real Estate Affiliates

147.2


Gain from changes in control of investment properties and other, net

$

42.9



On June 30, 2017, we conveyed Lakeside Mall to the lender in full satisfaction of $144.5 million in outstanding debt. This transaction resulted in a $55.1 million gain on extinguishment of debt.


On June 9, 2017, we closed on the acquisition of our joint venture partner's 50% interest in Neshaminy Mall located in Bensalem, Pennsylvania for a purchase price of $32.5 million based on a total valuation of $65.0 million . Post acquisition, we own 100% of the mall. Prior to the acquisition of the remaining interest, the carrying value for our investment was $55.2 million . As a result of this acquisition, the implied fair value of our previous investment in Neshaminy Mall is $34.2 million , resulting in a loss of $21.0 million , recognized in loss from changes in control of investment properties and other for the year ended December 31, 2017.


On May 12, 2017, we closed on the sale of Red Cliffs Mall in St. George, Utah for $39.1 million . The transaction netted proceeds of approximately $36.3 million and resulted in a gain on sale of $5.6 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2017.


On December 1, 2016, we entered into an agreement with a qualified intermediary to acquire 605 N. Michigan Avenue located in Chicago, Illinois. The Company loaned the qualified intermediary $140.0 million to acquire the property as replacement property in a reverse 1031 exchange pursuant to the applicable Internal Revenue Service policy. 605 N. Michigan Avenue was deemed to be a variable interest entity for which the Company was deemed to be the primary beneficiary as it has the ability to direct the activities of the entity that most significantly impact its economic performance and has all of the risks and rewards of ownership. Accordingly, the Company consolidated 605 N. Michigan Avenue as of December 31, 2016. The reverse 1031 exchange was closed out during the year ended December 31, 2017, and the sole membership interests of the VIE were assigned to us and the respective outstanding loan was extinguished, resulting in the entity being wholly owned by us and no long considered a VIE. The purchase price allocation was recorded in 2016 using a preliminary estimate of the net assets acquired. Certain amounts were reclassified according to the subsequent purchase price allocation recorded during 2017.


On November 1, 2016, Riverchase Galleria (located in Hoover, Alabama) redeemed the 50% interest of our joint venture partner for a gross purchase price of $143.5 million including the assumption of our joint venture partner's $110.3 million share of property level debt. Concurrently, the 50% interest was acquired by our joint venture through certain capital contributions. Our overall ownership in Riverchase Galleria was 75.5% as of December 31, 2016 and 86.3% as of December 31, 2017 .


F - 22

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




The table below summarizes the loss calculation ($ in millions):

Loss from a Change of Control in Riverchase Galleria

Cash paid to acquire our joint venture partner's interest

$

33.8


Less: carrying value of investment in Riverchase Galleria

(78.0

)

Losses from changes in control of investment properties

$

(44.2

)


The following table summarizes the allocation of the purchase price to the net assets acquired at the date of acquisition. These allocations were based on the relative fair values of the assets acquired and liabilities assumed. ($ in millions):

Allocation of the Riverchase Purchase Price

Investment in real estate, including intangible assets and liabilities

$

274.3


Fair value of debt (1)

(220.7

)

Net working capital (2)

12.7


Net assets acquired

$

66.3


_______________________________________________________________________________

(1)    Debt represents an intercompany loan between Riverchase Galleria and GGP and eliminates in consolidation.

(2)    Includes tax increment financing (TIF) associated with the city of Hoover, Alabama.


On October 28, 2016, we acquired four Macy's boxes, including the box at Tysons Galleria, at various properties for $45.7 million for the purpose of re-tenanting and repositioning space. Subsequently on December 8, 2016, we acquired an additional Macy's box at Stonestown Galleria for $40.7 million .


On September 15, 2016, joint ventures we formed with Simon Property Group and Authentic Brands Group LLC ("ABG") acquired Aeropostale, Inc. ("Aeropostale") for $80.0 million in total cash which included cash for working capital requirements of the retail business. The intellectual property and brand related assets were assigned to the Aero IpCo, LLC venture ("IPCO") and the assets and liabilities necessary to run the stores were assigned to the Aero OpCo, LLC venture ("OPCO"). In connection with the transaction, our total investment was $20.4 million of cash contributed to the ventures for an effective ownership of approximately 26% in the two joint ventures. Aeropostale is a tenant at certain properties for which we receive rental income included in minimum rents on the Consolidated Statements of Operations and Comprehensive Income. On December 29, 2017, we sold approximately 54% of our interest in IPCO to ABG for a sales price of $16.6 million , which resulted in a gain of $12.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Operations and Comprehensive Income for the year ended December 31, 2017. In addition, we invested $30.5 million in ABG units. The investment is considered a cost method investment and is included in investment in Unconsolidated Real Estate Affiliates on the Consolidated Balance Sheets.


On August 1, 2016, we closed on the sale of Rogue Valley Mall located in Medford, Oregon for a sales price of $61.5 million . This transaction netted proceeds of approximately $6.4 million and resulted in a loss of $1.0 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016.


On July 29, 2016, we reached an agreement on the sale of a 50% interest in Fashion Show located in Las Vegas, Nevada to TIAA-CREF Global Investments, LLC ("TIAACREF") for a sales price of $1.25 billion . We closed on the sale of the initial 49% and received proceeds of approximately $813.9 million on July 29, 2016, and we received the remaining $16.6 million for the closing of the final 1% interest on October 4, 2016. This transaction resulted in a gain on sale of $634.9 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016.


The table below summarizes the gain calculation ($ in millions):


F - 23

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Cash received from joint venture partner

$

830.5


Less: carrying value of previous investment in Fashion Show

(195.6

)

Gain from change in control of investment property

$

634.9



On July 21, 2016, we closed on the sale of Newgate Mall located in Ogden, Utah for a sales price of $69.5 million . The transaction netted proceeds of approximately $8.4 million and resulted in a loss of $1.4 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016 .


On June 30, 2016, we closed on the sale of our 49.8% interest in One Stockton Partners, LLC in San Francisco, California to our joint venture partner for $49.8 million . In connection with the sale, $16.3 million in mortgage debt was assumed. This transaction netted proceeds of approximately $33.5 million and resulted in a gain of $22.7 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Operations and Comprehensive Income for the year ended December 31, 2016. In addition to the sale, the joint venture partner made an $8.0 million repayment of a note receivable.


On June 28, 2016, we closed on the sale of the office building and parking garage at Pioneer Place in Portland, Oregon for $121.8 million . This transaction netted proceeds of approximately $116.0 million and resulted in a gain on sale of $35.2 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016.


On February 2, 2016, we closed on the acquisition of our joint venture partner's 25% interest in Spokane Valley Mall in Spokane, Washington for $37.5 million . This transaction resulted in a reduction of additional paid-in capital of $18.4 million due to the acquisition of our partner's noncontrolling interest.


On January 29, 2016, we closed on the sale of our 75% interest in Provo Towne Center in Provo, Utah to our joint venture partner for $37.5 million . Mortgage debt of $31.1 million was repaid upon closing. This transaction netted proceeds of approximately $2.8 million and resulted in a loss of $6.7 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016 .


On January 29, 2016, we closed on the sale of our 10% interest in 522 Fifth Avenue in New York City to our joint venture partner for $25.0 million , inclusive of the repayment of previously existing notes receivable from our joint venture partner. We received proceeds of $10.0 million upon closing and proceeds of $5.4 million on December 15, 2016. This transaction resulted in a gain on sale of $11.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment for the year ended December 31, 2016 . On May 25, 2017, we received a 10% interest in 522 Fifth Avenue in full satisfaction of the remaining $9.0 million due.


On January 15, 2016, we closed on the sale of Eastridge Mall in San Jose, California for $225.0 million . This transaction netted proceeds of approximately $216.3 million and resulted in a gain on sale of $71.7 million recognized in gain from changes in control of investment properties and other for the year ended December 31, 2016 .


On January 8, 2016, we closed on the sale of our 50% interest in Owings Mills Mall in Owings Mills, Maryland to our joint venture partner for $11.6 million . This transaction netted proceeds of approximately $11.6 million and resulted in a gain on sale of $0.6 million recognized in Unconsolidated Real Estate Affiliates - gain on investment for the year ended December 31, 2016 .


On November 6, 2015, we acquired an additional 2.5% direct interest in Miami Design District Associates, LLC ("MDDA") located in Miami, Florida for a gross purchase price of $40.0 million . We also own a 2.5% interest in MDDA through a joint venture and a 10% interest in MDDA through a consolidated subsidiary. The total investment of 15% is considered a cost method investment and is included in investment in Unconsolidated Real Estate Affiliates on the Consolidated Balance Sheets.


On September 24, 2015, we sold our interest in a joint venture that owns Lake Mead & Buffalo, which resulted in our recognition of a gain of $3.1 million . The $3.1 million is recognized within Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Operations and Comprehensive Income.


On April 27, 2015, we sold the office portion of 200 Lafayette in New York City for $124.5 million . In connection with the transaction, debt of $67.0 million was repaid. The transaction netted proceeds of approximately $49.4 million and resulted in a


F - 24

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



gain on sale of $11.9 million recognized in gain from changes in control of investment properties and other on our Consolidated Statements of Operations and Comprehensive Income for the year ended December 31, 2015.


On April 17, 2015, we closed on the acquisition of the Crown Building located at 730 Fifth Avenue in New York City through a joint venture partner. The Crown Building was acquired for $1.78 billion , which was funded with $1.25 billion of secured debt. We own an effective 50% interest in the retail portion of the property. GGP and Jeff Sutton own, redevelop, lease and manage the retail portion of the property which is $1.30 billion of the purchase price. We own no effective interest in the office portion of the property. Vladislav Doronin's Capital Group and Michael Shvo own, redevelop, lease and manage the office tower which was $475.0 million of the purchase price. The office tower will be redeveloped into luxury residential condominiums. At acquisition, our share of the retail property purchase price was $650.0 million and our share of the equity was $208.5 million . In connection with the acquisition, we provided $204.3 million in loans to our joint venture partners ( Note 14 ).


On April 1, 2015, we closed on the acquisition of property through a joint venture located at 85 Fifth Avenue in New York City for $86.0 million . The acquisition was funded with $60.0 million of secured debt. We own a 50% interest in the joint venture and our share of the equity was $14.0 million . In connection with the acquisition, we provided a $7.0 million loan to our joint venture partner ( Note 14 ).


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 . Subsequently, Sears Holdings Corporation sold its investment in the joint venture to Seritage Growth Properties, which was an affiliated company. On December 14, 2015, GGP entered into agreements with two of its joint ventures to assign interest in 4 of the 12 anchor pads to the joint ventures. For the assignment and transfer of the assigned interests, GGP received net consideration of $74.0 million .


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 received the remaining proceeds of $237.0 million upon completion of the redevelopment and expansion in the fourth quarter of 2016. 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 received the remaining proceeds of $118.5 million upon completion of the redevelopment and expansion in the fourth quarter of 2016. As a result, our joint venture partners own 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 year ended December 31, 2016 , we recognized an additional $34.4 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 December 31, 2016 . The construction is complete and the full gain was recognized as of December 31, 2016 .


