Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - Brookfield Property REIT Inc.ggp9302016ex-322.htm
EX-32.1 - EXHIBIT 32.1 - Brookfield Property REIT Inc.ggp9302016ex-321.htm
EX-31.2 - EXHIBIT 31.2 - Brookfield Property REIT Inc.ggp9302016ex-312.htm
EX-31.1 - EXHIBIT 31.1 - Brookfield Property REIT Inc.ggp9302016ex-311.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
 
ý      Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 For the quarterly period ended September 30, 2016
 
o         Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 For the Transition Period from                    to                     
 
COMMISSION FILE NUMBER 1-34948

GENERAL GROWTH PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
Delaware
 
27-2963337
(State or other jurisdiction of incorporating or organization)
 
(I.R.S. Employer Identification Number)
 
 
 
110 N. Wacker Dr., Chicago, IL
 
60606
(Address of principal executive offices)
 
(Zip Code)
 
 
 
 (312) 960-5000
(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act") during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  
ý Yes      o  No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  
ý Yes      o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.
ý
Large accelerated filer
 o
Accelerated filer
o
Non-accelerated filer
(Do not check if a smaller reporting company)
 o
Smaller reporting company

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

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


The number of shares of Common Stock, $.01 par value, outstanding on November 1, 2016 was 885,768,586.

 



GENERAL GROWTH PROPERTIES, INC.
INDEX
 
 
PAGE
NUMBER
 
 
 
Part I
FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


2




GENERAL GROWTH PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
 
September 30,
2016
 
December 31,
2015
 
(Dollars in thousands, except share and per share amounts)
Assets:
 
 
 
Investment in real estate:
 

 
 

Land
$
2,972,931

 
$
3,596,354

Buildings and equipment
15,497,006

 
16,379,789

Less accumulated depreciation
(2,611,194
)
 
(2,452,127
)
Construction in progress
344,479

 
308,903

Net property and equipment
16,203,222

 
17,832,919

Investment in and loans to/from Unconsolidated Real Estate Affiliates
3,844,177

 
3,506,040

Net investment in real estate
20,047,399

 
21,338,959

Cash and cash equivalents
656,769

 
356,895

Accounts and notes receivable, net
883,072

 
949,556

Deferred expenses, net
215,947

 
214,578

Prepaid expenses and other assets
910,002

 
997,334

Assets held for disposition

 
216,233

Total assets
$
22,713,189

 
$
24,073,555

 
 
 
 
Liabilities:
 

 
 
Mortgages, notes and loans payable
$
12,460,027

 
$
14,216,160

Investment in Unconsolidated Real Estate Affiliates
39,500

 
38,488

Accounts payable and accrued expenses
646,216

 
784,493

Dividend payable
184,634

 
172,070

Deferred tax liabilities
1,365

 
1,289

Junior subordinated notes
206,200

 
206,200

Liabilities held for disposition

 
58,934

Total liabilities
13,537,942

 
15,477,634

Redeemable noncontrolling interests:
 

 
 

Preferred
159,260

 
157,903

Common
131,583

 
129,724

Total redeemable noncontrolling interests
290,843

 
287,627

 
 
 
 
Commitments and Contingencies

 

 
 
 
 
Equity:
 

 
 

Common stock:
 
 
 
11,000,000,000 shares authorized, $0.01 par value, 968,993,571 issued, 885,564,986 outstanding as of September 30, 2016, and 966,096,656 issued, 882,397,202 outstanding as of December 31, 2015
9,415

 
9,386

Preferred Stock:
 
 
 
500,000,000 shares authorized, $0.01 par value, 10,000,000 shares issued and outstanding as of September 30, 2016 and December 31, 2015
242,042

 
242,042

Additional paid-in capital
11,396,557

 
11,362,369

Retained earnings (accumulated deficit)
(1,618,628
)
 
(2,141,549
)
Accumulated other comprehensive loss
(70,134
)
 
(72,804
)
Common stock in treasury, at cost, 55,969,390 shares as of September 30, 2016 and 56,240,259 shares as of December 31, 2015
(1,122,628
)
 
(1,129,401
)
Total stockholders’ equity
8,836,624

 
8,270,043

Noncontrolling interests in consolidated real estate affiliates
20,264

 
24,712

Noncontrolling interests related to long-term incentive plan common units
27,516

 
13,539

Total equity
8,884,404

 
8,308,294

Total liabilities, redeemable noncontrolling interests and equity
$
22,713,189

 
$
24,073,555

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

3


GENERAL GROWTH PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands, except share and per share amounts)
Revenues:
 

 
 

 
 

 
 

Minimum rents
$
347,676

 
$
358,716

 
$
1,082,220

 
$
1,094,384

Tenant recoveries
162,031

 
172,515

 
504,242

 
518,040

Overage rents
6,505

 
6,455

 
19,024

 
18,755

Management fees and other corporate revenues
20,428

 
19,496

 
73,087

 
65,313

Other
17,853

 
28,142

 
57,539

 
62,956

Total revenues
554,493

 
585,324

 
1,736,112

 
1,759,448

Expenses:
 
 
 
 
 
 
 
Real estate taxes
58,239

 
57,942

 
173,651

 
170,425

Property maintenance costs
11,576

 
11,707

 
41,014

 
44,491

Marketing
2,244

 
4,273

 
7,036

 
12,849

Other property operating costs
73,479

 
79,265

 
215,474

 
227,874

Provision for doubtful accounts
574

 
1,622

 
5,685

 
6,199

(Recovery of) provision for loan loss
(6,659
)
 

 
29,410

 

Property management and other costs
37,760

 
38,685

 
106,787

 
121,847

General and administrative
13,237

 
12,627

 
41,313

 
37,395

Provisions for impairment
28,276

 

 
73,039

 

Depreciation and amortization
182,350

 
154,228

 
499,269

 
483,026

Total expenses
401,076

 
360,349

 
1,192,678

 
1,104,106

Operating income
153,417

 
224,975

 
543,434

 
655,342

 
 
 
 
 
 
 
 
Interest and dividend income
14,114

 
13,232

 
43,507

 
34,896

Interest expense
(141,296
)
 
(144,891
)
 
(437,338
)
 
(460,289
)
(Loss) gain of foreign currency
(657
)
 
(25,092
)
 
16,172

 
(46,540
)
Gain from changes in control of investment properties and other
620,309

 
13,399

 
733,416

 
622,412

Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates and allocation to noncontrolling interests
645,887

 
81,623

 
899,191

 
805,821

(Provision for) benefit from income taxes
(49
)
 
17,996

 
(728
)
 
29,082

Equity in income of Unconsolidated Real Estate Affiliates
35,651

 
16,584

 
127,759

 
41,115

Unconsolidated Real Estate Affiliates - gain on investment
259

 
11,163

 
40,765

 
320,950

Net income
681,748

 
127,366

 
1,066,987

 
1,196,968

Allocation to noncontrolling interests
(7,570
)
 
(3,514
)
 
(15,083
)
 
(16,447
)
Net income attributable to General Growth Properties, Inc.
674,178

 
123,852

 
1,051,904

 
1,180,521

Preferred Stock dividends
(3,984
)
 
(3,984
)
 
(11,951
)
 
(11,952
)
Net income attributable to common stockholders
$
670,194

 
$
119,868

 
$
1,039,953

 
$
1,168,569

 
 
 
 
 
 
 
 
Earnings Per Share:
 
 
 
 
 
 
 
Basic
$
0.76

 
$
0.14

 
$
1.18

 
$
1.32

Diluted
$
0.70

 
$
0.13

 
1.09

 
1.23

Dividends declared per share
$
0.20

 
$
0.18

 
$
0.58

 
$
0.52

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

4


GENERAL GROWTH PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Continued)

(UNAUDITED)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
(Dollars in thousands, except share and per share amounts)
Comprehensive Income, Net:
 

 
 

 
 

 
 

Net income
$
681,748

 
$
127,366

 
$
1,066,987

 
$
1,196,968

Other comprehensive income (loss)
 
 
 
 
 
 
 
Foreign currency translation
(994
)
 
(19,816
)
 
14,640

 
(34,622
)
Reclassification adjustment for realized gains on available-for-sale securities included in net income

 
8,635

 
(11,978
)
 
8,635

Net unrealized gains (losses) on other financial instruments
(16
)
 
16

 
4

 
16

Other comprehensive income (loss)
(1,010
)
 
(11,165
)
 
2,666

 
(25,971
)
Comprehensive income
680,738

 
116,201

 
1,069,653

 
1,170,997

Comprehensive income allocated to noncontrolling interests
(7,563
)
 
(3,434
)
 
(15,079
)
 
(16,160
)
Comprehensive income attributable to General Growth Properties, Inc.
673,175

 
112,767

 
1,054,574

 
1,154,837

Preferred Stock dividends
(3,984
)
 
(3,984
)
 
(11,951
)
 
(11,952
)
Comprehensive income, net, attributable to common stockholders
$
669,191

 
$
108,783

 
$
1,042,623

 
$
1,142,885


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

5


GENERAL GROWTH PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF EQUITY
(UNAUDITED)
 
Common
Stock
 
Preferred
Stock
 
Additional
Paid-In
Capital
 
Retained
Earnings
(Accumulated
Deficit)
 
Accumulated 
Other
Comprehensive
Income (Loss)
 
Common
Stock in
Treasury
 
Noncontrolling
Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units
 
Total
Equity
 
(Dollars in thousands, except for share amounts)
Balance at January 1, 2015
$
9,409

 
$
242,042

 
$
11,351,625

 
$
(2,822,740
)
 
$
(51,753
)
 
$
(1,122,664
)
 
$
79,601

 
$
7,685,520

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income


 


 


 
1,180,521

 


 


 
3,340

 
1,183,861

Distributions to noncontrolling interests in consolidated Real Estate Affiliates


 


 


 


 


 


 
(53,888
)
 
(53,888
)
Long Term Incentive Plan Common Unit grants, net (1,655,576 LTIP Units)
 
 
 
 
 
 
 
 
 
 
 
 
8,286

 
8,286

Restricted stock grants, net (223,244 common shares)
2

 

 
2,769

 


 


 


 


 
2,771

Employee stock purchase program (116,936 common shares)
1

 


 
2,764

 


 


 


 


 
2,765

Stock option grants, net of forfeitures (1,216,723 common shares)
13

 


 
33,938

 


 


 


 


 
33,951

Cancellation of repurchased common shares (3,963,675 common shares)
(40
)
 
 
 
(51,700
)
 
(48,859
)
 
 
 
100,599

 
 
 

Treasury stock purchase (4,053,620 common shares)
 
 
 
 
 
 
 
 
 
 
(102,797
)
 
 
 
(102,797
)
Cash dividends reinvested (DRIP) in stock (17,658 common shares)


 


 
487

 


 


 


 


 
487

Other comprehensive loss


 


 


 


 
(25,684
)
 


 


 
(25,684
)
Cash distributions declared ($0.52 per share)


 


 


 
(459,965
)
 


 


 


 
(459,965
)
Cash distributions on Preferred Stock


 


 


 
(11,952
)
 


 


 


 
(11,952
)
Fair value adjustment for noncontrolling interest in Operating Partnership


 


 
22,339

 


 


 


 


 
22,339

 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2015
$
9,385

 
$
242,042

 
$
11,362,222

 
$
(2,162,995
)
 
$
(77,437
)
 
$
(1,124,862
)
 
$
37,339

 
$
8,285,694

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

6


GENERAL GROWTH PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF EQUITY (Continued)
(UNAUDITED)
 
Common
Stock
 
Preferred
Stock
 
Additional
Paid-In
Capital
 
Retained
Earnings
(Accumulated
Deficit)
 
Accumulated 
Other
Comprehensive
Income (Loss)
 
Common
Stock in
Treasury
 
Noncontrolling
Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units
 
Total
Equity
 
(Dollars in thousands, except for share amounts)
Balance at January 1, 2016
$
9,386

 
$
242,042

 
$
11,362,369

 
$
(2,141,549
)
 
$
(72,804
)
 
$
(1,129,401
)
 
$
38,251

 
$
8,308,294

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income


 


 


 
1,051,904

 


 


 
2,835

 
1,054,739

Distributions to noncontrolling interests in consolidated Real Estate Affiliates


 


 


 


 


 


 
(1,986
)
 
(1,986
)
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates
 
 
 
 
(18,416
)
 
 
 
 
 
 
 
(2,971
)
 
(21,387
)
Long Term Incentive Plan Common Unit grants, net (684,216 LTIP Units)
 
 
 