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 year ended December 31, 2016 , we recognized an additional $17.2 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 December 31, 2016 . The construction is complete and the full gain was recognized as of December 31, 2016 .


We account for the 62.5% interest in the joint venture that owns Ala Moana Center under the equity method of accounting ( Note 5 ) because we share control over major decisions with the joint venture partners which resulted in the partners obtaining substantive participating rights. Prior to February 2015, Ala Moana Center was wholly owned by GGP and accounted for on a consolidated basis.


On January 29, 2015, we sold our 50% interest in a joint venture that owns Trails Village in Las Vegas, Nevada for $27.6 million . In connection with the sale, mortgage debt of $5.75 million was repaid. The transaction netted proceeds of approximately $22.0


F - 25

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



million and resulted in a gain of $12.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Operations and Comprehensive Income.


NOTE 4     FAIR VALUE


Nonrecurring Fair Value Measurements


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.


The following table summarizes certain of our assets that are measured at fair value on a nonrecurring basis as a result of impairment charges recorded during the year ended December 31, 2016. No impairment charges were recognized during the year ended December 31, 2017.

Total Fair Value

Measurement

Quoted Prices in

Active Markets

for Identical Assets

(Level 1)

Significant Other

Observable Inputs

(Level 2)

Significant
Unobservable Inputs
(Level 3)

Provisions for Impairment

Year Ended December 31, 2016

Investments in real estate (1)

$

219,165


$

-


$

131,000


$

88,165


$

(73,039

)

_______________________________________________________________________________

(1)

Refer to Note 2 for more information regarding impairment. Investments in real estate includes consolidated properties and Unconsolidated Real Estate Affiliates.

Unobservable Quantitative Input

Range

Discount rates

9.0% to 11.0%

Terminal capitalization rates

16.0% to 17.0%


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 December 31, 2017 and 2016 .

December 31, 2017

December 31, 2016

Carrying

Amount (1)

Estimated

Fair Value

Carrying

Amount (2)

Estimated

Fair Value

Fixed-rate debt

$

10,420,252


$

10,467,262


$

10,441,166


$

10,832,272


Variable-rate debt

2,412,207


2,415,457


1,989,252


1,990,458


$

12,832,459


$

12,882,719


$

12,430,418


$

12,822,730


_______________________________________________________________________________

(1)    Includes net $23.5 million of market rate adjustments and $30.3 million of deferred financing costs.

(2)    Includes net $27.8 million of market rate adjustments and $40.1 million of deferred financing costs.


The fair value of our Junior Subordinated Notes approximates their carrying amount as of December 31, 2017 and 2016 . 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


F - 26

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



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.


Recurring Fair Value of Marketable Securities


Marketable securities are measured at fair value on our Consolidated Balance Sheets using Level 1 inputs and included in prepaid expenses and other assets. The fair values are shown below.

December 31, 2015

Fair Value

Cost Basis

Unrealized Gain

Marketable securities:

     Seritage Growth Properties

$

45,278


$

33,300


$

11,978



During the year ended December 31, 2016 we divested the entire investment in Seritage Growth Properties, recognized a gain of $13.1 million in management fees and other corporate revenues, and reclassified $12.0 million out of other comprehensive income (loss).



F - 27

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



NOTE 5     UNCONSOLIDATED REAL ESTATE AFFILIATES


Following is summarized financial information for all of our real estate related Unconsolidated Real Estate Affiliates accounted for using the equity method and a reconciliation to our total investment in Unconsolidated Real Estate Affiliates. The reconciliation to our total investment in Unconsolidated Real Estate Affiliates is inclusive of investments accounted for using the cost method ( Note 2 ).

December 31, 2017

December 31, 2016

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



Assets:



Land

$

2,908,181


$

2,664,736


Buildings and equipment

14,014,665


13,555,059


Less accumulated depreciation

(3,794,792

)

(3,538,776

)

Construction in progress

545,305


284,198


Net property and equipment

13,673,359


12,965,217


Investments in unconsolidated joint ventures

613,136


503,305


Net investment in real estate

14,286,495


13,468,522


Cash and cash equivalents

438,664


455,862


Accounts receivable, net

386,634


655,655


Notes receivable

15,058


8,912


Deferred expenses, net

339,327


321,095


Prepaid expenses and other assets

381,980


327,645


Total assets

$

15,848,158


$

15,237,691


Liabilities and Owners' Equity:



Mortgages, notes and loans payable

$

10,504,799


$

10,476,935


Accounts payable, accrued expenses and other liabilities

1,115,549


595,570


Cumulative effect of foreign currency translation ("CFCT")

(38,013

)

(50,851

)

Owners' equity, excluding CFCT

4,265,823


4,216,037


Total liabilities and owners' equity

$

15,848,158


$

15,237,691


Investment in Unconsolidated Real Estate Affiliates, Net:



Owners' equity

$

4,227,810


$

4,165,186


Less: joint venture partners' equity

(2,413,822

)

(2,095,166

)

Plus: excess investment/basis differences

1,547,462


1,590,821


Investment in Unconsolidated Real Estate Affiliates, net (equity method)

3,361,450


3,660,841


Investment in Unconsolidated Real Estate Affiliates, net (cost method)

30,483


180,000


Elimination of consolidated real estate investment interest through joint venture

(52,305

)

(27,500

)

Retail investment, net

16,091


16,146


Investment in Unconsolidated Real Estate Affiliates, net

$

3,355,719


$

3,829,487


Reconciliation-Investment in Unconsolidated Real Estate Affiliates:



Asset-Investment in Unconsolidated Real Estate Affiliates

$

3,377,112


$

3,868,993


Liability-Investment in Unconsolidated Real Estate Affiliates

(21,393

)

(39,506

)

Investment in Unconsolidated Real Estate Affiliates, net

$

3,355,719


$

3,829,487


_______________________________________________________________________________


F - 28

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



(1)

The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Miami Design District as of December 31, 2017 . Refer to the discussion below regarding Miami Design District.


Year Ended 
 December 31, 2017

Year Ended 
 December 31, 2016

Year Ended 
 December 31, 2015

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




Revenues:




Minimum rents

$

1,186,646


$

1,106,691


$

1,011,393


Tenant recoveries

489,307


473,357


443,905


Overage rents

36,377


39,298


38,282


Condominium sales

328,237


520,360


-


Other

70,497


52,511


52,027


Total revenues

2,111,064


2,192,217


1,545,607


Expenses:




Real estate taxes

140,944


124,355


129,593


Property maintenance costs

41,550


41,132


41,619


Marketing

21,338


22,368


19,348


Other property operating costs

230,930


214,071


214,417


Condominium cost of sales

239,528


379,401


-


Provision for doubtful accounts

6,416


13,665


5,427


Property management and other costs (2)

84,446


71,499


64,084


General and administrative

2,101


3,198


10,245


Depreciation and amortization

505,387


466,715


408,537


Total expenses

1,272,640


1,336,404


893,270


Operating income

838,424


855,813


652,337


Interest income

11,054


9,505


7,070


Interest expense

(465,242

)

(318,628

)

(395,114

)

Provision for income taxes

(1,312

)

(1,278

)

(996

)

Equity in loss of unconsolidated joint ventures

(23,553

)

(45,057

)

(28,513

)

Income from continuing operations

359,371


500,355


234,784


Allocation to noncontrolling interests

(103

)

(128

)

(64

)

Net income attributable to the ventures

$

359,268


$

500,227


$

234,720


Equity In Income of Unconsolidated Real Estate Affiliates:




Net income attributable to the ventures

$

359,268


$

500,227


$

234,720


Joint venture partners' share of income

(162,469

)

(235,544

)

(112,582

)

Elimination of loss from consolidated real estate investment with interest owned through joint venture

860


1,266


-


Gain (loss) on retail investment


(3,874

)

4,264


-


Amortization of capital or basis differences (3)

(41,035

)

(38,598

)

(48,748

)

Equity in income of Unconsolidated Real Estate Affiliates

$

152,750


$

231,615


$

73,390


_______________________________________________________________________________

(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, income from Fashion Show subsequent to the formation of the joint venture on July 29, 2016 and income from Miami Design District subsequent to June 1, 2017.


F - 29

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



(2)

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

(3)

Includes a $3.2 million impairment charge related to our investment in a single property venture during the year ended December 31, 2015 ( Note 2 ).


The Unconsolidated Real Estate Affiliates represent our investments in real estate joint ventures that are not consolidated. We hold interests in 22 domestic joint ventures, comprising 38 U.S. retail properties 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. We account for investments in joint ventures where we own a non-controlling joint interest using either the equity method or the cost method. If we have significant influence but not control over the investment, we utilize the equity method. If we have neither control nor significant influence, we utilize the cost method. If we control the joint venture, we account for the venture as a consolidated investment.


On March 7, 2014, we formed a joint venture, AMX Partners, LLC ("AMX"), with Kahikolu Partners, LLC ("MKB") for the purpose of constructing a luxury residential condominium tower on a site located within the Ala Moana Shopping Center. In conjunction with the closing of AMX, GGP agreed to sell the air rights above the parking podium to AMX for $50.0 million . GGP received a $50.0 million payment during the year ended December 31, 2015. AMX commenced recognizing revenues and cost of sales from the sale of condominiums using the percentage of completion method during the twelve months ended December 31, 2016.


In accordance with GAAP, sales of condominiums have been recognized using the percentage of completion method. Under this method, revenue is recognized when (1) construction is beyond a preliminary stage, (2) buyers are unable to receive refunds of down-payments except in the event of non-delivery, (3) a substantial percentage of the condominiums are under firm contracts, (4) collection of the sales price is reasonably assured and (5) sales proceeds and costs can be reasonably estimated. The revenue from condominium sales is calculated based on the percentage of completion, as determined by the construction contract costs incurred to date in relation to the total estimated construction costs. As part of the new revenue recognition guidance ( Note 2 ), revenues from the sales of condominiums will be recognized using the completed contract method as of January 1, 2018.


On March 24, 2016, Kenwood Towne Centre in Cincinnati, Ohio (property included in a joint venture of which we are 50% owner) acquired fee title to a portion of the property previously held under ground lease for a gross purchase price of $43.0 million .


On September 15, 2016, joint ventures we formed with Simon Property Group and Authentic Brands Group LLC acquired Aeropostale ( Note 3 ), which is presented as a retail investment above.


On November 1, 2016, we acquired the other 50% interest in Riverchase Galleria through affiliates in a joint venture for a sales price of $143.5 million including the assumption of our venture partner's $110.3 million share of property level debt for the 50% interest. We now account for Riverchase Galleria as a consolidated property.


On June 1, 2017, we received an additional 7.3% of our joint venture partner's membership interests in Miami Design District in full satisfaction of two promissory notes for $57.6 million and $40.4 million , respectively, resulting in a total ownership of 22.3% ( Note 14 ). We determined that we had significant influence over the investment subsequent to the acquisition of the additional interest, and therefore we changed our method of accounting for this joint venture from the cost method to the equity method ( Note 2 ).


On September 19, 2017, we entered into three transactions with affiliates of Thor related to joint ventures between GGP and Thor at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue. Subsequent to the transactions, we changed our method of accounting for these three joint ventures from the equity method of accounting. We now consolidate the joint ventures with our joint venture partner's share of equity included in noncontrolling interest ( Note 3 ).


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


F - 30

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



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 $5.1 billion as of December 31, 2017 and $5.4 billion as of December 31, 2016 , 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 $85.2 million at one property as of December 31, 2017 , and $86.5 million as of December 31, 2016 . 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 December 31, 2017 , we do not anticipate an inability to perform on our obligations with respect to Retained Debt.


NOTE 6     MORTGAGES, NOTES AND LOANS PAYABLE


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

December 31, 2017 (1)

Weighted-Average

Interest Rate (2)

December 31, 2016 (3)

Weighted-Average

Interest Rate (2)

Fixed-rate debt:





Collateralized mortgages, notes and loans payable (4)

$

10,420,252


4.41

%

$

10,441,166


4.44

%

Total fixed-rate debt

10,420,252


4.41

%

10,441,166


4.44

%

Variable-rate debt:





Collateralized mortgages, notes and loans payable (4)

2,418,628


3.39

%

1,997,978


2.45

%

Revolving credit facility (5)

(6,421

)

-


(8,726

)

-


Total variable-rate debt

2,412,207


3.39

%

1,989,252


2.45

%

Total Mortgages, notes and loans payable

$

12,832,459


4.22

%

$

12,430,418


4.12

%

Junior Subordinated Notes

$

206,200


2.83

%

$

206,200


2.34

%

_______________________________________________________________________________

(1)

Includes net $23.5 million of market rate adjustments and $30.3 million of deferred financing costs.

(2)

Represents the weighted-average interest rates on our principal balances, excluding the effects of market rate adjustments and deferred financing costs.

(3)

Includes net $27.8 million of market rate adjustments and $40.1 million of deferred financing costs.

(4)

$1.4 billion of the variable-rate balance is cross-collateralized.

(5)

Includes deferred financing costs, which are shown as a reduction to the debt balance. See table below for the balance excluding deferred financing costs.


Collateralized Mortgages, Notes and Loans Payable


As of December 31, 2017 , $18.1 billion of land, buildings and equipment (before accumulated depreciation) and construction in progress have been pledged as collateral for our consolidated mortgages, notes and loans payable. Certain of these consolidated secured loans, representing $1.4 billion of debt, are cross-collateralized with other properties. Although a majority of the $12.8 billion of consolidated fixed and variable rate collateralized mortgages, notes and loans payable are non-recourse, $811.7 million of such mortgages, notes and loans payable are recourse to the Company as guarantees on secured financings. In addition, certain


F - 31

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



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 year ended December 31, 2017 , we paid down a $73.4 million consolidated mortgage note at one property. The prior loan had a term-to-maturity of 0.2 years and an interest rate of 5.6% . The property subsequently replaced a property that was sold during the year ended December 31, 2017 as collateral in our $1.4 billion loan secured by cross-collateralized mortgages on 14 properties. In addition, we obtained a new consolidated mortgage note at one property for $325.0 million with an interest rate of 3.98% . Finally, as a result of the three transactions with Thor ( Note 3 ), we now consolidate a total of $450.0 million consolidated mortgage notes with an interest rates of LIBOR plus 2.75% and LIBOR plus 3.25% . Finally, we refinanced a $190.0 million consolidated mortgage note with a $110.0 million consolidated mortgage note. Both notes had an interest rate of LIBOR plus 3.25% . Additional financing activity related to draws and repayments on the corporate revolver.


During the year ended December 31, 2016 , we paid down $294.4 million of consolidated mortgage notes at two properties. The prior loans had a weighted-average term-to-maturity of 1.2 years and a weighted-average interest rate of 5.3% . In conjunction with the pay down of the loans, we paid $5.4 million in transaction costs that are included in interest expense.


On April 25, 2016, we amended our $1.4 billion loan secured by cross-collateralized mortgages on 15 properties. The interest rate remained consistent at LIBOR plus 1.75% , however, we were able to decrease the recourse from 100% to 50% and extend the term for three years . The loan now matures April 25, 2019, with two one year extension options.


Corporate and Other Unsecured Loans


Our revolving credit facility (the "Facility") as amended on October 30, 2015, 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 2020 and is unsecured. Borrowings under the Facility bear interest at a rate equal to LIBOR plus 130 to 190 basis points or at a base rate plus 30 to 90 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 December 31, 2017 . No amount was outstanding on the Facility as of December 31, 2017 and 2016.


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. 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 December 31, 2017 and December 31, 2016 .


Letters of Credit and Surety Bonds


We had outstanding letters of credit and surety bonds of $51.3 million as of December 31, 2017 and $57.8 million as of December 31, 2016 . 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 December 31, 2017 .


F - 32

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




NOTE 7     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, 2014 through 2017 and are statutorily open to audit by state taxing authorities for the years ended December 31, 2013 through 2017 . We have one TRS that has extended the statute of limitations for the year ended December 31, 2013 until September 30, 2018 for purposes of reviewing a carryback claim.


The provision for (benefit from) income taxes for the years ended December 31, 2017 , 2016 , and 2015 are as follows:

December 31, 2017

December 31, 2016

December 31, 2015

Current

$

8,658


$

804


$

3,134


Deferred

(19,554

)

97


(41,468

)

Total

$

(10,896

)

$

901


$

(38,334

)


Realization of a deferred tax benefit is dependent upon generating sufficient taxable income in future periods. The company has $81.6 million of state loss carryforwards that are currently scheduled to expire in subsequent years through 2037.


Each TRS and certain REIT entities subject to state income taxes are tax paying components for purposes of classifying deferred tax assets and liabilities. Net deferred tax assets (liabilities) are summarized as follows:

December 31, 2017

December 31, 2016

December 31, 2015

Total deferred tax assets

$

29,801


$

22,090


$

34,870


Valuation allowance

(8,740

)

(15,147

)

(15,127

)

Net deferred tax assets

21,061


6,943


19,743


Total deferred tax liabilities

(2,428

)

(3,843

)

(1,289

)

Net deferred tax assets (liabilities)

$

18,633


$

3,100


$

18,454



Due to the uncertainty of the realization of certain tax carryforwards, we have established valuation allowances on those deferred tax assets that we do not reasonably expect to realize. Deferred tax assets that we believe have only a remote possibility of realization have not been recorded.


The tax effects of temporary differences and carryforwards included in the net deferred tax assets (liabilities) as of December 31, 2017 , December 31, 2016 and December 31, 2015 are summarized as follows:

December 31, 2017 (1)

December 31, 2016

December 31, 2015

Operating loss and tax credit carryforwards (2)

$

47,577


$

42,496


$

18,541


Other TRS property, primarily differences in basis of assets and liabilities

(20,204

)

(24,249

)

15,040


Valuation allowance

(8,740

)

(15,147

)

(15,127

)

Net deferred tax assets (liabilities)

$

18,633


$

3,100


$

18,454


_______________________________________________________________________________


F - 33

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



(1)

Due to the changes in the Tax Cuts and Jobs Act, the deferred tax assets and liabilities including the valuation allowances were revalued as of December 31, 2017 using the new corporate tax rate.

(2)

Includes solar and other tax credits of $33.6 million , $20.6 million and $4.1 million as of December 31, 2017, December 31, 2016 and December 31, 2015, respectively.    


We have no unrecognized tax benefits recorded pursuant to uncertain tax positions as of December 31, 2017 and December 31, 2016 . Uncertain tax positions of $6.1 million as of December 31, 2014, excluding interest, were recognized in 2015 upon the expiration of the statute of limitations.


NOTE 8     WARRANTS


As of December 31, 2016, Brookfield and certain parties who were previously members of a Brookfield investor consortium owned 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, had a term of seven years and expired on November 9, 2017. Below is a summary of Warrants that were originally issued.

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 were 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 adjusted both the exercise price and the number of shares issuable for the originally issued 73,930,000 Warrants. During 2016 and 2017 , 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, 2016

90,288,964


8.80


8.60


July 15, 2016

90,865,607


8.75


8.54


October 14, 2016

91,553,142


8.68


8.48


December 15, 2016

92,344,178


8.61


8.41


December 27, 2016

93,268,285


8.52


8.32


April 13, 2017

94,170,214


8.44


8.24


July 13, 2017

95,057,357


8.36


8.17


October 13, 2017

17,942,385


8.27


8.08



The warrant holders had the option for 57,500,000 Warrants to either full share settle (i.e. deliver cash for the exercise price of the Warrants) or net share settle at the option of the holder. The remaining 16,430,000 Warrants had to be net share settled. As of December 31, 2017, no Warrants remained outstanding.


During 2017, 83,866,187 shares of the Company's common stock were issued to Brookfield, Abu Dhabi Investment Authority and Future Fund Board of Guardians for exercised Warrants. As of December 31, 2017, no Warrants remained outstanding. Refer to the following paragraphs for details pertaining to each transaction.


On October 6, 2017, Brookfield exercised Warrants to purchase shares of our common stock, par value $0.01 per share, using a combination of the net share settlement method and the full physical settlement method. On October 6, 2017, the Warrants exercised by Brookfield were settled in accordance with the terms of the Warrant agreement. 55,296,573 shares of common stock were issued to Brookfield for an aggregate of $462.4 million in cash and 13,523,695 shares of common stock were issued to Brookfield under net share settlement at a price of $21.21 per share.


F - 34

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




On October 25, 2017, Abu Dhabi Investment Authority ("ADIA") exercised 5,549,327 warrants to purchase common stock, par value $0.01 per share, using the net share settlement method. On October 30, 2017, the Warrants exercised by ADIA were settled in accordance with the terms of the Warrant Agreement and 4,314,330 shares of common stock were issued to ADIA. The Company withheld 2,896,465 shares of common stock, valued at the closing price for the common stock on October 25, 2017 of $20.60 , to satisfy the aggregate exercise price.


On November 2, 2017, The Northern Trust Company as custodian for the Future Fund Board of Guardians exercised 8,258,881 Warrants to purchase common stock, par value $0.01 per share, using the full share settlement method. On November 7, 2017, the Warrants exercised by Future Fund were settled in accordance with the terms of the Warrant Agreement and 10,731,589 shares of common stock were issued to Future Fund for an aggregate of $88.8 million in cash.


NOTE 9     RENTALS UNDER OPERATING LEASES


We receive rental income from the leasing of retail and other space under operating leases. The minimum future rentals based on operating leases of our Consolidated Properties as of December 31, 2017 are as follows:

Year

Amount

2018

$

1,290,268


2019

1,168,471


2020

1,053,017


2021

936,655


2022

810,624


Subsequent

2,651,658


$

7,910,693



Minimum future rentals exclude amounts which are payable by certain tenants based upon a percentage of their gross sales or as reimbursement of operating expenses and amortization of above and below-market tenant leases. Such operating leases are with a variety of tenants, the majority of which are national and regional retail chains and local retailers, and consequently, our credit risk is concentrated in the retail industry.