 
73

 
(950
)
 
 
 
 
 
11,651

 
10,774

Restricted stock grants, net (339,551 common shares)
3

 

 
2,429

 


 


 


 


 
2,432

Employee stock purchase program (107,476 common shares)
1

 


 
3,694

 


 


 


 


 
3,695

Stock option grants, net of forfeitures (2,699,998 common shares)
27

 


 
51,599

 


 


 


 


 
51,626

Cancellation of repurchased common shares (270,869 common shares)
(2
)
 
 
 
(3,415
)
 
(3,356
)
 
 
 
6,773

 
 
 

Cash dividends reinvested (DRIP) in stock (20,759 common shares)

 

 
601

 
(213
)
 


 


 


 
388

Other comprehensive income


 


 


 


 
14,564

 


 


 
14,564

Amounts reclassified from accumulated other comprehensive income
 
 
 
 
 
 
 
 
(11,894
)
 
 
 
 
 
(11,894
)
Cash distributions declared ($0.58 per share)


 


 


 
(512,513
)
 


 


 


 
(512,513
)
Cash distributions on Preferred Stock


 


 


 
(11,951
)
 


 


 


 
(11,951
)
Fair value adjustment for noncontrolling interest in Operating Partnership


 


 
(2,377
)
 
 
 


 


 


 
(2,377
)
 
 
 
 
 
 
 
 
 
 
 


 
 
 
 
Balance at September 30, 2016
$
9,415

 
$
242,042

 
$
11,396,557

 
$
(1,618,628
)
 
$
(70,134
)
 
$
(1,122,628
)
 
$
47,780

 
$
8,884,404


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


7


GENERAL GROWTH PROPERTIES, INC
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
 
Nine Months Ended September 30,
 
2016
 
2015
 
(Dollars in thousands)
Cash Flows provided by Operating Activities:
 

 
 

Net income
$
1,066,987

 
$
1,196,968

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

 
 

Equity in income of Unconsolidated Real Estate Affiliates
(127,759
)
 
(41,115
)
Distributions received from Unconsolidated Real Estate Affiliates
79,928

 
47,763

Provision for doubtful accounts
5,685

 
6,199

Depreciation and amortization
499,269

 
483,026

Amortization/write-off of deferred finance costs
8,880

 
8,887

Accretion/write-off of debt market rate adjustments
(4,119
)
 
13,305

Amortization of intangibles other than in-place leases
36,450

 
50,560

Straight-line rent amortization
(13,997
)
 
(22,776
)
Deferred income taxes
(692
)
 
(36,244
)
Cost of debt extinguishment
5,403

 

Gain on dispositions, net
(27,266
)
 
(13,635
)
Unconsolidated Real Estate Affiliates - gain on investment, net
(40,765
)
 
(320,950
)
Gain from changes in control of investment properties and other
(733,416
)
 
(622,412
)
Provisions for impairment
73,039

 

Provisions for loan loss
29,410

 

(Gain) loss on foreign currency
(16,172
)
 
46,540

Net changes:
 

 
 

Accounts and notes receivable, net
271

 
(20,925
)
Prepaid expenses and other assets
(9,504
)
 
(11,287
)
Deferred expenses, net
(36,117
)
 
(29,503
)
Restricted cash
113

 
1,185

Accounts payable and accrued expenses
3,602

 
6,624

Other, net
24,347

 
24,782

Net cash provided by operating activities
823,577

 
766,992

 
 
 
 
Cash Flows provided by (used in) Investing Activities:
 

 
 

Acquisition of real estate and property additions
(94,744
)
 
(342,055
)
Development of real estate and property improvements
(400,429
)
 
(509,916
)
Loans to joint venture partners
(52,970
)
 
(271,219
)
Proceeds from repayment of loans to joint venture partners
7,578

 

Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates
1,300,703

 
1,092,003

Contributions to Unconsolidated Real Estate Affiliates
(103,210
)
 
(134,552
)
Distributions received from Unconsolidated Real Estate Affiliates in excess of income
60,891

 
120,981

Sale (acquisition) of marketable securities
46,408

 
(33,300
)
Decrease (increase) in restricted cash
28,460

 
(27,238
)
Other, net
662

 

Net cash provided by (used in) investing activities
793,349


(105,296
)
 
 
 
 
Cash Flows used in Financing Activities:
 

 
 

Proceeds from refinancing/issuance of mortgages, notes and loans payable
663,479

 
1,297,440

Principal payments on mortgages, notes and loans payable
(1,466,675
)
 
(1,575,138
)
Deferred finance costs
(13,771
)
 
(2,138
)
Treasury stock purchases

 
(100,599
)
Cash distributions to noncontrolling interests in consolidated real estate affiliates
(23,075
)
 
(53,888
)
Cash distributions paid to common stockholders
(503,599
)
 
(451,714
)
Cash distributions reinvested (DRIP) in common stock
601

 

Cash distributions paid to preferred stockholders
(11,951
)
 
(11,952
)
Cash distributions and redemptions paid to unit holders
(3,173
)
 
(1,471
)
Other, net
41,112

 
25,963

Net cash used in financing activities
(1,317,052
)
 
(873,497
)
 
 
 
 
Net change in cash and cash equivalents
299,874

 
(211,801
)
Cash and cash equivalents at beginning of period
356,895

 
372,471

Cash and cash equivalents at end of period
$
656,769

 
$
160,670


8


GENERAL GROWTH PROPERTIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(UNAUDITED)
 
Nine Months Ended September 30,
 
2016
 
2015
 
(Dollars in thousands)
 
 
 
 
Supplemental Disclosure of Cash Flow Information:
 

 
 

Interest paid
$
437,099

 
$
456,196

Interest capitalized
3,876

 
10,270

Income taxes paid
2,805

 
9,323

Accrued capital expenditures included in accounts payable and accrued expenses
88,515

 
145,802

Non-Cash acquisition of Treasury Shares
 
 
 
Liabilities

 
(2,198
)
Equity

 
2,198

Sale of Ala Moana and Fashion Show (Refer to Note 3)
 
 
 

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


9

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)



NOTE 1        ORGANIZATION

Readers of this Quarterly Report should refer to the Company’s (as defined below) audited consolidated financial statements for the year ended December 31, 2015 which are included in the Company’s Annual Report on Form 10-K (our "Annual Report") for the fiscal year ended December 31, 2015 (Commission File No. 1-34948), as certain footnote disclosures which would substantially duplicate those contained in our Annual Report have been omitted from this Quarterly Report. In the opinion of management, all adjustments necessary for a fair presentation (which include only normal recurring adjustments) have been included in this Quarterly Report. Capitalized terms used, but not defined in this Quarterly Report, have the same meanings as in our Annual Report.
 
General
 
General Growth Properties, Inc. ("GGP" or the "Company"), a Delaware corporation, was organized in July 2010 and is a self-administered and self-managed real estate investment trust, referred to as a "REIT". In these notes, the terms "we," "us" and "our" refer to GGP and its subsidiaries.

GGP, through its subsidiaries and affiliates, is an owner and operator of retail properties. As of September 30, 2016, we are the owner, either entirely or with joint venture partners, of 126 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 September 30, 2016, GGP held an approximate 99% common equity ownership (without giving effect to the potential conversion of the Preferred Units and LTIP Units as defined below) of the Operating Partnerships, while the remaining 1% is held by limited partners and certain previous contributors of properties to the Operating Partnerships or their predecessors.

GGPOP is the general partner of, and owns a 1.5% equity interest in 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 9). GGPOP has full value long term incentive plan units and appreciation only long term incentive plan units (collectively "LTIP Units"), which are redeemable for cash or, at our option, shares of GGP common stock (Note 11).

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

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

NOTE 2        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Basis of Presentation

The accompanying consolidated financial statements include the accounts of GGP, our subsidiaries and joint ventures in which we have a controlling interest. For consolidated joint ventures, the noncontrolling partner’s share of the assets, liabilities and operations of the joint ventures (generally computed as the joint venture partner’s ownership percentage) is included in noncontrolling interests in consolidated real estate affiliates as permanent equity of the Company. Intercompany balances and

10

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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 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, it qualifies for the exemption from providing certain of the disclosure requirements associated with variable interest entities.

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. 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
 
Acquisitions of Operating Properties (Note 3)

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

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

11

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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 September 30, 2016
 

 
 

 
 

Tenant leases:
 

 
 

 
 

In-place value
$
321,452

 
$
(219,077
)
 
$
102,375

 
 
 
 
 
 
As of December 31, 2015
 
 
 
 
 
Tenant leases:
 
 
 
 
 
In-place value
$
409,637

 
$
(264,616
)
 
$
145,021


The above-market tenant leases and below-market ground leases are included in prepaid expenses and other assets (Note 13). The below-market tenant leases, above-market ground leases and above-market headquarters office lease are included in accounts payable and accrued expenses (Note 14) in our Consolidated Balance Sheets.

Amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14, had the following effects on our Income from continuing operations:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Amortization/accretion effect on continuing operations
$
(23,014
)
 
$
(33,336
)
 
$
(72,118
)
 
$
(111,224
)

Future amortization/accretion of all intangibles, including the intangibles in Note 13 and Note 14, is estimated to decrease results from continuing operations as follows:
Year
 
Amount
2016 Remaining
 
$
19,624

2017
 
63,906

2018
 
41,740

2019
 
25,970

2020
 
18,732


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 (loss). 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 nine months ended September 30, 2016, we recognized gains of $13.1 million in management fees and other corporate revenues on the Consolidated Statements of 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 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

12

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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. 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. We consolidate a VIE when we have determined that we are the primary beneficiary.
Primary risks associated with our VIEs include the potential of funding the entities' debt obligations or making additional contributions to fund the entities' operations.
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.
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.
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.

13

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Real estate sales are recognized whenever (1) a sale is consummated, (2) the buyer has demonstrated an adequate commitment to pay for the property, (3) the Company’s receivable is not subject to future subordination, and (4) the Company has transferred to the buyer the risks and rewards of ownership and does not have continuing involvement. Unless all conditions are met, recognition of all or a portion of the profit shall be postponed.
We provide an allowance for doubtful accounts against the portion of accounts receivable, including straight-line rents, which is estimated to be uncollectible. Such allowances are reviewed periodically based upon our recovery experience.

Management Fees and Other Corporate Revenues

Management fees and other corporate revenues primarily represent management and leasing fees, development fees, financing fees and fees for other ancillary services performed for the benefit of certain of the Unconsolidated Real Estate Affiliates. Management fees are reported at 100% of the revenue earned from the joint venture in management fees and other corporate revenues on our Consolidated Statements of Comprehensive Income. Our share of the management fee expense incurred by the Unconsolidated Real Estate Affiliates is reported within equity in income of Unconsolidated Real Estate Affiliates on our Consolidated Statements of Comprehensive Income and in property management and other costs in the Condensed Combined Statements of Income in Note 5. The following table summarizes the management fees from affiliates and our share of the management fee expense:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Management fees from affiliates (1)
$
20,428

 
$
19,496

 
$
60,015

 
$
65,313

Management fee expense
(8,250
)
 
(7,640
)
 
(23,964
)
 
(22,575
)
Net management fees from affiliates
$
12,178

 
$
11,856

 
$
36,051

 
$
42,738

(1) Excludes 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 nine months ended September 30, 2016.

Impairment

Operating properties
 
We regularly review our consolidated properties for potential impairment indicators whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment indicators are assessed separately for each property and include, but are not limited to, significant decreases in real estate property net operating income, significant decreases in occupancy percentage, debt maturities and management’s intent with respect to the properties and prevailing market conditions.
 
If an indicator of potential impairment exists, the property is tested for recoverability by comparing its carrying amount to the estimated future undiscounted cash flows. Although the carrying amount may exceed the estimated fair value of certain properties, a real estate asset is only considered to be impaired when its carrying amount cannot be recovered through estimated future undiscounted cash flows. To the extent an impairment provision is determined to be necessary, the excess of the carrying amount of the property over its estimated fair value is expensed to operations. In addition, the impairment provision is allocated proportionately to adjust the carrying amount of the asset group. The adjusted carrying amount, which represents the new cost basis of the property, is depreciated over the remaining useful life of the property.

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

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

14

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)



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

During the nine months ended September 30, 2016, we recorded a $73.0 million impairment charge (of which $28.3 million relates to the three months ended September 30, 2016) on our Consolidated Statements of Comprehensive Income related to three operating properties. During the nine months ended September 30, 2016, 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 the nine months ended September 30, 2016 that exceeded the fair value of the operating property. This property was transferred to a special servicer during the nine months ended September 30, 2016. No provisions for impairment were recognized for the three and nine months ended September 30, 2015.

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.

Investment in Unconsolidated Real Estate Affiliates

A series of operating losses of an investee or other factors may indicate that an other-than-temporary decline in value of our investment in an Unconsolidated Real Estate Affiliate has occurred. The investment in each of the Unconsolidated Real Estate Affiliates is evaluated for valuation declines below the carrying amount. Accordingly, in addition to the property-specific impairment analysis that we perform for such joint ventures (as part of our operating property impairment process described above), we also considered whether there were other-than-temporary declines with respect to the carrying values of our Unconsolidated Real Estate Affiliates. No impairments related to our investments in Unconsolidated Real Estate Affiliates were recognized for the three and nine months ended September 30, 2016 and 2015. 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.

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.

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 9 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 accordion, available under our credit facility is spread among a diversified group of investment grade financial institutions. We had no outstanding balance and $315.0 million outstanding under our credit facility as of September 30, 2016 and December 31, 2015, respectively.



15

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Recently Issued Accounting Pronouncements

Effective January 1, 2016, the Financial Accounting Standards Board ("FASB") issued an update that required us to evaluate whether we should consolidate certain legal entities. Specifically, the amendments: (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. The adoption of this standard did not materially impact our consolidated financial statements.

Effective January 1, 2016, companies are required to present debt issuance costs related to a recognized debt liability (excluding
revolving credit facility) as a direct deduction from the carrying amount of that debt liability on the balance sheet. The recognition and measurement guidance for debt issuance costs will not be affected. We elected to early adopt this pronouncement as of December 31, 2015 which resulted in the reclassification of unamortized capitalized loan fees from deferred expenses to a direct reduction of the Company’s indebtedness on our Consolidated Balance Sheets for all periods presented in our Annual Report for the fiscal year ended December 31, 2015.
Effective January 1, 2018, companies will be required to apply a five-step model in accounting for revenue arising from contracts with customers. The core principle of the revenue model is that a company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Lease contracts will be excluded from this revenue recognition criteria; however, the sale of real estate will be required to follow the new model. Expanded quantitative and qualitative disclosures regarding revenue recognition will be required for contracts that are subject to this pronouncement. The new standard can be adopted either retrospectively to each prior reporting period presented or as a cumulative effect adjustment as of the date of adoption. The Company is evaluating the potential impact of this pronouncement on its consolidated financial statements.
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. 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 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. This standard is effective for all entities for fiscal years beginning after December 15, 2016 with earlier application permitted. The Company does not expect the adoption of this standard to materially impact its consolidated financial statements.

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 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 should be adopted using a retrospective transition approach. The Company is evaluating the potential impact of this pronouncement on its Consolidated Statements of Cash Flows.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. For example, estimates and assumptions have been made with respect to fair values of assets and liabilities for purposes of applying the acquisition

16

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


method of accounting, the useful lives of assets, capitalization of development and leasing costs, provision for income taxes, recoverable amounts of receivables and deferred taxes, 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 September 15, 2016, joint ventures we formed with Simon Property Group and Authentic Brands Group LLC acquired Aeropostale, Inc. ("Aeropostale") for $80.0 million in total cash which included cash for working capital requirements of the retail business. 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 of our properties for which we receive rental income included in minimum rents on the Consolidated Statements of Comprehensive Income.

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 $0.8 million recognized in gain from changes in control of investment properties and other for the three and nine months ended September 30, 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 $622.3 million recognized in gain from changes in control of investment properties and other for the three and nine months ended September 30, 2016.

The table below summarizes the gain calculation ($ in millions):
Cash received from joint venture partner
$
813.9

Less: Proportionate share of previous investment in Fashion Show
(191.6
)
Gain from change in control of investment property
$
622.3


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 three and nine months ended September 30, 2016.

On June 30, 2016, we closed on the acquisition of a property through a joint venture located at 218 West 57th Street in New York City for $81.5 million. In connection with the acquisition, we provided a $53.0 million mortgage loan to the joint venture that bears interest at the London Interbank Offered Rate ("LIBOR") plus 3.4%, subject to terms and conditions in the loan agreement, and matures on June 30, 2019, with two one year extension options. We own a 50% interest in the joint venture and our share of equity at closing was $15.1 million including prorated working capital. We also provided our joint venture partner with a $7.3 million loan upon closing.

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 Comprehensive Income for the nine months ended September 30, 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 $35.5 million recognized in gain from changes in control of investment properties and other for the nine months ended September 30, 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.


17

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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 nine months ended September 30, 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 will receive the remaining $15.0 million in proceeds on December 1, 2016. This transaction resulted in a gain on sale of $11.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment for the nine months ended September 30, 2016.

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 $71.8 million recognized in gain from changes in control of investment properties and other for the nine months ended September 30, 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 nine months ended September 30, 2016.

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 gain on sale of $11.9 million recognized in gain from changes in control of investment properties and other on our Consolidated Statements of Comprehensive Income for the nine months ended September 30, 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 was $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.

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.

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 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 million and resulted in a gain of $12.0 million recognized in Unconsolidated Real Estate Affiliates - gain on investment on our Consolidated Statements of Comprehensive Income.
On February 27, 2015, we sold a 25% interest in Ala Moana Center in Honolulu, Hawaii for net proceeds of $907.0 million. We received $670.0 million at closing and will receive the remaining proceeds of $237.0 million upon completion of the redevelopment and expansion. Subsequently on April 10, 2015, we sold an additional 12.5% interest in Ala Moana Center for net proceeds of $453.5 million to another joint venture partner. We received $335.0 million at closing and will receive the remaining proceeds of

18

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


$118.5 million upon completion of the redevelopment and expansion. 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 three months ended September 30, 2016, we recognized an additional $0.2 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 September 30, 2016. During the nine months ended September 30, 2016, we recognized an additional $12.7 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 September 30, 2016. We will recognize an additional $13.6 million gain on change of control of investment properties and other through substantial completion of construction.

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 three months ended September 30, 2016, we recognized an additional $0.3 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 September 30, 2016. During the nine months ended September 30, 2016, we recognized an additional $6.5 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 September 30, 2016. We will recognize an additional $6.6 million gain in Unconsolidated Real Estate Affiliates - gain on investment through substantial completion of construction.

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. Ala Moana Center was previously wholly owned by GGP and accounted for on a consolidated basis.

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

Gain on Sale of Interests in Ala Moana Center
25.0%
12.5%
Total proceeds (net of transaction costs of $6.8 million and $2.5 million, respectively)
$
900.2

$
451.0

Joint venture partner share of debt
462.5

231.3

Total consideration
1,362.7

682.3

Less: JV partner proportionate share of investment in Ala Moana Center and estimated development costs
(714.0
)
(357.9
)
Total gain from changes in control of investment properties and other
648.7


Total Unconsolidated Real Estate Affiliates - gain on investment

324.4

Gain attributable to JV partner proportionate share of investment in Ala Moana Center at closing
584.4

295.9

Gain attributable to post-sale development activities through December 31, 2015
38.0

15.4

Gain attributable to post-sale development activities for the nine months ended September 30, 2016
12.7

6.5

Estimated future gain from changes in control of investment properties and other
13.6


Estimated future Unconsolidated Real Estate Affiliates - gain on investment
$

$
6.6









19

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


NOTE 4        FAIR VALUE
 
Nonrecurring Fair Value of Operating Properties
 
We estimate fair value relating to impairment assessments based upon discounted cash flow and direct capitalization models that include all projected cash inflows and outflows over a specific holding period, or the negotiated sales price, if applicable. Such projected cash flows are comprised of contractual rental revenues and forecasted rental revenues and expenses based upon market conditions and expectations for growth. Capitalization rates and discount rates utilized in these models are based on a reasonable range of current market rates for each property analyzed. Based upon these inputs, we determined that our valuations of properties using a discounted cash flow or a direct capitalization model were classified within Level 3 of the fair value hierarchy. For our properties for which the estimated fair value was based on negotiated sales prices, we determined that our valuation was classified within Level 2 of the fair value hierarchy.

 
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
Nine Months Ended 
 September 30, 2016
 
 
 
 
 
 
 
 
 
Investments in real estate (1)
$
219,165

 
$

 
$
131,000

 
$
88,165

 
(73,039
)
(1) Refer to Note 2 for more information regarding impairment.
 
 

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 September 30, 2016 and December 31, 2015.
 
 
September 30, 2016
 
December 31, 2015
 
 
Carrying Amount (1)
 
Estimated Fair
Value
 
Carrying Amount (1)
 
Estimated Fair
Value
Fixed-rate debt
 
$
10,472,938

 
$
11,357,820

 
$
11,921,302

 
$
12,247,451

Variable-rate debt
 
1,987,089

 
1,992,723

 
2,294,858

 
2,304,551

 
 
$
12,460,027

 
$
13,350,543

 
$
14,216,160

 
$
14,552,002

 
(1) Includes market rate adjustments of $28.9 million and $33.0 million and deferred financing costs of $43.0 million and $40.2 million as of September 30, 2016 and December 31, 2015, respectively.

The fair value of our Junior Subordinated Notes approximates their carrying amount as of September 30, 2016 and December 31, 2015. 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 LIBOR, U.S. treasury obligation interest rates and on the discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect our judgment as to what the approximate current lending rates for loans or groups of loans with similar maturities and assume that the debt is outstanding through maturity. We have utilized market information as available or present value techniques to estimate the amounts required to be disclosed. Since such amounts are estimates that are based on limited available market information for similar transactions and do not acknowledge transfer or

20

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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 nine months ended September 30, 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).


21

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


NOTE 5        UNCONSOLIDATED REAL ESTATE AFFILIATES

Following is summarized financial information for all of our Unconsolidated Real Estate Affiliates accounted for using the equity method and a reconciliation to our total investment in Unconsolidated Real Estate Affiliates, inclusive of investments accounted for using the cost method (Note 2).
 
September 30, 2016
 
December 31, 2015
Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates (1)
 

 
 

Assets:
 

 
 

Land
$
2,649,732

 
$
1,949,577

Buildings and equipment
13,384,485

 
12,344,045

Less accumulated depreciation
(3,504,490
)
 
(3,131,659
)
Construction in progress
574,614

 
828,521

Net property and equipment
13,104,341

 
11,990,484

Investment in unconsolidated joint ventures
465,376

 
421,778

Net investment in real estate
13,569,717


12,412,262

Cash and cash equivalents
467,611

 
426,470

Accounts and notes receivable, net
574,999

 
258,589

Deferred expenses, net
257,198

 
239,262

Prepaid expenses and other assets
433,350

 
472,123

Total assets
$
15,302,875

 
$
13,808,706

 
 
 
 
Liabilities and Owners’ Equity:
\

 
 

Mortgages, notes and loans payable
$
10,723,895

 
$
9,812,378

Accounts payable, accrued expenses and other liabilities
639,372

 
740,388

Cumulative effect of foreign currency translation ("CFCT")
(50,527
)
 
(67,224
)
Owners’ equity, excluding CFCT
3,990,135

 
3,323,164

Total liabilities and owners’ equity
$
15,302,875

 
$
13,808,706

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

 
 

Owners’ equity
$
3,939,608

 
$
3,255,940

Less: joint venture partners’ equity
(1,859,489
)
 
(1,518,581
)
Plus: excess investment/basis differences
1,544,558

 
1,550,193

Investment in and loans to/from
   Unconsolidated Real Estate Affiliates, net (equity method)
3,624,677

 
3,287,552

Investment in and loans to/from
   Unconsolidated Real Estate Affiliates, net (cost method)
180,000

 
180,000

Investment in and loans to/from
   Unconsolidated Real Estate Affiliates, net
$
3,804,677

 
$
3,467,552

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

 
 

Asset - Investment in and loans to/from Unconsolidated Real Estate Affiliates
$
3,844,177

 
$
3,506,040

Liability - Investment in Unconsolidated Real Estate Affiliates
(39,500
)
 
(38,488
)
Investment in and loans to/from Unconsolidated Real Estate Affiliates, net
$
3,804,677

 
$
3,467,552

 
(1) The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include Fashion Show as of September 30, 2016 as the property was contributed into a joint venture during the third quarter of 2016.