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.

Year Ended December 31,

2017

2016

2015

Distributions to preferred Operating Partnership units

$

(1,867

)

$

(8,680

)

$

(8,884

)

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

(4,830

)

(7,051

)

(7,466

)

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

(1,502

)

(2,920

)

(2,524

)

Net income allocated to noncontrolling interest in consolidated real estate affiliates

(1,340

)

(1,255

)

(161

)

Allocation to noncontrolling interests

(9,539

)

(19,906

)

(19,035

)

Other comprehensive loss (income) allocated to noncontrolling interests

89


2


233


Comprehensive income allocated to noncontrolling interests

$

(9,450

)

$

(19,904

)

$

(18,802

)


F - 35

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




Noncontrolling Interests


The noncontrolling interest related to the Common, Preferred, and LTIP Units of GGPOP are presented either as redeemable noncontrolling interests in mezzanine equity 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 redeemable 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 GGP 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 and Preferred Units as of December 31, 2017 , the aggregate amount of cash we would have paid would have been $195.9 million and $52.3 million , respectively.


GGPOP issued Preferred Units that are, or were, convertible into Common Units of GGPOP at the rates below (subject to adjustment). The holder may convert the Series D and Series E 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 Convertible Preferred Units Outstanding as of December 31, 2017

Converted Basis to Common Units Outstanding as of December 31, 2017

Conversion Price

Redemption Value

Series B (1)

3.00000


10


-


$

16.66670


486


Series D

1.50821


533


835


33.15188


26,637


Series E

1.29836


503


679


38.51000


25,133






$

52,256


_______________________________________________________________________________

(1)

As of July 10, 2017, the Series B preferred unit conversion option expired and now has a fixed cash liquidation value of $50 per unit.


The following table reflects the activity of the redeemable noncontrolling interests for the years ended December 31, 2017 , 2016 , and 2015 .


F - 36

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Balance at January 1, 2015

$

299,296


Net income

7,466


Distributions

(4,258

)

Redemption of operating partnership units

(805

)

Other comprehensive income

(233

)

Fair value adjustment for redeemable noncontrolling interests in Operating Partnership

(13,839

)

Balance at December 31, 2015

$

287,627


Balance at January 1, 2016

287,627


Net income

7,051


Distributions

(5,449

)

Redemption of operating partnership units

(2,120

)

Preferred Unit Redemption to Common Stock

(3,205

)

Other comprehensive income

(2

)

Fair value adjustment for redeemable noncontrolling interests in Operating Partnership

(21,175

)

Balance at December 31, 2016

$

262,727


Balance at January 1, 2017

$

262,727


Net income

4,830


Distributions

(6,573

)

Redemption of operating partnership units

(651

)

Other comprehensive income

(89

)

Fair value adjustment for redeemable noncontrolling interests in Operating Partnership

(12,118

)

Balance at December 31, 2017

$

248,126












Common Stock Dividend


Our Board of Directors declared common stock dividends during 2017 and 2016 as follows:


F - 37

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Declaration Date

Record Date

Payment Date

Dividend Per Share

2018

February 7

April 13, 2018

April 30, 2018

$

0.22


2017

October 31

December 15, 2017

January 5, 2018

$

0.22


August 2

October 13, 2017

October 31, 2017

0.22


May 1

July 13, 2017

July 28, 2017

0.22


January 30

April 13, 2017

April 28, 2017

0.22


2016


December 13

December 27, 2016

January 27, 2017

$

0.26


October 31

December 15, 2016

January 6, 2017

0.22


August 1

October 14, 2016

October 31, 2016

0.20


May 2

July 15, 2016

July 29, 2016

0.19


February 1

April 15, 2016

April 29, 2016

0.19



Distributions paid on our common stock and their tax status, as sent to our stockholders, is presented in the following table. The tax status of GGP distributions in 2017 , 2016 , and 2015 may not be indicative of future periods.

Year Ended December 31,

2017

2016

2015

Ordinary income

$

0.861


$

0.685


$

0.752


Capital gain distributions

-


0.300


-


Distributions per share

$

0.861


$

0.985


$

0.752



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, 43,732 shares were issued during the year ended December 31, 2017 and 32,381 shares were issued during the year ended December 31, 2016 .


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 2017 and 2016 as follows:


F - 38

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Declaration Date

Record Date

Payment Date

Dividend Per Share

2018

February 7

March 15, 2018

April 2, 2018

$

0.3984


2017

October 31

December 15, 2017

January 2, 2018

$

0.3984


August 2

September 15, 2017

October 2, 2017

0.3984


May 1

June 15, 2017

July 3, 2017

0.3984


January 30

March 15, 2017

April 3, 2017

0.3984


2016

October 31

December 15, 2016

January 3, 2017

$

0.3984


August 1

September 15, 2016

October 3, 2016

0.3984


May 2

June 15, 2016

July 1, 2016

0.3984


February 1

March 15, 2016

April 1, 2016

0.3984





F - 39

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



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.


Information related to our EPS calculations is summarized as follows:

Year Ended December 31,

2017

2016

2015

Numerators-Basic:




Net income

666,873


1,308,273


1,393,596


Preferred Stock dividend

(15,936

)

(15,935

)

(15,937

)

Allocation to noncontrolling interests

(9,539

)

(19,906

)

(19,035

)

Net income attributable to common stockholders

$

641,398


$

1,272,432


$

1,358,624


Numerators-Diluted:




Net income attributable to common stockholders

$

641,398


$

1,272,432


$

1,358,624


Diluted net income attributable to common stockholders

$

641,398


$

1,272,432


$

1,358,624


Denominators:




Weighted-average number of common shares outstanding-basic

897,156


884,029


884,676


Effect of dilutive securities

50,403


68,304


66,386


Weighted-average number of common shares outstanding-diluted

947,559


952,333


951,062


Anti-dilutive Securities:




Effect of Preferred Units

1,514


5,209


5,415


Effect of Common Units

6,592


4,782


4,783


Effect of LTIP Units

1,836


1,767


1,609


9,942


11,758


11,807



Options were dilutive for the years ended December 31, 2017 , 2016 and 2015 and are included in the denominator of EPS. Warrants were dilutive for the years ended December 31, 2017 , 2016 and 2015 and are included in the denominator of EPS.


Outstanding Common Units and LTIP Units have also been excluded from the diluted earnings per share calculation 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 Units dividend be added back to the net income, resulting in anti-dilution. During the year ended December 31, 2017, Brookfield, Abu Dhabi Investment Authority and Future Fund Board of Guardians exercised Warrants for 83,866,187 shares of common stock using both full and net share settlement.


During the year ended December 31, 2015 GGP repurchased 4,324,489 shares of its common stock for $109.5 million . Of the shares repurchased, 270,869 had not been canceled as of December 31, 2015. As a result, 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.


During the year ended December 31, 2016 GGP repurchased 1,887,751 shares of its common stock for $46.2 million . Of the shares repurchased, 627,261 had not been canceled as of December 31, 2016. As a result, 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.


F - 40

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




During the year ended December 31, 2017 GGP repurchased 12,650,991 shares of its common stock for $273.7 million . As a result, 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.


NOTE 12     STOCK-BASED COMPENSATION PLANS


Incentive Stock Plans


The GGP 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 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.


Stock Options


Stock options under the Equity Plan generally vest in 25% increments annually from one year from the grant date (subject to certain exceptions in the case of retirement). Options under certain previous equity plans were replaced under the Equity Plan with options, fully vested, in GGP common stock.


The following tables summarize stock option activity for the Equity Plan for GGP for the years ended December 31, 2017 , 2016 and 2015 :

2017

2016

2015

Shares

Weighted

Average

Exercise

Price

Shares

Weighted

Average

Exercise

Price

Shares

Weighted

Average

Exercise

Price (2)

Stock options Outstanding at January 1,

15,277,189


$

17.90


18,162,700


$

17.34


19,744,224


$

17.18


Granted (1)

-


-


247,592


20.81


267,253


28.86


Exercised

(690,969

)

18.00


(2,886,986

)

14.45


(1,374,512

)

16.54


Forfeited

(153,822

)

22.47


(230,509

)

19.94


(460,588

)

19.78


Expired

(5,295

)

28.86


(15,608

)

17.73


(13,677

)

17.17


Stock options Outstanding at December 31,

14,427,103


$

17.84


15,277,189


$

17.90


18,162,700


$

17.34


_______________________________________________________________________________

(1)

Included in 2016 grants are 156,331 units related to additional grants required as a result of antidilution provisions triggered by our 2016 distribution of a special dividend declared on December 13, 2016 ( Note 10 ).

(2)

Changes to prior year weighted average exercise price is due to adjustment of the strike price for the special dividend issued in 2016.


F - 41

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Stock Options Outstanding

Stock Options Exercisable

Range of Exercise Prices

Shares

Weighted Average

Remaining Contractual

Term (in years)

Weighted

Average

Exercise

Price

Shares

Weighted Average

Remaining Contractual

Term (in years)

Weighted

Average

Exercise

Price

$8.00 - $12.00

1,010,350


2.83

$

9.60


1,010,350


2.83

$

9.60


$13.00 - $17.00

3,829,926


3.30

14.53


3,829,926


3.30

14.53


$18.00 - $23.00

9,339,190


5.16

19.82


8,490,390


5.17

19.89


$24.00 - $30.00

247,637


6.39

28.24


129,496


5.58

28.32


Total

14,427,103


4.53

$

17.84


13,460,162


4.47

$

17.68


Intrinsic value ($23.39) stock price as of December 31, 2017)

$

80,022



$

76,902




There were no stock options granted in 2017. The weighted-average fair value of stock options as of the grant date was $4.52 for stock options granted during the year ended December 31, 2016 , excluding 156,331 of special dividend shares granted during 2016 as a result of antidilution provisions that were triggered by a special dividend distribution. The intrinsic value of stock options exercised during the year was $3.9 million , $42.1 million , and $22.9 million for the year ended December 31, 2017 , December 31, 2016 , and December 31, 2015 , respectively.


Restricted Stock


Pursuant to the Equity Plan, GGP made restricted stock grants to certain employees and non-employee directors. The vesting terms of these grants are specific to the individual grant. The vesting terms varied in that a portion of the shares vested either immediately or on the first anniversary and the remainder vested in the equal annual amounts over the next two to five years. Participating employees were required to remain employed for vesting to occur (subject to certain exceptions in the case of retirement). Shares that did not vest were forfeited. Dividends are paid on restricted stock and are not returnable, even if the underlying stock does not ultimately vest. The following table summarizes restricted stock activity for the respective grant year ended December 31, 2017 , December 31, 2016 and December 31, 2015 :

2017

2016

2015

Shares

Weighted

Average Grant

Date Fair Value

Shares

Weighted

Average Grant

Date Fair Value

Shares

Weighted

Average Grant

Date Fair Value

Nonvested restricted stock grants outstanding as of beginning of period

453,596


$

27.16


206,219


$

29.16


104,142


$

14.79


Granted

771,960


24.77


329,326


26.20


253,886


29.12


Vested

(174,806

)

26.76


(71,570

)

28.48


(114,563

)

16.75


Forfeited

(68,221

)

26.24


(10,379

)

27.28


(37,246

)

26.86


Nonvested restricted stock grants outstanding as of end of period

982,529


$

25.42


453,596


$

27.16


206,219


$

29.16



The weighted average remaining contractual term of nonvested awards as of December 31, 2017 was 2.7 years. The fair value of shares vested during the year was $4.7 million , $2.0 million , and $3.0 million for the year ended December 31, 2017 , December 31, 2016 , and December 31, 2015 , respectively.