22

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates (1)
 
 

 
 

 
 
 
 
Revenues:
 
 

 
 

 
 
 
 
Minimum rents
 
$
278,396

 
$
264,333

 
$
800,167

 
$
742,168

Tenant recoveries
 
121,810

 
113,624

 
349,983

 
321,755

Overage rents
 
7,627

 
7,602

 
19,430

 
19,270

Condominium sales
 
91,788

 

 
445,434

 

Other
 
12,106

 
11,006

 
36,060

 
36,061

Total revenues
 
511,727

 
396,565

 
1,651,074

 
1,119,254

 
 
 
 
 
 
 
 
 
Expenses:
 
 

 
 

 
 
 
 
Real estate taxes
 
33,656

 
33,080

 
90,008

 
93,754

Property maintenance costs
 
9,767

 
9,373

 
30,116

 
32,316

Marketing
 
3,601

 
4,477

 
15,794

 
12,518

Other property operating costs
 
56,445

 
53,961

 
158,413

 
152,290

Condominium cost of sales
 
66,924

 

 
324,772

 

Provision for doubtful accounts
 
2,042

 
172

 
11,457

 
4,436

Property management and other costs (2)
 
17,477

 
15,859

 
50,946

 
46,731

General and administrative
 
482

 
952

 
1,777

 
9,415

Depreciation and amortization
 
126,408

 
99,475

 
347,267

 
293,387

Total expenses
 
316,802

 
217,349

 
1,030,550

 
644,847

Operating income
 
194,925

 
179,216

 
620,524

 
474,407

 
 
 
 
 
 
 
 
 
Interest income
 
2,692

 
1,837

 
6,792

 
5,399

Interest expense
 
(109,863
)
 
(100,766
)
 
(313,777
)
 
(294,132
)
Provision for income taxes
 
(215
)
 
(242
)
 
(589
)
 
(606
)
Equity in loss of unconsolidated joint ventures
 
(3,616
)
 
(13,252
)
 
(37,869
)
 
(22,466
)
Income from continuing operations
 
83,923

 
66,793

 
275,081

 
162,602

Allocation to noncontrolling interests
 
(22
)
 
(18
)
 
(96
)
 
(35
)
Net income attributable to the ventures
 
$
83,901

 
$
66,775

 
$
274,985

 
$
162,567

 
 
 
 
 
 
 
 
 
Equity In Income of Unconsolidated Real Estate Affiliates:
 
 

 
 

 
 
 
 
Net income attributable to the ventures
 
$
83,901

 
$
66,775

 
$
274,985

 
$
162,567

Joint venture partners’ share of income
 
(43,014
)
 
(31,676
)
 
(125,447
)
 
(78,240
)
Amortization of capital or basis differences
 
(5,236
)
 
(18,515
)
 
(21,779
)
 
(43,212
)
Equity in income of Unconsolidated Real Estate Affiliates
 
$
35,651

 
$
16,584

 
$
127,759

 
$
41,115

 
(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 and income from Fashion Show subsequent to the formation of the joint venture on July 29, 2016.
(2) Includes management fees charged to the unconsolidated joint ventures by GGMI and GGSI.
 
The Unconsolidated Real Estate Affiliates represents our investments in real estate joint ventures that are not consolidated. We hold interests in 26 domestic joint ventures, comprising 42 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 the investment, we utilize the equity method. If we have neither control or significant influence, we utilize the cost method.

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. AMX commenced recognizing revenues and cost of sales from the sale of condominiums using the percentage of completion method during the nine months ended September 30, 2016.


23

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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.

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.

Unconsolidated Mortgages, Notes and Loans Payable, and Retained Debt

Our proportionate share of the mortgages, notes and loans payable of the unconsolidated joint ventures was $5.5 billion as of September 30, 2016, and $5.1 billion as of December 31, 2015, 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 $86.8 million at one property as of September 30, 2016, and $87.9 million as of December 31, 2015. 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 September 30, 2016, 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:
 
 
September 30, 2016 (1)
 
Weighted-Average
Interest Rate (2)
 
December 31, 2015 (3)
 
Weighted-Average
Interest Rate (2)
Fixed-rate debt:
 
 

 
 

 
 

 
 

Collateralized mortgages, notes and loans payable (4)
 
$
10,472,938

 
4.44
%
 
$
11,921,302

 
4.43
%
Total fixed-rate debt
 
10,472,938

 
4.44
%
 
11,921,302

 
4.43
%
Variable-rate debt:
 
 

 
 

 
 

 
 

Collateralized mortgages, notes and loans payable (4)
 
1,996,391

 
2.34
%
 
1,991,022

 
2.08
%
Revolving credit facility (5)
 
(9,302
)
 

 
303,836

 
1.89
%
Total variable-rate debt
 
1,987,089

 
2.34
%
 
2,294,858

 
2.05
%
 
 
 
 
 
 
 
 
 
Total Mortgages, notes and loans payable
 
$
12,460,027

 
4.11
%
 
$
14,216,160

 
4.05
%
 
 
 
 
 
 
 
 
 
Junior subordinated notes
 
$
206,200

 
2.21
%
 
$
206,200

 
1.77
%
 
(1) Includes $28.9 million of market rate adjustments and $43.0 million of deferred financing costs.
(2) Represents the weighted-average interest rates on our contractual principal balances.
(3) Includes $33.0 million of market rate adjustments and $40.2 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.
 

24

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Collateralized Mortgages, Notes and Loans Payable

As of September 30, 2016, $16.5 billion of land, buildings and equipment (before accumulated depreciation) and construction in progress have been pledged as collateral for our mortgages, notes and loans payable. Certain of these consolidated secured loans, representing $1.4 billion of debt, are cross-collateralized with other properties. Although a majority of the $12.5 billion of fixed and variable rate collateralized mortgages, notes and loans payable are non-recourse, $819.0 million of such mortgages, notes and loans payable are recourse to the Company as guarantees on secured financings. In addition, certain mortgage loans contain other credit enhancement provisions which have been provided by GGP. Certain mortgages, notes and loans payable may be prepaid but are generally subject to a prepayment penalty equal to a yield-maintenance premium, defeasance or a percentage of the loan balance.

During the nine months ended September 30, 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.

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.

During the year ended December 31, 2015, we refinanced consolidated mortgage notes totaling $710.0 million at four properties and generated net proceeds of $240.9 million. The prior loans totaling $469.1 million had a weighted-average term-to-maturity of 1.3 years, and a weighted-average interest rate of 5.6%. The new loans have a weighted-average term-to-maturity of 10.0 years,and a weighted-average interest rate of 3.8%. In addition, we paid down $594.3 million of consolidated mortgage notes at five properties. The prior loans had a weighted-average term-to-maturity of 1.5 years and a weighted-average interest rate of 5.3%. We also obtained new mortgage notes totaling $250.0 million on two properties with a weighted-average term-to-maturity of 10.0 years and a weighted-average interest rate of 4.3%.

Corporate and Other Unsecured Loans

We have certain unsecured debt obligations, the terms of which are described below:
 
 
September 30, 2016 (1)
 
Weighted-Average
Interest Rate
 
December 31, 2015 (2)
 
Weighted-Average
Interest Rate
Unsecured debt:
 
 

 
 

 
 

 
 

Revolving credit facility
 
$

 

 
$
315,000

 
1.89
%
Total unsecured debt
 
$

 

 
$
315,000

 
1.89
%
 
(1) Excludes deferred financing costs of $9.3 million in 2016 that decrease the total amount that appears outstanding in our
Consolidated Balance Sheets.
(2) Excludes deferred financing costs of $11.2 million in 2015 that decrease the total amount that appears outstanding in our
Consolidated Balance Sheets.

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 September 30, 2016. As of September 30, 2016, no amount was outstanding on the Facility.



25

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Junior Subordinated Notes

GGP Capital Trust I, a Delaware statutory trust (the "Trust") and a wholly-owned subsidiary of GGPN, completed a private placement of $200.0 million of trust preferred securities ("TRUPS") in 2006. The Trust also issued $6.2 million of Common Securities to GGPOP. The Trust used the proceeds from the sale of the TRUPS and Common Securities to purchase $206.2 million of floating rate Junior subordinated notes of GGPOP due 2036. Distributions on the TRUPS are equal to LIBOR plus 1.45%. Distributions are cumulative and accrue from the date of original issuance. The TRUPS mature on April 30, 2036, but may be redeemed beginning on April 30, 2011 if the Trust exercises its right to redeem a like amount of Junior subordinated notes. The Junior subordinated notes bear interest at LIBOR plus 1.45% and are fully recourse to the Company. Though the Trust currently is a wholly-owned subsidiary of GGPN, we are not the primary beneficiary of the Trust and, accordingly, it is not consolidated for accounting purposes. We have recorded the Junior subordinated notes as a liability and our common equity interest in the Trust as prepaid expenses and other assets in our Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015.

Letters of Credit and Surety Bonds

We had outstanding letters of credit and surety bonds of $52.5 million as of September 30, 2016 and $76.1 million as of December 31, 2015. 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 September 30, 2016, with the exception of one mortgage loan. A special servicer is currently managing the operations of the property securing the mortgage loan.

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, 2013 through 2015 and are statutorily open to audit by state taxing authorities for the years ended December 31, 2012 through 2015.

We have no unrecognized tax benefits recorded pursuant to uncertain tax positions as of September 30, 2016.

NOTE 8        WARRANTS

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

Initial Warrant Holder
 
 Number of Warrants
 
Initial Exercise Price
Brookfield - A
 
57,500,000

 
$
10.75

Brookfield - B
 
16,430,000

 
10.50

 
 
73,930,000

 
 

 
The exercise prices of the Warrants are subject to adjustment for future dividends, stock dividends, distribution of assets, stock splits or reverse splits of our common stock or certain other events. In accordance with the agreement, these calculations adjust

26

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


both the exercise price and the number of shares issuable for the originally issued 73,930,000 Warrants. During 2015 and 2016, 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, 2015
 
87,856,714

 
$
9.05

 
$
8.84

July 15, 2015
 
88,433,357

 
$
8.99

 
$
8.78

October 15, 2015
 
89,039,571

 
8.93

 
8.72

December 15, 2015
 
89,697,535

 
8.86

 
8.66

April 15, 2016
 
90,288,964

 
8.80

 
8.60

July 15, 2016
 
90,865,607

 
8.75

 
8.54


The warrant holders have the option for 57,500,000 Warrants to either full share settle (i.e. deliver cash for the exercise price of the Warrants in the amount of approximately $618 million in exchange for approximately 71 million shares of common stock) or net share settle. The remaining 16,430,000 Warrants must be net share settled. As of September 30, 2016, the Warrants are exercisable into approximately 62 million common shares of the Company, at a weighted-average exercise price of approximately $8.70 per share. Due to their ownership of Warrants, Brookfield’s potential ownership of the Company may change as a result of payments of dividends and changes in our stock price.

NOTE 9        EQUITY AND REDEEMABLE NONCONTROLLING INTERESTS

Allocation to Noncontrolling Interests

Noncontrolling interests consists of the redeemable interests related to GGPOP Common, Preferred and LTIP Units and the noncontrolling interest in our consolidated joint ventures. The following table reflects the activity included in the allocation to noncontrolling interests.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
Distributions to preferred GGPOP units
 
$
(2,237
)
 
$
(2,228
)
 
$
(6,640
)
 
$
(6,693
)
Net income allocation to noncontrolling interests in GGPOP from continuing operations (common units)
 
(3,879
)
 
(692
)
 
(5,608
)
 
(6,414
)
Net income allocation to noncontrolling interests in GGPOP from continuing operations (LTIP units)
 
(1,172
)
 
(325
)
 
(2,325
)
 
(2,118
)
Net income allocated to noncontrolling interest in consolidated real estate affiliates
 
(282
)
 
(269
)
 
(510
)
 
(1,222
)
Allocation to noncontrolling interests
 
(7,570
)
 
(3,514
)
 
(15,083
)
 
(16,447
)
Other comprehensive (income) loss allocated to noncontrolling interests
 
7

 
80

 
4

 
287

Comprehensive income allocated to noncontrolling interests
 
$
(7,563
)
 
$
(3,434
)
 
$
(15,079
)
 
$
(16,160
)

Noncontrolling Interests

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


27

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


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

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

Generally, the holders of the Common Units share in any distributions by GGPOP with our common stockholders. However, the GGPOP operating partnership agreement permits distributions solely to GGP if such distributions were required to allow GGP to comply with the REIT distribution requirements or to avoid the imposition of excise tax. Under certain circumstances, the conversion rate for each Common Unit is required to be adjusted to give effect to stock distributions. If the holders had requested redemption of the Common and Preferred Units as of September 30, 2016, the aggregate amount of cash we would have paid would have been $131.6 million and $159.3 million, respectively.

GGPOP issued Preferred Units that are convertible into Common Units of GGPOP at the rates below (subject to adjustment). The holder may convert the Preferred Units into Common Units of GGPOP at any time, subject to certain restrictions. The Common Units are convertible into common stock at approximately a one-to-one ratio at the current stock price.
 
 
Number of Common Units for each Preferred Unit
 
Number of Contractual Preferred Units Outstanding as of September 30, 2016
 
Converted Basis to Common Units Outstanding as of September 30, 2016
 
Conversion Price
 
Redemption Value (1)
Series B
 
3.00000

 
1,249

 
3,895

 
$
16.66670

 
$
107,490

Series D
 
1.50821

 
533

 
835

 
33.15188

 
26,637

Series E
 
1.29836

 
503

 
679

 
38.51000

 
25,133

 
 
 

 
 

 
 

 
 

 
$
159,260

 
(1) The conversion price of Series B preferred units is lower than the GGP September 30, 2016 closing common stock price of $27.60; therefore, the September 30, 2016 common stock price of $27.60, and an additional conversion rate of 1.0397624 shares is used to calculate the Series B redemption value.

The following table reflects the activity of the redeemable noncontrolling interests for the nine months ended September 30, 2016, and 2015.
Balance at January 1, 2015
$
299,296

Net income
6,414

Distributions
(3,235
)
Redemption of GGPOP units
(1,471
)
Other comprehensive loss
(287
)
Fair value adjustment for noncontrolling interests in Operating Partnership
(22,339
)
Balance at September 30, 2015
$
278,378

 
 
Balance at January 1, 2016
$
287,627

Net income
5,608

Distributions
(3,078
)
Redemption of GGPOP units
(1,687
)
Other comprehensive loss
(4
)
Fair value adjustment for noncontrolling interests in Operating Partnership
2,377

Balance at September 30, 2016
$
290,843


28

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Common Stock Dividend

Our Board of Directors declared common stock dividends during 2016 and 2015 as follows:

Declaration Date
 
Record Date
 
Payment Date
 
Dividend Per Share
2016
 
 
 
 
 
 
October 31
 
December 15
 
January 6, 2017
 
$
0.22

August 1
 
October 14
 
October 31, 2016
 
0.20

May 2
 
July 15
 
July 29, 2016
 
0.19

February 1
 
April 15
 
April 29, 2016
 
0.19

2015
 
 
 
 
 
 
November 2
 
December 15
 
January 4, 2016
 
$
0.19

September 1
 
October 15
 
October 30, 2015
 
0.18

May 21
 
July 15
 
July 31, 2015
 
0.17

February 19
 
April 15
 
April 30, 2015
 
0.17


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 fourth 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, 20,759 shares were issued during the nine months ended September 30, 2016 and 17,658 shares were issued during the nine months ended September 30, 2015.

Common Stock Purchase

In June 2015, we entered into transactions to purchase 650,000 shares of our common stock on multiple exchanges through the open market at a weighted average price of $26.00 per share. During the three months ended September 30, 2015 we entered into transactions to purchase an additional 3,403,620 shares of our common stock on multiple exchanges through the open market at a weighted average price of $25.24 per share. In total, we acquired 4,053,620 shares of our common stock for a total purchase price of $102.8 million plus commissions. With the exception of 89,945 shares purchased for $24.86 per share, these shares were retired in the three months ended September 30, 2015. The 89,945 shares were part of our treasury stock as of September 30, 2015. During October 2015 we retired the remaining 89,945 shares.

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).





29

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


Our Board of Directors declared preferred stock dividends during 2016 and 2015 as follows:
Declaration Date
 
Record Date
 
Payment Date
 
Dividend Per Share
2016
 
 
 
 
 
 
October 31
 
December 15
 
January 3, 2017
 
$
0.3984

August 1
 
September 15
 
October 3, 2016
 
0.3984

May 2
 
June 15
 
July 1, 2016
 
0.3984

February 1
 
March 15
 
April 1, 2016
 
0.3984

2015
 
 
 
 
 
 
November 2
 
December 15
 
January 4, 2016
 
$
0.3984

September 1
 
September 15
 
October 1, 2015
 
0.3984

May 21
 
June 15
 
July 1, 2015
 
0.3984

February 19
 
March 16
 
April 1, 2015
 
0.3984


Accumulated Other Comprehensive Loss

The following table reflects the activity of the components of accumulated other comprehensive loss for the three months ended September 30, 2016, and 2015:
 
 
Foreign currency translation
 
Net unrealized gains (losses) on other financial instruments
 
Reclassification adjustment for realized gains on available-for-sale securities included in net income
 
Total
Balance at July 1, 2015
 
$
(66,421
)
 
$
69

 
$

 
$
(66,352
)
Other comprehensive income (loss)
 
(19,673
)
 
16

 
8,572

 
(11,085
)
Balance at September 30, 2015
 
$
(86,094
)
 
$
85

 
$
8,572

 
$
(77,437
)
 
 
 
 
 
 
 
 
 
Balance at July 1, 2016
 
$
(69,251
)
 
$
120

 
$

 
$
(69,131
)
Other comprehensive income (loss)
 
(987
)
 
(16
)
 

 
(1,003
)
Balance at September 30, 2016
 
$
(70,238
)
 
$
104

 
$

 
$
(70,134
)

The following table reflects the activity of the components of accumulated other comprehensive loss for the nine months ended September 30, 2016, and 2015:

 
 
Foreign currency translation
 
Net unrealized gains (losses) on other financial instruments
 
Reclassification adjustment for realized gains on available-for-sale securities included in net income
 
Total
Balance at January 1, 2015
 
$
(51,823
)
 
$
70

 
$

 
$
(51,753
)
Other comprehensive income (loss)
 
(34,271
)
 
15

 
8,572

 
(25,684
)
Balance at September 30, 2015
 
$
(86,094
)
 
$
85

 
$
8,572

 
$
(77,437
)
 
 
 
 
 
 
 
 
 
Balance at January 1, 2016
 
$
(84,798
)
 
$
100

 
$
11,894

 
$
(72,804
)
Other comprehensive income (loss)
 
14,560

 
4

 
(11,894
)
 
2,670

Balance at September 30, 2016
 
$
(70,238
)
 
$
104

 
$

 
$
(70,134
)

Realized gains from the sale of available-for-sale securities are included in management fees and other corporate revenues.

30

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)



NOTE 10    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:

 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
Numerators - Basic and Diluted:
 
 

 
 

 
 
 
 
Net income
 
681,748

 
127,366

 
1,066,987

 
1,196,968

Preferred Stock dividends
 
(3,984
)
 
(3,984
)
 
(11,951
)
 
(11,952
)
Allocation to noncontrolling interests
 
(7,570
)
 
(3,514
)
 
(15,083
)
 
(16,447
)
Net income attributable to common stockholders
 
$
670,194

 
$
119,868

 
$
1,039,953

 
$
1,168,569

Denominators:
 
 

 
 

 
 
 
 
Weighted-average number of common shares outstanding - basic
 
885,092

 
884,640

 
883,720

 
885,437

Effect of dilutive securities
 
70,764

 
64,421

 
69,090

 
66,546

Weighted-average number of common shares outstanding - diluted
 
955,856

 
949,061

 
952,810

 
951,983

Anti-dilutive Securities:
 
 

 
 

 
 
 
 
Effect of Preferred Units
 
5,409

 
5,472

 
5,409

 
5,472

Effect of Common Units
 
4,768

 
4,770

 
4,768

 
4,788

Effect of LTIP Units
 
1,775

 
1,725

 
1,764

 
1,572

Weighted-average number of anti-dilutive securities
 
11,952

 
11,967

 
11,941

 
11,832

 
For the three and nine months ended September 30, 2016 and 2015, dilutive options and dilutive shares related to the Warrants 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.

GGP owned 55,969,390 and 56,059,335 shares of treasury stock as of September 30, 2016 and 2015, respectively. These shares are presented as common stock in treasury, at cost, on our Consolidated Balance Sheets. Accordingly, these shares have been excluded from the calculation of EPS.


31

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


NOTE 11    STOCK-BASED COMPENSATION PLANS

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

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

On February 17, 2016, the Company’s Equity Plan was amended to allow for the grant of restricted stock or LTIP Units to certain officers, directors, and employees of the Company that vest based on the achievement of certain established metrics that are based on the performance of the Company.

Compensation expense related to stock-based compensation plans for the three and nine months ended September 30, 2016, and 2015 is summarized in the following table in thousands:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Stock options - Property management and other costs
$
1,479

 
$
1,797

 
$
4,632

 
$
5,489

Stock options - General and administrative
2,806

 
2,734

 
8,297

 
8,274

Restricted stock - Property management and other costs
772

 
760

 
2,080

 
2,302

Restricted stock - General and administrative
162

 
153

 
473

 
464

LTIP Units - Property management and other costs
379

 
224

 
967

 
829

LTIP Units - General and administrative
3,879

 
2,512

 
10,925

 
7,490

Total
$
9,477

 
$
8,180

 
$
27,374

 
$
24,848


The following tables summarize stock option and LTIP Unit activity for the Equity Plan for GGP for the nine months ended September 30, 2016, and 2015:
 
2016
 
2015
 
Shares
 
Weighted Average Exercise Price
 
Shares
 
Weighted Average Exercise Price
Stock options Outstanding at January 1,
18,162,700

 
$
17.51

 
19,744,224

 
$
17.36

Granted
91,261

 
26.07

 
267,253

 
29.15

Exercised
(2,699,998
)
 
14.34

 
(1,216,723
)
 
16.62

Forfeited
(224,247
)
 
20.00

 
(333,122
)
 
19.61

Expired
(15,608
)
 
17.91

 
(11,507
)
 
16.89

Stock options Outstanding at September 30,
15,314,108

 
$
18.09

 
18,450,125

 
$
17.54



32

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


 
2016
 
2015
 
Shares
 
Weighted Average Grant Date Fair Value
 
Shares
 
Weighted Average Grant Date Fair Value
LTIP Units Outstanding at January 1,
1,724,747

 
$
29.33

 

 
$

Granted
2,640,963

 
26.07

 
1,758,396

 
29.33

Exercised

 

 

 

Forfeited
(38,862
)
 
29.15

 
(19,166
)
 
29.15

Expired

 

 

 

LTIP Units Outstanding at September 30,
4,326,848

 
$
27.35

 
1,739,230

 
$
29.33


There was no significant restricted stock activity for the nine months ended September 30, 2016 and 2015.

NOTE 12    ACCOUNTS AND NOTES RECEIVABLE, NET

The following table summarizes the significant components of Accounts and notes receivable, net.
 
 
September 30, 2016
 
December 31, 2015
Trade receivables
 
$
87,967

 
$
109,399

Notes receivable
 
577,894

 
614,305

Straight-line rent receivable
 
230,351

 
236,589

Other accounts receivable
 
3,962

 
3,918

Total accounts and notes receivable
 
900,174

 
964,211

Provision for doubtful accounts
 
(17,102
)
 
(14,655
)
Total accounts and notes receivable, net
 
$
883,072

 
$
949,556

On November 11, 2015, we entered into a promissory note with our joint venture partner, Ashkenazy Holding Co., LLC ("AHC"), in which we lent $57.6 million that bears interest at 8% per annum. The note is collateralized by AHC's equity in Miami Design District Associates, which is part of the AACMDD Group, LLC joint venture ("AACMDD"). We have an option through November 15, 2016 to purchase the collateral in exchange for cancellation of the note. If the option is exercised, the closing date will be on January 16, 2017 and all amounts previously paid by AHC must be repaid to AHC.
On September 17, 2015, we entered into a promissory note with our joint venture partner, AHC, in which we lent $40.4 million that bears interest at 6% per annum. The note is collateralized by AHC's equity in Miami Design District Associates, which is part of AACMDD. We have an option whereby we can send notice up to 30 days prior to the maturity date of September 17, 2017 to purchase the collateral in exchange for cancellation of the note. If the option is exercised, all amounts previously paid by AHC must be repaid to AHC.

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. As of September 30, 2016, there was $16.1 million outstanding on this loan. Construction financing closed during the third quarter of 2015.

Notes receivable includes $204.3 million of notes receivables from our joint venture partners related to the acquisition of 730 Fifth Avenue in New York, New York. The first note was issued for $104.3 million, bears interest at 8.0% compounded annually and matures on February 12, 2025. The second note was issued for $100.0 million to the joint venture partner acquiring the office portion of the property and bears interest at 9.0% subject to terms and conditions in the loan agreement and matures on April 17, 2025. As of September 30, 2016, there was $229.1 million outstanding on these loans.