LTIP Units


Pursuant to the Equity Plan, GGP made LTIP Unit grants to certain employees and non-employee directors. The vesting terms of these grants are specific to the individual grant. A portion of the shares vest either immediately or on the first anniversary and the remainder vest in equal annual amounts over the next two to four years. Participating employees are required to remain employed for vesting to occur (subject to certain exceptions in the case of retirement).


F - 42

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




The following table summarizes LTIP Unit activity for the Equity Plan for GGP for the years ended December 31, 2017 , December 31, 2016 and December 31, 2015 :

2017

2016

2015

Shares

Weighted Average Grant Date Fair Value

Shares

Weighted Average Grant Date Fair Value

Shares

Weighted Average Grant Date Fair Value (2)

LTIP Units Outstanding at January 1,

3,775,802


$

27.40


1,724,747


$

29.32


-


$

-


Granted (1)

122,547


25.40


2,089,917


25.84


1,758,396


29.32


Exercised

(92,880

)

29.15


-


-


-


-


Forfeited

(25,565

)

27.69


(38,862

)

28.95


(33,649

)

29.04


Expired

-


-


-


-


-


-


LTIP Units Outstanding at December 31,

3,779,904


$

27.29


3,775,802


$

27.40


1,724,747


$

29.32


_______________________________________________________________________________

(1)       

Included in 2016 grants are 19,064 units related to additional grants required as a result of antidilution provisions triggered by our 2016 distribution of a special dividend declared on December 13, 2016 ( Note 10 ).

(2)         Changes to prior year weighted average grant date fair value is due to adjustment of the strike price for the special dividend issued in 2016.


Performance Equity Compensation


Pursuant to the Equity Plan, GGP and GGP Inc. made performance restricted stock and LTIP Unit ("equity performance instruments") grants to certain employees. These grants are subject to certain performance vesting conditions based on Relative TSR of the Equity REIT Index, Relative TSR of the Retail REIT Index, TSR growth of the company, and FFO Growth of the company. The equity performance instruments are considered earned based on meeting these performance vesting conditions, which are each weighted 25% and vest at the end of the three-year performance period. The LTIP Units receive dividends at a ratio of 10% cash and 90% as a dividend reinvestment which is subject to the performance vesting conditions and three-year performance period.


The following table summarizes performance restricted stock and LTIP Unit activity for the respective grant years ended December 31, 2017 and December 31, 2016 :

2017

2016

Shares

Weighted Average Grant Date Fair Value

Shares

Weighted Average Grant Date Fair Value

Nonvested performance grants outstanding as of beginning of period

593,200


26.07


-


-


Granted

554,264


25.11


593,200


26.07


Vested

-


-


-


-


Canceled

(72,869

)

25.82


-


-


Nonvested performance grants outstanding as of end of period

1,074,595


25.59


593,200


26.07










F - 43

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



Other Required Disclosures


Historical data, such as the past performance of our common stock and the length of service by employees, is used to estimate expected life of the stock options, restricted stock, and LTIP Units and represents the period of time the options or grants are expected to be outstanding. The weighted average estimated values of options granted were based on the following assumptions:

Year Ended December 31,

2017

2016

2015

Risk-free interest rate (*)

2.45

%

1.52

%

1.75

%

Dividend yield (*)

3.47

%

3.07

%

2.33

%

Expected volatility

40.00

%

25.00

%

25.00

%

Expected life (in years)

6.25


6.25


6.25


_______________________________________________________________________________

(*)    Weighted average


Compensation expense related to stock-based compensation plans is summarized in the following table:

Year Ended December 31,

2017

2016

2015

Stock options-Property management and other costs

$

3,366


$

5,833


$

7,103


Stock options-General and administrative

7,732


10,448


11,006


Restricted stock-Property management and other costs

5,787


2,860


2,853


Restricted stock-General and administrative

3,357


635


603


LTIP Units - Property management and other costs

1,366


1,346


1,046


LTIP Units - General and administrative

18,621


14,804


10,002


Total

$

40,229


$

35,926


$

32,613



Unrecognized compensation expense as of December 31, 2017 is as follows:

Year

Amount

2018

$

25,369


2019

16,756


2020

5,268


2021

419


$

47,812


These amounts may be impacted by future grants, changes in forfeiture estimates or vesting terms, and actual forfeiture rates which differ from estimated forfeitures.



F - 44

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



NOTE 13     ACCOUNTS RECEIVABLE

The following table summarizes the significant components of accounts receivable, net.

December 31, 2017

December 31, 2016

Trade receivables

$

109,968


$

107,107


Short-term tenant receivables

4,776


1,414


Straight-line rent receivable

233,630


227,859


Other accounts receivable

5,165


3,699


Total accounts receivable

353,539


340,079


Provision for doubtful accounts

(19,458

)

(17,883

)

Total accounts receivable, net

$

334,081


$

322,196



NOTE 14     NOTES RECEIVABLE

The following table summarizes the significant components of notes receivable.

December 31, 2017

December 31, 2016

Notes receivable

404,129


665,289


Accrued interest

13,429


13,207


Total notes receivable

417,558


678,496



As a result of the transactions described in Note 3 , 530 Fifth Avenue and 685 Fifth Avenue are now consolidated. Therefore, the $151.3 million and $48.1 million notes receivable due from our joint venture partner related to the properties at 685 Fifth Avenue and 530 Fifth Avenue, respectively, are presented in the balance sheet as a component of noncontrolling interests in consolidated real estate affiliates. Additionally, the $53.0 million mezzanine loan provided to the 218 W. 57th Street joint venture is eliminated as part of the consolidation of the properties. These amounts appear to reduce the notes receivable balance as of December 31, 2017.


On July 12, 2017, we entered into a promissory note with our joint venture GS Portfolio Holdings II, LLC ("GSPHII"), in which we lent GSPHII $127.4 million that bears interest at 6.6% per annum from July 12, 2017 to December 31, 2017, and 6.3% from January 1, 2018 to December 31, 2018. Interest payments occur a month in arrears, commencing on the first day of the second calendar month with a final payment on the maturity date. The note is collateralized by GSPHII's interest in four anchor boxes ( Note 3 ).


On May 23, 2017, we entered into a promissory note with our joint venture partner, Bayside Equities, LLC ("Bayside Equities"), a subsidiary of AHC, in which we lent Bayside Equities $19.1 million that bears interest at 12.2% per annum. The note is collateralized by Bayside Equities' economic interest in Riverchase Galleria and the Tysons Galleria anchor box.


On July 29, 2016, we settled a note receivable in the net amount of $78.9 million issued to Rique Empreendimentos e Participacoes Ltda. ("Rique") in exchange for approximately 18.3 million shares in Aliansce Shopping Centers, S.A. ("Aliansce"), resulting in an 11.3% ownership in Aliansce. On September 29, 2016, we sold the 18.3 million shares in Aliansce to the Canada Pension Plan Investment Board for a sales price of $84.9 million . The note receivable was issued in conjunction with our sale of Aliansce to Rique and Canada Pension Plan Investment Board on September 30, 2013. The note receivable was denominated in Brazilian Reais, bore interest at an effective interest rate of approximately 14% , was collateralized by shares of common stock in Aliansce, and required annual principal and interest payments over the term. During the year ended 2016, we determined, based on current information and events, that it was probable that we would be unable to collect all amounts due according to the contractual terms of the receivable. As the note receivable was a collateral dependent loan, we estimated the provision for loss based on the fair value of the market price of the Aliansce shares which served as the collateral for the loan. We recognized a $29.6 million loss on the note recorded in the provision for loan loss on the Consolidated Statements of Operations and Comprehensive Income based


F - 45

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



on the value of the collateral and included accrued interest of $7.5 million in the provision for loan loss. We recognized the impact of changes in the exchange rate on the note receivable as gain or loss on foreign currency in our Consolidated Statements of Operations and Comprehensive Income.


On November 11, 2015, we entered into a promissory note with our joint venture partner, Ashkenazy Holding Co., LLC ("AHC"), in which we lent AHC $57.6 million that bears interest at 8% per annum. The note was collateralized by AHC's equity in Miami Design District Associates, which is part of the AACMDD Group, LLC joint venture ("AACMDD"). On November 18, 2016, the maturity date of the note was amended to November 15, 2019. On June 1, 2017, AHC conveyed the collateral of the note in full satisfaction of the receivable and $2.6 million in accrued interest.


On September 17, 2015, we entered into a promissory note with our joint venture partner, AHC, in which we lent AHC $40.4 million that bears interest at 6% per annum. The note was collateralized by AHC's equity in Miami Design District Associates, which is part of AACMDD. On November 18, 2016, the maturity date of the note was amended to September 17, 2019. On June 1, 2017, AHC conveyed the collateral of the note in full satisfaction of the receivable and $1.1 million in accrued interest.


The two AHC promissory notes discussed above were collectively collateralized by 7.3% of our joint venture partner's membership interests in Miami Design District.


On June 30, 2015, we entered into a promissory note with our joint venture partner MKB (defined in Note 5 ), in which we would lend MKB up to $80 million for capital calls after an initial contribution of $80 million by MKB and until the joint venture secured construction financing. This loan bears interest at LIBOR plus 6% and is secured by MKB's partnership interest in AMX, which is constructing a luxury residential condominium tower on a site located within the Ala Moana Shopping Center. On August 2, 2017 the outstanding note balance of $17.1 million was paid off. Construction financing closed during the third quarter of 2015.


Notes receivable includes $204.3 million of notes receivable from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The first note was issued for $104.3 million to our joint venture partner in the retail portion and 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 8.0% subject to terms and conditions in the loan agreement and matures on April 17, 2025. As of December 31, 2017 , there was $157.8 million and $80.0 million outstanding on these loans, respectively.