Also included in notes receivable is $123.0 million and $50.1 million due from our joint venture partner related to the acquisition of the properties at 685 Fifth Avenue and 530 Fifth Avenue in New York, New York. The notes receivable bear interest at 7.5%

33

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


and 9% respectively. Interest is compounded quarterly with accrued but unpaid interest increasing the loan balance. The notes are collateralized by our partner's ownership interest in the joint ventures. The loans mature on June 27, 2024 and June 18, 2024, respectively.

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. As the note receivable was a collateral dependent loan, we originally 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. Upon the settlement of the note during the three months ended September 30, 2016, we decreased the provision for loan loss based on the final sales price. During the nine months ended September 30, 2016, we recognized a $29.4 million loss on the note recorded in the provision for loan loss on the Consolidated Statements of Comprehensive Income based 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 Comprehensive Income.

NOTE 13    PREPAID EXPENSES AND OTHER ASSETS
 
The following table summarizes the significant components of Prepaid expenses and other assets.
 
September 30, 2016
 
December 31, 2015
 
Gross Asset
 
Accumulated
Amortization
 
Balance
 
Gross Asset
 
Accumulated
Amortization
 
Balance
Intangible assets:
 

 
 

 
 

 
 

 
 

 
 

Above-market tenant leases, net
$
538,516

 
$
(376,913
)
 
$
161,603

 
$
644,728

 
$
(416,181
)
 
$
228,547

Below-market ground leases, net
118,994

 
(12,267
)
 
106,727

 
119,545

 
(10,761
)
 
108,784

Real estate tax stabilization agreement, net
111,506

 
(37,191
)
 
74,315

 
111,506

 
(32,458
)
 
79,048

Total intangible assets
$
769,016


$
(426,371
)
 
$
342,645

 
$
875,779


$
(459,400
)
 
$
416,379

 
 
 
 
 
 
 
 
 
 
 
 
Remaining prepaid expenses and other assets:
 

 
 

 
 

 
 

 
 

 
 

Security and escrow deposits
 

 
 

 
55,068

 
 
 
 
 
87,818

Prepaid expenses
 

 
 

 
42,795

 
 
 
 
 
43,809

Other non-tenant receivables (1)
 

 
 

 
365,756

 
 
 
 
 
342,438

Deferred tax, net of valuation allowances
 

 
 

 
20,511

 
 
 
 
 
19,743

Marketable securities
 
 
 
 

 
 
 
 
 
45,278

Other (2)
 

 
 

 
83,227

 
 
 
 
 
41,869

Total remaining prepaid expenses and other assets
 

 
 

 
567,357

 
 

 
 

 
580,955

Total prepaid expenses and other assets
 

 
 

 
$
910,002

 
 

 
 

 
$
997,334

 
(1) Includes receivable due from our joint venture partners due upon completion of the redevelopment at Ala Moana (Note 3).
(2) Includes receivable due from our joint venture partners related to the acquisition of 218 West 57th Street (Note 3).


34

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


NOTE 14    ACCOUNTS PAYABLE AND ACCRUED EXPENSES

The following table summarizes the significant components of Accounts payable and accrued expenses.
 
 
September 30, 2016
 
December 31, 2015
 
Gross Liability
 
Accumulated
Accretion
 
Balance
 
Gross Liability
 
Accumulated
Accretion
 
Balance
Intangible liabilities:
 

 
 

 
 

 
 

 
 

 
 

Below-market tenant leases, net
282,580

 
(172,989
)
 
$
109,591

 
356,115

 
(203,474
)
 
$
152,641

Above-market headquarters office leases, net
15,268

 
(9,911
)
 
5,357

 
15,268

 
(8,604
)
 
6,664

Above-market ground leases, net
9,127

 
(2,166
)
 
6,961

 
9,127

 
(1,890
)
 
7,237

Total intangible liabilities
$
306,975


$
(185,066
)
 
$
121,909

 
$
380,510


$
(213,968
)
 
$
166,542

 
 
 
 
 
 
 
 
 
 
 
 
Remaining Accounts payable and accrued expenses:
 

 
 

 
 

 
 

 
 

 
 

Accrued interest
 

 
 

 
44,719

 
 

 
 

 
46,129

Accounts payable and accrued expenses
 

 
 

 
69,203

 
 

 
 

 
64,954

Accrued real estate taxes
 

 
 

 
101,085

 
 

 
 

 
80,599

Deferred gains/income
 

 
 

 
96,843

 
 

 
 

 
125,701

Accrued payroll and other employee liabilities
 

 
 

 
48,283

 
 

 
 

 
66,970

Construction payable
 

 
 

 
88,515

 
 

 
 

 
158,027

Tenant and other deposits
 

 
 

 
25,378

 
 

 
 

 
25,296

Insurance reserve liability
 

 
 

 
17,403

 
 

 
 

 
15,780

Capital lease obligations
 

 
 

 
5,386

 
 

 
 

 
11,385

Conditional asset retirement obligation liability
 

 
 

 
5,575

 
 

 
 

 
5,927

Other
 

 
 

 
21,917

 
 

 
 

 
17,183

Total remaining Accounts payable and accrued expenses
 

 
 

 
524,307

 
 

 
 

 
617,951

Total Accounts payable and accrued expenses
 

 
 

 
$
646,216

 
 

 
 

 
$
784,493


NOTE 15    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.


35

GENERAL GROWTH PROPERTIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share amounts)
(Unaudited)


NOTE 16    COMMITMENTS AND CONTINGENCIES

We lease land or buildings at certain properties from third parties. The leases generally provide us with a right of first refusal in the event of a proposed sale of the property by the landlord. Rental payments are expensed as incurred and have been straight-lined over the term of the lease, to the extent applicable. The following is a summary of our contractual rental expense as presented in our Consolidated Statements of Comprehensive Income:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(Dollars in thousands)
Contractual rent expense, including participation rent
 
$
2,131

 
$
2,276

 
$
6,376

 
$
6,609

Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent
 
1,551

 
1,687

 
4,637

 
4,829


NOTE 17    SUBSEQUENT EVENTS

On October 28, 2016, we closed on the acquisition of four Macy's anchor boxes for an aggregate purchase price of $45.7 million.

On November 1, 2016, we closed on the acquisition of our joint venture partner's 50% interest in Riverchase Galleria for $33.8 million.


36


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

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

Overview

Our primary business is owning and operating best-in-class retail properties that provide an outstanding environment and experience for our communities, retailers, employees, consumers and shareholders. We are an S&P 500 real estate company with a property portfolio comprised primarily of Class A malls (defined primarily by sales per square foot) and urban retail properties. Our retail properties are the core centers of retail, dining and entertainment within their trade areas and, therefore, represent hubs of such activity. As of September 30, 2016, we own, either entirely or with joint venture partners, 126 retail properties located throughout the United States comprising approximately 124 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 long-term growth in Company NOI and Company EBITDA (as defined below) 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:

positive leasing spreads;
higher occupancy;
income from redevelopment projects; and
managing operating expenses.

As of September 30, 2016, our total leased space was 96.6%. On a suite-to-suite basis, the leases commencing occupancy in the trailing 12 months exhibited initial rents that were 12.0% higher than the final rents paid on expiring leases.

We have identified approximately $1.0 billion of income producing development and redevelopment projects within our portfolio, over 80% of which is being invested into Class A malls. We currently expect to achieve stabilized returns of approximately 7-9% for all projects.

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

Financial Overview

Net income attributable to General Growth Properties, Inc. decreased from $1,180.5 million for the nine months ended September 30, 2015 to $1,051.9 million for the nine months ended September 30, 2016. Our Company NOI (as defined below) increased 8.1% from $1,591.4 million for the nine months ended September 30, 2015 to $1,720.0 million for the nine months ended September 30, 2016. Our Company FFO (as defined below) increased 9.3% from $968.6 million for the nine months ended September 30, 2015 to $1,059.1 million for the nine months ended September 30, 2016.

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 General Growth Properties, Inc.






37


Operating Metrics

The following table summarizes selected operating metrics for our portfolio.
 
September 30, 2016 (1)
 
September 30, 2015 (1)
 
% Change
In-Place Rents per square foot (2)
 

 
 

 
 

Consolidated Properties
$
65.07

 
$
63.64

 
2.25
 %
Unconsolidated Properties
97.41

 
92.47

 
5.34
 %
Total Retail Properties
$
76.38

 
$
73.59

 
3.79
 %
 
 
 
 
 
 
Percentage Leased
 
 
 
 
 
Consolidated Properties
96.6
%
 
96.4
%
 
20 bps

Unconsolidated Properties
96.8
%
 
97.4
%
 
(60) bps

Total Retail Properties
96.7
%
 
96.7
%
 
0 bps

 
 
 
 
 
 
Tenant Sales Volume (All Less Anchors) (3)
 
 
 
 
 
Consolidated Properties
$
11,545

 
$
11,445

 
0.87
 %
Unconsolidated Properties
8,619

 
8,822

 
(2.30
)%
Total Retail Properties
$
20,164

 
$
20,267

 
(0.51
)%
 
 
 
 
 
 
Tenant Sales per square foot (3)
 
 
 
 
 
Consolidated Properties
$
508

 
$
512

 
(0.78
)%
Unconsolidated Properties
727

 
774

 
(6.07
)%
Total Retail Properties
$
583

 
$
600

 
(2.83
)%
 
 
 
 
 
 
 
(1) Metrics exclude properties acquired in the year ended December 31, 2015 and the nine months ended September 30, 2016 and certain other retail properties.
(2) Rent is presented on a contractual 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 that are scheduled to commence in the respective period compared to expiring rent for the prior tenant in the same suite where the downtime between new and previous tenant was less than 24 months and the occupied space between the previous tenant and new tenant did not change by more than 10,000 square feet.
 
# of Leases
 
SF
 
Term
(in years)
 
Initial Rent PSF 1
 
Expiring Rent PSF 2
 
Initial Rent
Spread
 
% Change
Trailing 12 Commencements
1,594

 
4,628,344

 
6.9

 
$
68.67

 
$
61.34

 
$
7.33

 
12.0
%
2016 Commencements
1,498

 
4,522,965

 
6.9

 
$
67.87

 
$
61.48

 
$
6.39

 
10.4
%
2017 Commencements
291

 
1,167,177

 
6.5

 
$
54.66

 
$
49.53

 
$
5.13

 
10.4
%
 
(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.


38


Results of Operations
 
Three months ended September 30, 2016 and 2015
 
The following table is a breakout of the components of minimum rents:
 
Three Months Ended September 30,
 
 
 
 
 
2016
 
2015
 
$ Change
 
% Change
 
(Dollars in thousands)
 
 
 
 
Components of Minimum rents:
 

 
 

 
 

 
 

Base minimum rents
$
352,023

 
$
365,935

 
$
(13,912
)
 
(3.8
)%
Lease termination income
1,840

 
779

 
1,061

 
136.2

Straight-line rent
3,552

 
7,388

 
(3,836
)
 
(51.9
)
Above and below-market tenant leases, net
(9,739
)
 
(15,386
)
 
5,647

 
(36.7
)
Total Minimum rents
$
347,676

 
$
358,716

 
$
(11,040
)
 
(3.1
)%

Base minimum rents decreased $13.9 million primarily due to our sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $11.4 million less base minimum rents during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $5.4 million decrease in base minimum rents. The offsetting increase in base minimum rents is primarily due to rents from new developments, an increase in permanent occupancy and an increase on contractual rent steps between September 30, 2015 and September 30, 2016.

Tenant recoveries decreased $10.5 million primarily due to our sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $5.2 million less tenant recoveries during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $2.1 million decrease in tenant recoveries.

Other revenue decreased $10.3 million primarily due to the sale of air rights at Ala Moana Center which resulted in a $12.5 million gain on sale for the three months ended September 30, 2015.

Marketing costs decreased $2.0 million primarily due to operational efficiencies.

Other property operating costs decreased $5.8 million primarily due to our sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $2.0 million less other property operating costs during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $1.7 million decrease in other property operating costs. The remaining decrease is primarily due to operational efficiencies.

Recovery from loan loss of $6.7 million relates to the settlement of the Rique note receivable during the three months ended September 30, 2016 (Note 12).

Provision for impairment of $28.3 million is related to an impairment charge recorded on one operating property during the three months ended September 30, 2016 (Note 2).
 
Depreciation and amortization increased $28.1 million primarily due to the write-off of anchor buildings demolished at two operating properties during the three months ended September 30, 2016.

Interest expense decreased $3.6 million primarily due to our sale of an interest in Fashion Show during the third quarter of 2016. This resulted in $5.8 million less interest expense during the three months ended September 30, 2016 compared to the three months ended September 30, 2015 as the property is now accounted for as an Unconsolidated Real Estate Affiliate. The offsetting increase in interest expense is primarily due to $2.6 million in mortgage interest on two operating properties that were unencumbered during the three months ended September 30, 2015.

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 the three months ended September 30, 2016 (Note 12).


39


The gain from changes in control of investment properties and other of $620.3 million during the three months ended September 30, 2016 primarily relates to the sale of an interest in Fashion Show, the sale of our interests in two operating properties, and additional development related to our sale of a 25% interest in Ala Moana Center in 2015. The gain from changes in control of investment properties and other of $13.4 million in the three months ended September 30, 2015 relates to our sale of our interest in one operating property and additional development related to our sale of a 25% interest in Ala Moana Center in 2015 (Note 3).

Benefit from income taxes of $18.0 million during the three months ended September 30, 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 $19.1 million primarily due to income recognition on condominiums during the three months ended September 30, 2016 (Note 5), 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 during the three months ended September 30, 2016 relates to additional development related to the sale of an additional 12.5% interest in Ala Moana Center during the second quarter of 2015 (Note 3). Unconsolidated Real Estate Affiliates - gain on investment during the three months ended September 30, 2015 relates to additional development related to the sale of an additional 12.5% interest in Ala Moana Center during the second quarter of 2015 and the sale of our interest in a joint venture during the three months ended September 30, 2015 (Note 3).

Nine months ended September 30, 2016 and 2015
 
The following table is a breakout of the components of minimum rents:
 
Nine Months Ended September 30,
 
 
 
 
 
2016
 
2015
 
$ Change
 
% Change
 
(Dollars in thousands)
 
 
 
 
Components of Minimum rents:
 

 
 

 
 

 
 

Base minimum rents
$
1,088,110

 
$
1,105,654

 
$
(17,544
)
 
(1.6
)%
Lease termination income
10,801

 
11,226

 
(425
)
 
(3.8
)
Straight-line rent
13,998

 
22,779

 
(8,781
)
 
(38.5
)
Above and below-market tenant leases, net
(30,689
)
 
(45,275
)
 
14,586

 
(32.2
)
Total Minimum rents
$
1,082,220

 
$
1,094,384

 
$
(12,164
)
 
(1.1
)%

Base minimum rents decreased $17.5 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 $26.7 million less base minimum rents during the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015 as the properties are now accounted for as an Unconsolidated Real Estate Affiliates. The offsetting increase in base minimum rents is a result of rents from new developments, an increase in occupancy and an increase in contractual rent steps between September 30, 2015 and September 30, 2016.

Tenant recoveries decreased $13.8 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 $13.5 million less tenant recoveries during the nine months ended September 30, 2016 compared to the nine months ended September 30, 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 $6.1 million decrease in tenant recoveries. The offsetting increase in tenant recoveries is primarily due to higher real estate tax recoveries during the nine months ended September 30, 2016.

Management fees and other corporate revenues increased $7.8 million primarily due to the divestiture of our investment in Seritage Growth Properties which resulted in a $13.1 million gain in the nine months ended September 30, 2016 (Note 4). This was partially offset by a $6.0 million fee related to the residential condominium joint venture at Ala Moana Center during the nine months ended September 30, 2015.

Other revenue decreased $5.4 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 $1.2 million less other revenue during the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015 as the properties are now

40


accounted for as Unconsolidated Real Estate Affiliates. In addition, the sale of two operating properties during the first quarter of 2016 resulted in a $1.0 million decrease in other revenue.

Marketing costs decreased $5.8 million primarily due to operational efficiencies.

Other property operating costs decreased $12.4 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 $5.8 million less other property operating costs during the nine months ended September 30, 2016 compared to the nine months ended September 30, 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 $4.7 million decrease in other property operating costs.

Property management and other costs decreased $15.1 million primarily due to lower compensation and benefits as a result of the timing of the equity awards and the payment of bonuses.

Provision for loan loss of $29.4 million relates to the settlement of the Rique note receivable during the nine months ended September 30, 2015 (Note 12).

General and administrative expense increased $3.9 million primarily due to an increase in compensation expense (Note 11).

Provision for impairment of $73.0 million is related to an impairment charge recorded on three operating properties during the nine months ended September 30, 2016 (Note 2).

Depreciation and amortization expense increased $16.2 million primarily due to the write-off of anchor buildings demolished at two operating properties during the nine months ended September 30, 2016.

Interest and dividend income increased $8.6 million primarily due to interest on notes receivable from our joint venture partners at 730 Fifth Avenue. The loans were provided in connection with the acquisition of the property on April 17, 2015 (Note 12).

Interest expense decreased $23.0 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 a decrease of $14.3 million in interest expense during the nine months ended September 30, 2016 compared to the nine months ended September 30, 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 $9.4 million decrease in interest expense.

The gain (loss) on foreign currency is related to the impact of changes in the exchange rate on a note receivable denominated in Brazilian Reais and received in conjunction with the sale of Aliansce in the third quarter of 2013. The note receivable was settled during the nine months ended September 30, 2016 (Note 12).

The gain from changes in control of investment properties and other of $733.4 million during the first nine months of 2016 relates to the sale of an interest in Fashion Show, the sale of our interests in five operating properties, and additional development related to our sale of Ala Moana Center in 2015. The gain from changes in control of investment properties and other of $622.4 million during the first nine months of 2015 relates to the sale of an interest in Ala Moana Center and the sale of the office portion of 200 Lafayette (Note 3).

Benefit from income taxes of $29.1 million during the nine months ended September 30, 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 $86.6 million primarily due to income recognition on condominiums during the nine months ended September 30, 2016 (Note 5), 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 during the nine months ended September 30, 2016 is primarily related to the sale of our interests in three operating properties and additional development related to the sale of an additional 12.5% interest in Ala Moana Center during the second quarter of 2015 (Note 3). Unconsolidated Real Estate Affiliates - gain on investment during the nine months ended September 30, 2015 is primarily related to the sale of our interests in two operating properties and

41


additional development related to the sale of an additional 12.5% interest in Ala Moana Center during the second quarter of 2015 (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 also 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 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 $656.8 million of consolidated unrestricted cash and $1.1 billion of available credit under our credit facility as of September 30, 2016, as well as anticipated cash provided by operations.
 
Our key financing objectives include:

to obtain property-secured debt with laddered maturities; 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) or other capital raising activities.

During the nine months ended September 30, 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%.
 
As of September 30, 2016, we had $2.3 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.
 
The amount of debt due in the next three years represents 4.4% of our total debt at maturity. The maximum amount due in any one of the next ten years is no more than $3.0 billion at our proportionate share or approximately 17.4% of our total debt at maturity.
 
As of September 30, 2016, our proportionate share of total debt aggregated $18.6 billion. Our total debt includes our consolidated debt of $12.7 billion and our share of Unconsolidated Real Estate Affiliates debt of $5.9 billion. Of our proportionate share of total debt, $1.3 billion is recourse to the Company or its subsidiaries (including the facility) due to guarantees or other security provisions for the benefit of the note holder.

The following table illustrates the scheduled payments for our proportionate share of total debt as of September 30, 2016. 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 2020.
 
Consolidated
 
Unconsolidated
 
(Dollars in thousands)
2016
$
144,451

 
$

2017
75,627

 
173,087

2018
339,723

 
186,709

2019
915,405

 
1,141,106

2020
1,531,739

 
1,271,376

Subsequent
9,659,282

 
3,166,151

Total
$
12,666,227

 
$
5,938,429

 
We are working with the loan servicer on the loan which has matured in 2016. 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.




42


Acquisitions and Joint Venture Activity

From time-to-time we may acquire whole or partial interests in high-quality retail properties and may sell assets. Refer to Note 3 for more information.

Warrants and Brookfield Investor Ownership
 
Brookfield and certain parties who were previously members of a Brookfield investor consortium own all of the Company’s outstanding Warrants (Note 8) which are exercisable into approximately 62 million common shares (assuming net share settlement) of the Company at a weighted-average exercise price of $8.70 per share. The exercise price and common shares issuable under the Warrants adjusts for future dividends declared by the Company.

As of August 19, 2016, Brookfield’s potential ownership of the Company (assuming full share settlement of the Warrants) was 34.6%, which is stated in their Form 13D filed on the same date. If Brookfield held or managed this same ownership through the maturity date of the Warrants, assuming: (a) GGP’s common stock price increased $10 per share and (b) the Warrants were adjusted for the impact of regular dividends, we estimate that their ownership would be 35.8% under net share settlement, and 38.8% under full share settlement.

Redevelopments
 
We are currently redeveloping several consolidated and unconsolidated properties primarily to improve the productivity and value of the property, convert large-scale anchor boxes into smaller leasable areas and to create new in-line retail space and new restaurant venues.
 
We have development and redevelopment activities totaling approximately $594 million under construction and $451 million in the pipeline. We continue to evaluate a number of other redevelopment projects to further enhance the quality of our assets. Expected returns are based on the completion of current and future redevelopment projects, and the success of the leasing and asset management plans in place for each project. Expected returns are subject to a number of variables, risks, and uncertainties including those disclosed within Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015 (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 Date1
 
Expected Return on Investment2
 
Stabilized Year
Major Development Summary (in millions, at share unless otherwise noted)
 
 
 
 
 
 
 
 
 
 
Under Construction
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ala Moana Center
Honolulu, HI
Nordstrom box repositioning
 
53

 
35

 
9-10%
 
2018
 
 
 
 
 
 
 
 
 
 
Staten Island Mall
Staten Island, NY
Expansion
 
199

 
23

 
8-9%
 
2019
 
 
 
 
 
 
 
 
 
 
Other Projects
Various Malls
Redevelopment projects at various malls
 
342

 
170

 
6-8%
 
2017-2019
 
 
 
 
 
 
 
 
 
 
 
Total Projects Under Construction
 
$
594

 
$
228

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Projects in Pipeline
 
 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Mall Development
Norwalk, CT
Ground up mall development
 
285

 
49

 
8-10%
 
2020
 
 
 
 
 
 
 
 
 
 
Other Projects
Various Malls
Redevelopment projects at various malls 
 
166

 
57

 
8-9%
 
TBD
 
 
 
 
 
 
 
 
 
 
 
Total Projects in Pipeline
 
$
451

 
$
106

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

Our investment in these projects for the nine months ended September 30, 2016 has increased from December 31, 2015, in conjunction with the applicable development plan and as projects near completion. The continued progression of 48 redevelopment projects resulted in increases to GGP’s investment to date.


43


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.
 
 
Nine Months Ended September 30,
 
 
2016
 
2015
 
 
(Dollars in thousands)
Operating capital expenditures
 
$
120,762

 
$
122,147

Tenant allowances and capitalized leasing costs
 
108,840

 
113,005

Capitalized interest and capitalized overhead
 
44,953

 
48,958

Total
 
$
274,555

 
$
284,110


Common Stock Dividends

Our Board of Directors declared common stock dividends during 2016 and 2015 as follows:
Declaration Date
Record Date
Payment Date
Dividend Per Share
2016
 
 
 
October 31
December 15
January 6, 2017
$
0.22

August 1
October 14
October 31, 2016
0.20

May 2
July 15
July 29, 2016
0.19

February 1
April 15
April 29, 2016
0.19

2015
 
 
 
November 2
December 15
January 4, 2016
$
0.19

September 1
October 15
October 30, 2015
0.18

May 21
July 15
July 31, 2015
0.17

February 19
April 15
April 30, 2015
0.17


Preferred Stock Dividends

On February 13, 2013, we issued, under a public offering, 10,000,000 shares of 6.375% Series A Cumulative Stock at a price of $25.00 per share. Our Board of Directors declared preferred stock dividends during 2016 and 2015 as follows:
Declaration Date
Record Date
Payment Date
Dividend Per Share
2016
 
 
 
October 31
December 15
January 3, 2017
$
0.3984

August 1
September 15
October 3, 2016
0.3984

May 2
June 15
July 1, 2016
0.3984

February 1
March 15
April 1, 2016
0.3984

2015
 
 
 
November 2
December 15
January 4, 2016
$
0.3984

September 1
September 15
October 1, 2015
0.3984

May 21
June 15
July 1, 2015
0.3984

February 19
March 16
April 1, 2015
0.3984


44



Summary of Cash Flows

Cash Flows from Operating Activities

Net cash provided by operating activities was $823.6 million for the nine months ended September 30, 2016 and $767.0 million for the nine months ended September 30, 2015. Significant changes in the components of net cash provided by operating activities include:

in 2016, an increase in cash inflows from distributions received from unconsolidated real estate affiliates;
in 2016, a decrease in cash outflows for marketing expenses due to operational efficiencies and interest expense due to prior year refinancings.
 