NOTE 15    PREPAID EXPENSES AND OTHER ASSETS


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

December 31, 2017

December 31, 2016

Gross Asset

Accumulated

Amortization

Balance

Gross Asset

Accumulated

Amortization

Balance

Intangible assets:







Above-market tenant leases, net

$

411,789


$

(313,228

)

$

98,561


$

512,802


$

(368,900

)

$

143,902


Below-market ground leases, net

118,994


(14,870

)

104,124


118,994


(12,788

)

106,206


Real estate tax stabilization agreement, net

111,506


(45,081

)

66,425


111,506


(38,769

)

72,737


Total intangible assets

$

642,289


$

(373,179

)

$

269,110


$

743,302


$

(420,457

)

$

322,845


Remaining prepaid expenses and other assets:







Restricted cash

67,335


56,948


Security and escrow deposits



2,308




2,107


Prepaid expenses



54,987




46,709


Other non-tenant receivables



31,265




34,677


Deferred tax, net of valuation allowances



21,061




6,943


Other



69,790




36,292


Total remaining prepaid expenses and other assets



246,746




183,676


Total prepaid expenses and other assets



$

515,856




$

506,521



F - 46

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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




NOTE 16     ACCOUNTS PAYABLE AND ACCRUED EXPENSES


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

December 31, 2017

December 31, 2016

Gross Liability

Accumulated

Accretion

Balance

Gross Liability

Accumulated

Accretion

Balance

Intangible liabilities:







Below-market tenant leases, net

$

348,984


$

(162,228

)

$

186,756


$

267,048


$

(172,210

)

$

94,838


Above-market headquarters office leases, net

4,342


(3,860

)

482


15,268


(10,346

)

4,922


Above-market ground leases, net

9,880


(2,648

)

7,232


9,127


(2,258

)

6,869


Total intangible liabilities

$

363,206


$

(168,736

)

$

194,470


$

291,443


$

(184,814

)

$

106,629


Remaining accounts payable and accrued expenses:







Accrued interest



43,874




47,821


Accounts payable and accrued expenses



77,405




87,485


Accrued real estate taxes



78,213




87,313


Deferred gains/income



90,379




91,720


Accrued payroll and other employee liabilities



54,520




57,721


Construction payable



221,172




115,077


Tenant and other deposits



32,106




15,061


Insurance reserve liability



12,035




14,184


Capital lease obligations



5,385




5,386


Conditional asset retirement obligation liability



6,149




5,327


Other (1)



103,724




21,638


Total remaining accounts payable and accrued expenses



724,962




548,733


Total accounts payable and accrued expenses



$

919,432




$

655,362


_______________________________________________________________________________

(1)

December 31, 2017 includes special rights related to Seritage ( Note 3 ).


NOTE 17     ACCUMULATED OTHER COMPREHENSIVE LOSS


Components of accumulated other comprehensive loss as of December 31, 2017 and 2016 are as follows:

December 31, 2017

December 31, 2016

Net unrealized gains on financial instruments

$

116


$

104


Foreign currency translation

(72,022

)

(70,560

)

Accumulated other comprehensive loss

$

(71,906

)

$

(70,456

)


NOTE 18     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.



F - 47

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



NOTE 19     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, to the extent applicable, been straight-lined over the term of the lease. The following is a summary of our contractual rental expense as presented in our Consolidated Statements of Operations and Comprehensive Income:

Year Ended December 31,

2017

2016

2015

Contractual rent expense, including participation rent

$

8,561


$

8,589


$

8,546


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

6,304


6,278


6,183



See Note 7 and Note 18 for our obligations related to uncertain tax positions and for disclosure of additional contingencies.


The following table summarizes the contractual maturities of our long-term commitments. Long-term debt and ground leases include the related acquisition accounting fair value adjustments:

2018

2019

2020

2021

2022

Subsequent/

Other

Total

Mortgages, notes and loans payable

$

497,142


$

1,397,736


$

1,647,378


$

2,942,490


$

1,399,241


$

4,948,472


$

12,832,459


Retained debt-principal

1,817


1,919


81,466


-


-


-


85,202


Purchase obligations

227,923


-


-


-


-


-


227,923


Ground lease payments

6,698


6,790


6,972


7,025


7,036


234,312


268,833


Junior Subordinated Notes (1)

-


-


-


-


-


206,200


206,200


Total

$

733,580


$

1,406,445


$

1,735,816


$

2,949,515


$

1,406,277


$

5,388,984


$

13,620,617


_______________________________________________________________________________

(1)

The $206.2 million of Junior Subordinated Notes are due in 2036, but may be redeemed any time after April 30, 2011. As we do not expect to redeem the notes prior to maturity, they are included in the consolidated debt maturing subsequent to 2022 .


NOTE 20     SUBSEQUENT EVENTS


Subsequent to December 31, 2017 , no events occurred that require recognition or disclosure in the consolidated financial statements, except as recognized or disclosed previously.



F - 48

Table of Contents

GGP INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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



NOTE 21     QUARTERLY FINANCIAL INFORMATION (UNAUDITED)


Quarterly data for the year ended December 31, 2017 and 2016 is summarized in the table below. In Q1 2016, Q2 2016 and Q3 2016 they include the impact of provisions for impairment ( Note 2 ). In each quarter of 2016, Q2 2017, Q3 2017 and Q4 2017, the adjustments include gains from changes in control of investment properties in continuing operations. In each quarter of 2016 and Q4 2017, the adjustments include gains on investment in Unconsolidated Real Estate Affiliates ( Note 3 ).

2017

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Total revenues

$

566,332


$

555,796


$

578,357


$

627,375


Operating income

192,869


182,793


218,306


244,291


Income from continuing operations

110,369


128,318


226,272


201,914


Net income attributable to common stockholders

103,176


121,879


218,729


197,614


Basic Earnings Per Share

0.12


0.14


0.25


0.21


Diluted Earnings Per Share

0.11


0.13


0.23


0.21


Dividends declared per share

0.22


0.22


0.22


0.22


Weighted-average shares outstanding:

Basic

884,505


882,255


878,663


942,766


Diluted

949,516


945,325


940,184


954,947



2016

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Total revenues

$

607,032


$

574,586


$

554,493


$

610,335


Operating income

173,980


216,035


153,417


256,818


Income from continuing operations

195,337


189,901


681,748


241,284


Net income attributable to common stockholders

187,796


181,962


670,194


232,476


Basic Earnings Per Share

0.21


0.21


0.76


0.26


Diluted Earnings Per Share

0.20


0.19


0.70


0.24


Dividends declared per share

0.19


0.19


0.20


0.48


Weighted-average shares outstanding:

Basic

882,673


883,381


885,092


884,948


Diluted

950,154


952,290


955,856


950,301





F - 49

Table of Contents


GGP INC.

SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 2017

(Dollars in thousands)

Acquisition Cost (b)

Costs Capitalized

Subsequent to

Acquisition

Gross Amounts at Which Carried at Close of Period (c)

Name of Center

Location

Encumbrances (a)

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Total

Accumulated

Depreciation (d)

Date

Acquired

Life Upon

Which Latest

Statement of

Operation is

Computed

200 LaFayette

New York, NY

33,000


29,750


90,674


(9,678

)

(60,874

)

20,072


29,800


49,872


3,934


April, 2015

(d)

218 W 57th Street

New York, NY

53,000


66,978


37,022


-


37


66,978


37,059


104,037


203


September, 2017

(d)

530 5th Avenue

New York, NY

132,122


289,494


99,481


-


5,972


289,494


105,453


394,947


1,645


September, 2017

(d)

605 North Michigan Avenue

Chicago, IL

-


50,980


90,634


-


-


50,980


90,634


141,614


3,371


December, 2016

(d)

685 Fifth Avenue

New York, NY

340,000


549,756


117,780


-


725


549,756


118,505


668,261


1,837


September, 2017

(d)

830 North Michigan Avenue

Chicago, IL

84,841


33,200


123,553


15,298


9,071


48,498


132,624


181,122


16,488


October, 2013

(d)

Apache Mall

Rochester, MN

-


17,738


116,663


8,043


15,767


25,781


132,430


158,211


30,638


November, 2010

(d)

Augusta Mall

Augusta, GA

169,795


25,450


137,376


-


9,086


25,450


146,462


171,912


36,525


November, 2010

(d)

Baybrook Mall

Friendswood, TX

250,214


76,527


288,241


(1,091

)

9,066


75,436


297,307


372,743


57,441


November, 2010

(d)

Beachwood Place

Beachwood, OH

216,640


59,156


196,205


7,354


46,789


66,510


242,994


309,504


40,055


November, 2010

(d)

Bellis Fair

Bellingham, WA

84,902


14,122


102,033


-


29,042


14,122


131,075


145,197


27,406


November, 2010

(d)

Boise Towne Square

Boise, ID

143,816


44,182


163,118


-


10,037


44,182


173,155


217,337


35,880


November, 2010

(d)

Brass Mill Center

Waterbury, CT

65,840


31,496


99,107


-


15,877


31,496


114,984


146,480


27,644


November, 2010

(d)

Coastland Center

Naples, FL

116,732


24,470


166,038


-


3,084


24,470


169,122


193,592


32,254


November, 2010

(d)

Columbia Mall

Columbia, MO

-


7,943


107,969


(154

)

23


7,789


107,992


115,781


19,609


November, 2010

(d)

Columbiana Centre

Columbia, SC

123,115


22,178


125,061


-


6,447


22,178


131,508


153,686


25,625


November, 2010

(d)

Coral Ridge Mall

Coralville, IA

108,948


20,178


134,515


2,219


22,805


22,397


157,320


179,717


29,785


November, 2010

(d)

Coronado Center

Albuquerque, NM

185,515


28,312


153,526


9,328


91,706


37,640


245,232


282,872


42,879


November, 2010

(d)

Crossroads Center

St. Cloud, MN

96,749


15,499


103,077


-


7,201


15,499


110,278


125,777


21,625


November, 2010

(d)

Cumberland Mall

Atlanta, GA

159,805


36,913


138,795


(309

)

17,625


36,604


156,420


193,024


34,067


November, 2010

(d)

Deerbrook Mall

Humble, TX

137,830


36,761


133,448


-


17,900


36,761


151,348


188,109


28,284


November, 2010

(d)

Eastridge Mall

Casper, WY

42,822


5,484


36,756


-


9,181


5,484


45,937


51,421


15,749


November, 2010

(d)

Fashion Place

Murray, UT

226,441


24,068


232,456


2,079


70,863


26,147


303,319


329,466


53,164


November, 2010

(d)

Four Seasons Town Centre

Greensboro, NC

30,892


17,259


126,570


-


11,611


17,259


138,181


155,440


41,139


November, 2010

(d)

Fox River Mall

Appleton, WI

168,731


42,259


217,932


(103

)

3,194


42,156


221,126


263,282


41,092


November, 2010

(d)

Glenbrook Square

Fort Wayne, IN

161,539


30,965


147,002


2,302


17,351


33,267


164,353


197,620


32,244


November, 2010

(d)

Governor's Square

Tallahassee, FL

67,942


18,289


123,088


-


10,410


18,289


133,498


151,787


41,046


November, 2010

(d)

Grand Teton Mall

Idaho Falls, ID

44,963


13,066


59,658


(1,073

)

(3,896

)

11,993


55,762


67,755


12,256


November, 2010

(d)

Greenwood Mall

Bowling Green, KY

62,469


12,459


85,370


1,417


6,091


13,876


91,461


105,337


23,144


November, 2010

(d)

Hulen Mall

Fort Worth, TX

120,504


8,665


112,252


-


25,842


8,665


138,094


146,759


25,684


November, 2010

(d)