Cash Flows from Investing Activities

Net cash provided by (used in) investing activities was $793.3 million for the nine months ended September 30, 2016 and ($105.3) million for the nine months ended September 30, 2015. Significant components of net cash provided by (used in) investing activities include:
 
in 2016, proceeds from the sale of real estate and interests in unconsolidated real estate affiliates, of $1.3 billion; net of acquisition and development of real estate and property improvements, ($495.2) million;
in 2016, proceeds from the sale of marketable securities, $46.4 million;
in 2015, proceeds from the sale of real estate and interests in unconsolidated real estate affiliates, of $1.1 billion; net of acquisition and development of real estate and property improvements, ($852.0) million; and
in 2015, increase in loans to partners of ($271.2) million.

Cash Flows from Financing Activities

Net cash used in financing activities was $1.3 billion for the nine months ended September 30, 2016 and $873.5 million for the nine months ended September 30, 2015. Significant components of net cash used in financing activities include:

in 2016, proceeds from the refinancing or issuance of mortgages, notes and loans payable, of $663.5 million; net of principal payments of ($1.5) billion;
in 2016, cash distributions paid to common stockholders of ($503.6) million;
in 2015, proceeds from the refinancing or issuance of mortgages, notes, and loans payable, of $1.3 billion; net of principal payments of ($1.6) billion; and
in 2015, cash distributions paid to common stockholders of ($451.7) million.

Seasonality

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

Critical Accounting Policies

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

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

45



Refer also to the accounting policies discussed in Note 2.

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.

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 shown in the columns labeled "Consolidated Properties at Share" reflect the Company's Consolidated Properties at our proportionate share (excluding noncontrolling interests and unconsolidated properties). The amounts in the column labeled "Unconsolidated Properties" were derived on a property-by-property basis by including our share of each line item from each individual entity. This provides visibility into our share of the operations of our joint ventures.

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

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

Net Operating Income ("NOI") 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.

46


The Company also considers Company NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI items such as straight-line rent, and amortization of intangibles resulting from acquisition accounting and other capital contribution or restructuring events. However, due to the exclusions noted, Company NOI should only be used as an alternative measure of the Company’s financial performance.
We present Company NOI, Company EBITDA and Company FFO (as defined below); as we believe certain investors and other users of our financial information use these measures of the Company’s historical operating performance.
Adjustments to NOI, EBITDA and FFO, including debt extinguishment costs, market rate adjustments on debt, straight-line rent, intangible asset and liability amortization, real estate tax stabilization, gains and losses on foreign currency and other items that are not a result of normal operations, assist management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at the properties or from other factors. In addition, the Company’s leases include step rents that increase over the term of the lease to compensate the Company for anticipated increases in market rentals over time. The Company’s leases do not include significant front loading or back loading of payments or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. Management has historically made these adjustments in evaluating our performance, in our annual budget process and for our compensation programs.
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.

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

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

Funds From Operations ("FFO") and Company FFO

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

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

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

47


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.

The following table reconciles GAAP Operating Income to Company NOI (dollars in thousands) for the three and nine months ended September 30, 2016 and 2015:

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Operating Income
$
153,417

 
$
224,975

 
$
543,434

 
$
655,342

Loss (gain) on sales of investment properties
1,016

 
(854
)
 
1,016

 
(863
)
Depreciation and amortization
182,350

 
154,228

 
499,269

 
483,026

(Recovery of) provision for loan loss
(6,659
)
 

 
29,410

 

Provision for impairment
28,276

 

 
73,039

 

General and administrative
13,237

 
12,627

 
41,313

 
37,395

Property management and other costs
37,760

 
38,685

 
106,787

 
121,847

Management fees and other corporate revenues
(20,428
)
 
(19,496
)
 
(73,087
)
 
(65,313
)
Consolidated Properties
388,969

 
410,165

 
1,221,181

 
1,231,434

Noncontrolling interest in NOI of Consolidated Properties
(3,734
)
 
(4,422
)
 
(11,080
)
 
(13,321
)
NOI of sold interests
(4,556
)
 
(21,855
)
 
(42,504
)
 
(74,458
)
Unconsolidated Properties
176,701

 
150,855

 
530,938

 
412,650

Proportionate NOI
557,380

 
534,743

 
1,698,535

 
1,556,305

Company adjustments:
 
 
 
 
 
 
 
Minimum rents
7,231

 
7,148

 
14,036

 
27,596

Real estate taxes
1,490

 
1,490

 
4,469

 
4,469

Property operating expenses
965

 
1,018

 
2,991

 
3,056

Company NOI
$
567,066

 
$
544,399

 
$
1,720,031

 
$
1,591,426







48


The following table reconciles GAAP Net income attributable to GGP to Company EBITDA for the three and nine months ended September 30, 2016 and 2015:

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Net Income Attributable to GGP
$
674,178

 
$
123,852

 
$
1,051,904

 
$
1,180,521

Allocation to noncontrolling interests
7,570

 
3,514

 
15,083

 
16,447

Loss (gain) on sales of investment properties
1,016

 
(854
)
 
1,016

 
(863
)
Gains from changes in control of investment properties and other
(620,309
)
 
(13,399
)
 
(733,416
)
 
(622,412
)
Unconsolidated Real Estate Affiliates - gain on investment
(259
)
 
(11,163
)
 
(40,765
)
 
(320,950
)
Equity in income of Unconsolidated Real Estate Affiliates
(35,651
)
 
(16,584
)
 
(127,759
)
 
(41,115
)
(Recovery of) provision for loan loss
(6,659
)
 

 
29,410

 

Provision for impairment
28,276

 

 
73,039

 

Provision for (benefit from) income taxes
49

 
(17,996
)
 
728

 
(29,082
)
Loss (gain) on foreign currency
657

 
25,092

 
(16,172
)
 
46,540

Interest expense
141,296

 
144,891

 
437,338

 
460,289

Interest income
(14,114
)
 
(13,232
)
 
(43,507
)
 
(34,896
)
Depreciation and amortization
182,350

 
154,228

 
499,269

 
483,026

Consolidated Properties
358,400

 
378,349

 
1,146,168

 
1,137,505

Noncontrolling interest in EBITDA of Consolidated Properties
(3,599
)
 
(4,244
)
 
(10,665
)
 
(12,790
)
EBITDA of sold interests
(4,549
)
 
(21,638
)
 
(42,229
)
 
(73,892
)
Unconsolidated Properties
167,914

 
142,465

 
504,459

 
382,201

Proportionate EBITDA
518,166

 
494,932

 
1,597,733

 
1,433,024

Company adjustments:
 
 
 
 
 
 
 
Minimum rents
7,231

 
7,148

 
14,036

 
27,596

Real estate taxes
1,490

 
1,490

 
4,469

 
4,469

Property operating expenses
965

 
1,018

 
2,991

 
3,056

Company EBITDA
$
527,852

 
$
504,588

 
$
1,619,229

 
$
1,468,145


49


The following table reconciles GAAP net income attributable to GGP to Company FFO for the three and nine months ended September 30, 2016 and 2015:

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Net Income Attributable to GGP
$
674,178

 
$
123,852

 
$
1,051,904

 
$
1,180,521

Redeemable noncontrolling interests
5,051

 
1,017

 
7,934

 
8,532

Provision for impairment excluded from FFO
28,276

 

 
73,039

 

Noncontrolling interests in depreciation of Consolidated Properties
(1,592
)
 
(1,948
)
 
(4,875
)
 
(5,905
)
Unconsolidated Real Estate Affiliates - gain on investment
(259
)
 
(11,163
)
 
(40,765
)
 
(320,950
)
Loss on sales of investment properties
1,017

 
2,358

 
1,016

 
2,349

Preferred stock dividends
(3,984
)
 
(3,984
)
 
(11,951
)
 
(11,952
)
Gain from change in control of investment properties and other
(620,309
)
 
(13,399
)
 
(733,416
)
 
(622,412
)
Depreciation and amortization of capitalized real estate costs - Consolidated Properties
178,108

 
151,393

 
487,804

 
474,607

Depreciation and amortization of capitalized real estate costs - Unconsolidated Properties
73,888

 
68,647

 
209,236

 
186,000

FFO (1)
334,374

 
316,773

 
1,039,926

 
890,790

Company adjustments:
 
 
 
 
 
 
 
Minimum rents
7,231

 
7,148

 
14,036

 
27,596

Property operating expenses
1,490

 
1,490

 
4,469

 
4,469

Property management and other costs
965

 
1,018

 
2,991

 
3,056

Interest and dividend income
(205
)
 
(205
)
 
(614
)
 
(614
)
Market rate adjustments
(1,287
)
 
(61
)
 
(2,092
)
 
(1,323
)
Write-off of mark-to-market adjustments on extinguished debt
(2,290
)
 
102

 
(2,290
)
 
7,229

(Recovery of) provision for loan loss
(6,659
)
 

 
21,891

 

Loss (gain) on foreign currency
657

 
25,092

 
(16,172
)
 
46,540

Benefit from (provision for) income taxes
2,093

 
(9,924
)
 
(2,262
)
 
(17,167
)
FFO from sold interests
(133
)
 
(686
)
 
(790
)
 
8,063

Company FFO
$
336,236

 
$
340,747

 
$
1,059,093

 
$
968,639

 
(1) FFO as defined by the NAREIT

Forward-Looking Statements

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



50


ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
 
There have been no significant changes in the market risks described in our Annual Report.

ITEM 4        CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

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

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

Internal Control over Financial Reporting

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

PART II    OTHER INFORMATION

ITEM 1        LEGAL PROCEEDINGS

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

ITEM 1A    RISK FACTORS

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

ITEM 2        UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3        DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4         MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5        OTHER INFORMATION

None


51


ITEM 6     EXHIBITS
31.1

 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
31.2

 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.1

 
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
32.2

 
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
101

 
The following financial information from General Growth Properties, Inc.’s. Quarterly Report on Form 10-Q for the quarter ended September 30, 2016, has been filed with the SEC on November 3, 2016, formatted in XBRL (Extensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statements of Comprehensive Income, (3) Consolidated Statements of Equity, (4) Consolidated Statements of Cash Flows and (5) Notes to Consolidated Financial Statements.

Pursuant to Item 601(b)(4)(iii) of Regulation S-K, the registrant has not filed debt instruments relating to long-term debt that is not registered and for which the total amount of securities authorized thereunder does not exceed 10% of total assets of the registrant and its subsidiaries on a consolidated basis as of September 30, 2016. The registrant agrees to furnish a copy of such agreements to the SEC upon request.

52


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

 
GENERAL GROWTH PROPERTIES, INC.
 
(Registrant)
 
 
 
 
Date: November 3, 2016
By:
/s/ Michael Berman
 
 
Michael Berman
 
 
Chief Financial Officer
 
 
(on behalf of the Registrant)


53


EXHIBIT INDEX
 
 
 
 
 
Incorporated by Reference Herein
Exhibit Number
 
Description
 
Form
 
Exhibit
 
Filing Date
 
File No.
3.1
 
Second Amended and Restated Bylaws of General Growth Properties, Inc. dated as of July 20, 2016.
 
8-K
 
3.1
 
7/21/2016
 
001-34948
 
 
 
 
 
 
 
 
 
 
 
10.1
 
Loan Agreement by and among certain subsidiaries of General Growth Properties, Inc. dated as of April 25, 2016.
 
8-K
 
99.1
 
4/29/2016
 
001-34948
 
 
 
 
 
 
 
 
 
 
 
31.1
 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
31.2
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
32.1
 
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
32.2
 
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
101
 
The following financial information from General Growth Properties, Inc.’s. Quarterly Report on Form 10-Q for the quarter ended September 30, 2016, has been filed with the SEC on November 3, 2016, formatted in XBRL (Extensible Business Reporting Language): (1) Consolidated Balance Sheets, (2) Consolidated Statements of Comprehensive Income, (3) Consolidated Statements of Equity, (4) Consolidated Statements of Cash Flows and (5) Notes to Consolidated Financial Statements.
 
 
 
 
 
 
 
 

54