Jordan Creek Town Center

West Des Moines, IA

205,145


54,663


262,608


6,042


11,432


60,705


274,040


334,745


50,738


November, 2010

(d)

Lynnhaven Mall

Virginia Beach, VA

234,721


54,628


219,013


(90

)

57,196


54,538


276,209


330,747


54,978


November, 2010

(d)

Mall of Louisiana

Baton Rouge, LA

323,854


88,742


319,097


(141

)

7,123


88,601


326,220


414,821


61,212


November, 2010

(d)


F - 50

Table of Contents


Acquisition Cost (b)

Costs Capitalized

Subsequent to

Acquisition

Gross Amounts at Which Carried at Close of Period (c)

Name of Center

Location

Encumbrances (a)

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Total

Accumulated

Depreciation (d)

Date

Acquired

Life Upon

Which Latest

Statement of

Operation is

Computed

Mall St. Matthews

Louisville, KY

180,439


42,014


155,809


(6,522

)

17,077


35,492


172,886


208,378


34,333


November, 2010

(d)

Market Place Shopping Center

Champaign, IL

113,171


21,611


111,515


-


26,529


21,611


138,044


159,655


28,243


November, 2010

(d)

Mayfair Mall

Wauwatosa, WI

344,185


84,473


352,140


(1,950

)

44,179


82,523


396,319


478,842


70,432


November, 2010

(d)

Meadows Mall

Las Vegas, NV

146,186


30,275


136,846


-


2,247


30,275


139,093


169,368


26,020


November, 2010

(d)

Mondawmin Mall

Baltimore, MD

84,324


19,707


63,348


-


22,397


19,707


85,745


105,452


20,448


November, 2010

(d)

Neshaminy Mall

Bensalem, PA

411


11,615


48,224


4,401


13,943


16,016


62,167


78,183


3,784


June, 2017

(d)

North Point Mall

San Antonio, TX

249,669


57,900


228,517


-


7,020


57,900


235,537


293,437


49,746


November, 2010

(d)

North Star Mall

Northridge, CA

305,450


91,135


392,422


-


14,271


91,135


406,693


497,828


74,162


November, 2010

(d)

Northridge Fashion Center

Alpharetta, GA

224,145


66,774


238,023


-


34,037


66,774


272,060


338,834


51,471


November, 2010

(d)

NorthTown Mall

Spokane, WA

85,645


12,310


108,857


-


30,269


12,310


139,126


151,436


26,086


November, 2010

(d)

Oak View Mall

Omaha, NE

76,106


20,390


107,216


-


(74

)

20,390


107,142


127,532


18,952


November, 2010

(d)

Oakwood Center

Gretna, LA

85,911


21,105


74,228


4,309


28,833


25,414


103,061


128,475


23,124


November, 2010

(d)

Oakwood Mall

Eau Claire, WI

70,229


13,786


92,114


204


5,538


13,990


97,652


111,642


20,261


November, 2010

(d)

Oglethorpe Mall

Savannah, GA

149,808


27,075


157,100


-


1,722


27,075


158,822


185,897


28,755


November, 2010

(d)

Oxmoor Center

Louisville, KY

85,548


-


117,814


-


13,953


-


131,767


131,767


25,956


November, 2010

(d)

Paramus Park

Paramus, NJ

119,570


31,320


102,054


5,563


48,532


36,883


150,586


187,469


24,504


November, 2010

(d)

Park City Center

Lancaster, PA

177,419


42,451


195,409


-


4,553


42,451


199,962


242,413


34,943


November, 2010

(d)

Park Place

Tucson, AZ

179,268


61,907


236,019


-


7,893


61,907


243,912


305,819


44,985


November, 2010

(d)

Peachtree Mall

Columbus, GA

77,102


13,855


92,143


942


8,056


14,797


100,199


114,996


19,132


November, 2010

(d)

Pecanland Mall

Monroe, LA

85,354


12,943


73,231


-


11,423


12,943


84,654


97,597


19,541


November, 2010

(d)

Pembroke Lakes Mall

Pembroke Pines, FL

259,223


64,883


254,910


-


29,598


64,883


284,508


349,391


46,153


November, 2010

(d)

Pioneer Place

Portland, OR

125,792


21,462


97,096


(3,890

)

107,793


17,572


204,889


222,461


37,024


November, 2010

(d)

Prince Kuhio Plaza

Hilo, HI

41,263


-


52,373


-


13,454


-


65,827


65,827


20,583


November, 2010

(d)

Providence Place

Providence, RI

377,584


-


400,893


-


65,094


-


465,987


465,987


79,104


November, 2010

(d)

Quail Springs Mall

Oklahoma City, OK

67,120


40,523


149,571


(579

)

7,203


39,944


156,774


196,718


26,505


June, 2013

(d)

Ridgedale Center

Minnetonka, MN

-


39,495


151,090


3,183


116,722


42,678


267,812


310,490


40,695


November, 2010

(d)

Riverchase Galleria

Birmingham, AL

160,997


53,423


271,508


(35,125

)

(9,449

)

18,298


262,059


280,357


14,465


November, 2016

(d)

River Hills Mall

Mankato, MN

70,270


16,207


85,608


-


9,816


16,207


95,424


111,631


17,886


November, 2010

(d)

Rivertown Crossings

Grandville, MI

152,432


47,790


181,770


(504

)

11,072


47,286


192,842


240,128


36,788


November, 2010

(d)

Sooner Mall

Norman, OK

71,135


9,902


69,570


-


2,467


9,902


72,037


81,939


14,770


November, 2010

(d)

Southwest Plaza

Littleton, CO

114,337


19,024


203,044


(16

)

(12,494

)

19,008


190,550


209,558


45,416


November, 2010

(d)

Spokane Valley Mall

Spokane, WA

56,914


16,817


100,209


-


(7,979

)

16,817


92,230


109,047


21,580


November, 2010

(d)

Staten Island Mall

Staten Island, NY

246,491


102,227


375,612


11,118


57,492


113,345


433,104


546,449


68,158


November, 2010

(d)

Stonestown Galleria

San Francisco, CA

179,824


65,962


203,043


(1,686

)

35,447


64,276


238,490


302,766


38,194


November, 2010

(d)

The Crossroads

Portage, MI

93,080


20,261


95,463


1,110


4,054


21,371


99,517


120,888


17,113


November, 2010

(d)

The Gallery at Harborplace

Baltimore, MD

75,969


15,930


112,117


-


10,722


15,930


122,839


138,769


30,112


November, 2010

(d)

The Maine Mall

South Portland, ME

234,696


36,205


238,067


(1,909

)

4,465


34,296


242,532


276,828


44,237


November, 2010

(d)

The Mall in Columbia

Columbia, MD

334,855


124,540


479,171


4,124


64,919


128,664


544,090


672,754


93,446


November, 2010

(d)

The Oaks Mall

Gainesville, FL

126,651


21,954


173,353


-


(1,970

)

21,954


171,383


193,337


28,476


April, 2012

(d)


F - 51

Table of Contents


Acquisition Cost (b)

Costs Capitalized

Subsequent to

Acquisition

Gross Amounts at Which Carried at Close of Period (c)

Name of Center

Location

Encumbrances (a)

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Land

Buildings and

Improvements

Total

Accumulated

Depreciation (d)

Date

Acquired

Life Upon

Which Latest

Statement of

Operation is

Computed

The Parks at Arlington

Arlington, TX

247,673


19,807


299,708


49


21,070


19,856


320,778


340,634


63,193


November, 2010

(d)

The Shoppes at Buckland

Manchester, CT

118,177


35,180


146,474


(280

)

6,603


34,900


153,077


187,977


27,258


November, 2010

(d)

The Shops at La Cantera

San Antonio, TX

349,345


80,016


350,737


-


29,556


80,016


380,293


460,309


79,393


November, 2010

(d)

The Streets at SouthPoint

Durham, NC

243,404


66,045


242,189


(74

)

1,095


65,971


243,284


309,255


47,421


November, 2010

(d)

The Woodlands Mall

The Woodlands, TX

240,081


84,889


349,315


2,315


42,189


87,204


391,504


478,708


71,737


November, 2010

(d)

Town East Mall

Mesquite, TX

160,006


9,928


168,555


-


9,151


9,928


177,706


187,634


34,077


November, 2010

(d)

Tucson Mall

Tucson, AZ

245,618


2,071


193,815


-


80,778


2,071


274,593


276,664


49,772


November, 2010

(d)

Tysons Galleria

McLean, VA

299,806


90,317


351,005


(105

)

37,241


90,212


388,246


478,458


62,936


November, 2010

(d)

Valley Plaza Mall

Bakersfield, CA

239,819


38,964


211,930


6,763


41,186


45,727


253,116


298,843


40,218


November, 2010

(d)

Visalia Mall

Visalia, CA

73,955


11,912


80,185


-


2,889


11,912


83,074


94,986


15,354


November, 2010

(d)

Westlake Center

Seattle, WA

45,975


19,055


129,295


(14,819

)

(63,840

)

4,236


65,455


69,691


13,465


November, 2010

(d)

Westroads Mall

Omaha, NE

143,100


32,776


184,253


-


36,445


32,776


220,698


253,474


42,263


April, 2012

(d)

White Marsh Mall

Baltimore, MD

189,811


43,880


177,194


4,125


11,818


48,005


189,012


237,017


33,333


November, 2010

(d)

Willowbrook

Wayne, NJ

359,482


110,660


419,822


-


28,234


110,660


448,056


558,716


84,369


November, 2010

(d)

Woodbridge Center

Woodbridge, NJ

247,093


67,825


242,744


-


38,783


67,825


281,527


349,352


88,049


November, 2010

(d)

Construction in progress and other (e)

13,854


21,448


61,894


6,030


720,299


27,478


782,196


809,674


100,419


Various

(d)

Total

$

13,038,659



$

3,985,654



$

15,052,730



$

28,220



$

2,378,105



$

4,013,874



$

17,430,838



$

21,444,712



$

3,188,481


_______________________________________________________________________________

(a)    See description of mortgages, notes and other loans payable in Note 6 of Notes to Consolidated Financial Statements. Includes $1.4 billion cross-collateralized loan.

(b)    Acquisition for individual properties represents historical cost at the end of the month acquired.

(c)    The aggregate cost of land, buildings and improvements of consolidated properties for federal income tax purposes is approximately $15.9 billion .

(d)    Depreciation is computed 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


(e)    Other retail properties.




F - 52

Table of Contents


GGP INC.

NOTES TO SCHEDULE III

(Dollars in thousands)


Reconciliation of Real Estate

2017

2016

2015

(In thousands)




Balance at beginning of period

$

19,409,217


$

20,285,046


$

22,977,310


Additions

2,428,887


958,651


765,960


Impairments

-


(130,619

)

-


Dispositions, transfers and write-offs

(393,392

)

(1,703,861

)

(3,458,224

)

Balance at end of period

$

21,444,712


$

19,409,217


$

20,285,046



Reconciliation of Accumulated Depreciation

2017

2016

2015

(In thousands)




Balance at beginning of period

$

2,737,286


$

2,452,127


$

2,280,845


Depreciation expense

644,148


620,540


607,192


Dispositions, transfers and write-offs

(192,953

)

(335,381

)

(435,910

)

Balance at end of period

$

3,188,481


$

2,737,286


$

2,452,127




F - 53

Table of Contents


EXHIBIT INDEX



Incorporated by Reference Herein

Exhibit

 Number

Description

Form

Exhibit

Filing Date

File No.

2 *


Third Amended Plan of Reorganization as filed with the United States Bankruptcy Court for the Southern District of New York on October 21, 2010

8-K

2.1


10/27/2010

001-11656

3.1


Second Amended and Restated Certificate of Incorporation of GGP Inc., dated May 17, 2017

8-K

3.1


5/17/2017

001-34948

3.2


Fourth Amended and Restated Bylaws of GGP Inc., dated June 2, 2017

8-K

3.1


6/2/2017

001-34948

3.3


Certificate of Designations, Preferences and Rights of 6.375% Series A Cumulative Redeemable Preferred Stock filed with the Delaware Secretary of State on February 11, 2013

8-K

3.1


2/13/2013

001-34948

4.1 *


Rights Agreement dated July 27, 1993, between the Predecessor and certain other parties named therein

10-K

4.2


3/31/2006

001-11656

4.2 *


Amendment to Rights Agreement dated as of February 1, 2000, between the Predecessor and certain other parties named therein

8-A12B

4.3


3/3/2010

001-11656

4.3 *


Redemption Rights Agreement dated October 23, 1997, among the Predecessor, the Operating Partnership and Peter Leibowits

10-K

4.7


3/31/2006

001-11656

4.4 *


Redemption Rights Agreement dated April 2, 1998, among the Operating Partnership, the Predecessor and Southwest Properties Venture

10-K

4.8


3/31/2006

001-11656

4.5 *


Redemption Rights Agreement dated July 21, 1998, among the Operating Partnership, the Predecessor, Nashland Associates, and HRE Altamonte, Inc.

10-K

4.9


3/31/2006

001-11656

4.6 *


Redemption Rights Agreement (Common Units) dated November 27, 2002, by and among the Operating Partnership, the Predecessor and JSG, LLC

10-K

4.13


2/27/2009

001-11656

4.7 *


Redemption Rights Agreement dated December 11, 2003, by and among the Operating Partnership, the Predecessor and Everitt Enterprises, Inc.

10-K/A

4.14


4/30/2010

001-11656

4.8 *


Redemption Rights Agreement dated March 5, 2004, by and among the Operating Partnership, the Predecessor and Koury Corporation

10-K

4.15


2/27/2008

001-11656

4.9 *


Registration Rights Agreement dated April 15, 1993, between the Predecessor, Martin Bucksbaum, Matthew Bucksbaum and the other parties named therein

10-K

4.16


2/27/2008

001-11656

10.1


Fourth Amended and Restated Agreement of Limited Partnership of GGP Operating Partnership, LP (f/k/a GGP Limited Partnership) dated May 1, 2014

10-Q

10.2


8/6/2014

001-34948


S-1

Table of Contents


Incorporated by Reference Herein

Exhibit

 Number

Description

Form

Exhibit

Filing Date

File No.

10.2


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

10-Q

10.1


8/6/2015

001-34948

10.3


Second Amendment dated February 17, 2016, to Fourth Amended and Restated Agreement of Limited Partnership of GGP Operating Partnership, LP

10-K

10.3


2/19/2016

001-34948

10.4


Third Amendment dated December 27, 2016 to Fourth Amended and Restated Agreement of Limited Partnership of GGP Operating Partnership, LP

10-K

10.4


12/31/2016

001-34948

10.5 *


Operating Agreement dated November 10, 1999, between the Operating Partnership, NYSCRF, and GGP/Homart II L.L.C.

10-K

10.20


3/31/2006

001-11656

10.6 *


Amendment to the Operating Agreement of GGP/Homart II L.L.C. dated November 22, 2002

10-K

10.21


3/31/2006

001-11656

10.7 *


Letter Amendment to the Operating Agreement of GGP/Homart II L.L.C. dated January 31, 2003

10-K

10.22


3/31/2006

001-11656

10.8 *


Second Amendment to the Operating Agreement of GGP/Homart II L.L.C. dated January 31, 2003

10-K

10.23


3/31/2006

001-11656

10.9 *


Third Amendment to the Operating Agreement of GGP/Homart II L.L.C. dated February 8, 2008

10-K

10.25


2/27/2008

001-11656

10.10


Second Amended and Restated Limited Liability Company Agreement of Ala Moana Holding, LLC, dated April 10, 2015

10-Q

10.1


5/1/2015

001-34948

10.11


Summary of Non-Employee Director Compensation Program Revised November 29, 2017 (filed herewith)

10.12 *#


GGP Inc. 2010 Equity Incentive Plan adopted October 27, 2010

8-K

4.1


11/1/2010

001-11656

10.13 #


First Amendment to GGP Inc. 2010 Equity Incentive Plan adopted November 12, 2013

8-K

10.2


11/18/2013

001-34948

10.14 #


Form of Nonqualified Stock Option Award Agreement (Groups B and C) pursuant to the 2010 Equity Incentive Plan

S-11/A

10.26


11/15/2010

333-16811

10.15 #


Form of Nonqualified Stock Option Award Agreement (employees) pursuant to the 2010 Equity Incentive Plan

10-K

10.14


2/19/2016

001-34948

10.16 #


Form of Restricted Stock Award Agreement (Groups B and C) pursuant to the 2010 Equity Incentive Plan

S-11/A

10.28


11/15/2010

333-16811

10.17 #


Form of Restricted Stock Award Agreement (employees) pursuant to the 2010 Equity Plan

10-K

10.16


2/19/2016

001-34948

10.18 #


Form of Performance-vesting Restricted Stock Award Agreement (employees) pursuant to the 2010 Equity Plan

10-K

10.17


2/19/2016

001-34948


S-2

Table of Contents


Incorporated by Reference Herein

Exhibit

 Number

Description

Form

Exhibit

Filing Date

File No.

10.19 #


Form of Appreciation Only LTIP Unit Award Agreement (employees) pursuant to the 2010 Equity Incentive Plan

10-K

10.18


2/19/2016

001-34948

10.20 #


Form of Full Value LTIP Unit Award Agreement (employees) pursuant to the 2010 Equity Incentive Plan

10-K

10.19


2/19/2016

001-34948

10.21 #


Form of Performance-vesting Full Value LTIP Unit Award Agreement (employees) pursuant to the 2010 Equity Incentive Plan

10-K

10.20


2/19/2016

001-34948

10.22 #


Form of Restricted Stock Award Agreement (new directors) pursuant to the 2010 Equity Plan

10-K

10.17


3/2/2015

001-34948

10.23 #


Form of Restricted Stock Award Agreement (directors) pursuant to the 2010 Equity Plan

10-K

10.18


3/2/2015

001-34948

10.24 #


Form of Full Value LTIP Unit Award Agreement (directors) pursuant to the 2010 Equity Incentive Plan

10-K

10.24


2/22/2017

001-34948

10.25 #


Employment Agreement, dated February 12, 2015, by and between the Company and Sandeep Mathrani

8-K

10.1


2/17/2015

001-34948

10.26 #


Amendment to Employment Agreement, dated September 19, 2017, by and between the Company and Sandeep Mathrani (filed herewith)

10.27 #


Full Value LTIP Award, dated February 12, 2015, by and between the Company and Sandeep Mathrani

8-K

10.2


2/17/2015

001-34948

10.28 #


Offer Letter, dated September 19, 2017, by and between the Company and Heath Fear

10-Q

10.1


9/30/2017

001-34948

10.29 #


Separation and Retirement Arrangement, dated September 20, 2017, by and between the Company and Michael Berman

10-Q

10.2


9/30/2017

001-34948

10.30


Amended and Restated Cornerstone Investment Agreement, effective as of March 31, 2010, between REP Investments LLC (as predecessor to Brookfield Retail Holdings LLC), an affiliate of Brookfield Asset Management Inc. and the Predecessor

8-K

10.1


11/12/2010

001-34948

10.31


Registration Rights Agreement between affiliates of Brookfield Asset Management, Inc. and GGP Inc., dated November 9, 2010

8-K

10.7


11/12/2010

001-34948

10.32


Relationship Agreement between Brookfield Retail Holdings LLC, Brookfield Retail Holdings II LLC, Brookfield Retail Holdings III LLC, Brookfield Retail Holdings IV-A LLC, Brookfield Retail Holdings IV-B LLC, Brookfield Retail Holdings IV-C LLC, Brookfield Retail Holdings IV-D LLC and Brookfield Retail Holdings V LP and GGP Inc., dated November 9, 2010

10-K

10.51


3/8/2011

001-34948

10.33


Amending Agreement to Relationship Agreement between Brookfield Asset Management Inc. and GGP Inc., dated January 12, 2012

10-K

10.48


2/28/2013

001-34948

10.34


Form of indemnification agreement for directors and executive officers

S-11/A

10.53


11/3/2010

333-16811


S-3

Table of Contents


Incorporated by Reference Herein

Exhibit

 Number

Description

Form

Exhibit

Filing Date

File No.

10.35


Standstill Agreement between Brookfield Retail Holdings LLC, Brookfield Retail Holdings II LLC, Brookfield Retail Holdings III LLC, Brookfield Retail Holdings IV-A LLC, Brookfield Retail Holdings IV-B LLC, Brookfield Retail Holdings IV-C LLC, Brookfield Retail Holdings IV-D LLC and Brookfield Retail Holdings V LP and GGP Inc., dated November 9, 2010

8-K

10.4


11/12/2010

001-34948

10.36


Fourth Amended and Restated Credit Agreement dated October 30, 2015

8-K

10.1


11/2/2015

001-34948

10.37


Loan Agreement by and among certain subsidiaries of GGP Inc. dated as of April 25, 2016

8-K

99.1


4/29/2016

001-34948

10.38 #


Second Amended and Restated Employee Stock Purchase Plan effective May 15, 2014

10-Q

10.3


8/6/2014

001-34948

21.1


List of Subsidiaries of GGP Inc. (filed herewith).


23.1


Consent of Deloitte & Touche LLP, Independent Registered Public Accounting Firm, relating to GGP Inc. (filed herewith).

24.1


Power of Attorney (included on signature page).

31.1


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

31.2


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

32.1


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

32.2


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

101


The following financial information from GGP Inc.'s. Annual Report on Form 10-K for the year ended December 31, 2017, filed with the SEC on February 22, 2018, formatted in XBRL (Extensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statement of Operations and Comprehensive Income (Loss), (3) Consolidated Statements of Equity, (4) Consolidated Statements of Cash Flows and (5) Notes to Consolidated Financial Statements.

_______________________________________________________________________________

*

Incorporated by reference to filings by GGP, Inc. (formerly General Growth Properties, Inc. and referred to as "the Predecessor")

#

Management contracts and compensatory plans or arrangements required to be filed as an exhibit pursuant to Item 15 (b) of Form 10-K.


S-4