GGP Ggp Inc. (delisted)

GGP Inc. (the “Company” or “GGP”) (NYSE: GGP) today reported results for the three months ended March 31, 2018.

GAAP Operating Results

• For the three months ended March 31, 2018, net income attributable to GGP was $64.0 million, or $0.06 per diluted share, as compared to $107.2 million, or $0.11 per diluted share, in the prior year period.
• Net income attributable to GGP decreased 40.2% from the prior year period primarily due to the impairment of one property in the first quarter of 2018.
• The Company declared a second quarter common stock dividend of $0.22 per share.

Company Operating Results1

• For the three months ended March 31, 2018, Company Same Store Net Operating Income (“Company Same Store NOI”), as adjusted, was $544.4 million, as compared to $548.8 million in the prior year period, a decrease of 0.8%.2
• For the three months ended March 31, 2018, Company Net Operating Income (“Company NOI”), as adjusted, was $557.7 million as compared to $561.3 million in the prior year period, a decrease of 0.6%.2
• For the three months ended March 31, 2018, Company Earnings Before Interest, Taxes, Depreciation and Amortization (“Company EBITDA”), as adjusted, was $521.0 million as compared to $524.5 million in the prior year period, a decrease of 0.7%.2
• For the three months ended March 31, 2018, Company Funds From Operations (“Company FFO”) was $338.1 million, or $0.35 per diluted share, as compared to $346.2 million, or $0.36 per diluted share, in the prior year period.

Company Operating Metrics

• Same Store occupied and leased percentages were 94.3% and 95.3% at quarter end, respectively.
• Initial NOI weighted rental rates for signed leases that have commenced in the trailing twelve months on a suite-to-suite basis increased 13.4% when compared to the rental rate for expiring leases.
• As of March 31, 2018, the Company has executed or approved leases representing 8.2 million square feet with 2018 commencements.
• For the trailing twelve months, NOI weighted tenant sales per square foot (<10K sf) were $733, an increase of 3.5% over the prior year.
• Tenant sales (all less anchors) increased 0.9% on a trailing twelve months basis, and excluding apparel sales increased 2.5%.
• Tenant sales (all less anchors) increased 7.7% on a quarter over quarter basis, and excluding apparel sales increased 9.4%.

 

1.   See “Non-GAAP Supplemental Financing Measures and Definitions” on page ER5 for a discussion of non-GAAP financial measures used in this release. This discussion includes the definitions of Proportionate or At Share Basis, Net Operating Income (“NOI”), Company NOI, Company Same Store NOI, Earnings Before Interest Expense, Income Tax, Depreciation and Amortization (“EBITDA”), Company EBITDA, Funds from Operations (“FFO”) and Company FFO, and a reconciliation of non-GAAP financial measures to GAAP financial measures. 2. See Supplemental Information page 4 for items included as adjustments.

Management Commentary

The first quarter 2018 Company FFO of $0.35 cents per share was in line with Company expectations. As highlighted on the fourth quarter 2017 earnings call, certain beneficial events that occurred in 2017 had an impact on our 2018 Company FFO including the Company’s success in nearly selling out the Ala Moana condo project, the de-risking of the balance sheet by satisfying certain partner loans, the repatriation of Brazilian cash deposits. These items, together with an increased share count in 2018, had a negative year over year impact on first quarter 2018 Company FFO per share of approximately two cents.

Total same store revenues were relatively flat in the first quarter with gains in permanent revenues and business development income offset by reduced lease termination income and other non-recurring revenue. Same store expenses were 3.4% higher due to a timing related increase in operating expenses and an increase in real estate taxes. The Company anticipated the first quarter increase in operating expenses and expects an offsetting savings for the balance of 2018.

Company EBITDA, as adjusted, was down 0.7% with the decline in Same Store NOI and management fees partially offset by reduced General and Administrative expense and an increase in Non-Same Store NOI related to 2017 transaction activity. Management’s views with respect to Company Same Store NOI and Company EBITDA remain consistent with management’s prepared comments on the 2017 fourth quarter earnings call.

The Company’s first quarter operating and leasing metrics are reflective of the 4.6% increase in rolling 12 months U.S. retail sales (excluding auto) through the end of March 2018 (US Census Bureau). Tenant sales are up 7.7% quarter-over-quarter with gains in eight out of the nine categories tracked by the Company. NOI weighted sales per square foot for the trailing 12 months increased 3.5% to $733, and NOI weighted spreads for the trailing twelve months were 13.4%.

Demand for space remains strong with the Company executing or approving leases for 8.2 million square feet of space, which represents over 80% of its 2018 leasing goal. A few of the more notable leasing transactions include the addition of Louis Vuitton and Tiffany to Kenwood Mall in Cincinnati, Ohio. The relocation of these tenants from Cincinnati’s CBD is a living example that for many communities the mall serves as the primary hub for shopping, dining, and entertainment. The Company recently executed a lease with Roots to occupy 11,448 square feet at 605 N. Michigan Avenue in Chicago, Illinois. Also, in addition to recently opened stores at Fashion Place Mall in Murray, Utah, and at Staten Island Mall in Staten Island, New York, Zara is set to open a store at Alderwood Mall in Lynnwood, Washington, prior to the 2018 winter holiday season and expand its existing store at Perimeter Mall in Atlanta, Georgia, prior to the 2019 winter holiday season.

Turning to our redevelopment and big box activity, the Company is pleased to announce that the Staten Island Mall expansion is officially open to the public with Zara as the first tenant to open on April 26. On April 28, the new two-level 194,558 square foot Wegman’s opened at Natick Mall to a tremendous customer response, which validates the Company’s thesis that best-in-class grocers will migrate to the mall. The Company welcomes the new 50,020 square foot Dick’s Sporting Goods at Town East Center in Mesquite, Texas, the new 25,740 square foot TJ Maxx at Prince Kuhio Plaza in Hilo, Hawaii, and the new 46,758 square foot Dave & Buster’s at Willowbrook in Wayne, New Jersey.

GGP continues to upgrade its tenant composition and the customer experience by investing in recaptured anchor boxes at attractive returns. Of the 13 Bon Ton closures impacting GGP, seven of them are the subject of active backfill negotiations or redevelopment planning with the remaining six having negligible impact on the respective center. Densification and diversification are growing priorities in the portfolio, and to date, the Company has received executed letters of intent or is in active planning and/or negotiations to add up to 3,000 residential units across eight different shopping centers.

On the balance sheet front, and subsequent to the end of first quarter 2018, GGP received an investment grade rating from S&P of BBB- and a rating of Ba2 from Moody’s.

Investment Activities

Development

The Company’s development and redevelopment activities total $1.5 billion, of which approximately $1.4 billion is under construction and $0.1 billion is in the pipeline. The SoNo Collection in Norwalk, Connecticut development continues on plan toward its late 2019 grand opening, and is over 60% leased. In addition, as described above, the Staten Island Mall expansion is near completion with the first store having opened to the public April 26, 2018.

Transactions

In the first quarter, the Company acquired a 50% interest in the Northbrook Court Macy’s box in Northbrook, Illinois for a purchase price of $12.5 million at share with the intention to reposition the box and improve the customer experience.

In the first quarter, the Company completed the sale of a 49.49% joint venture interest in the Sears box at Oakbrook Center in Oak Brook, Illinois, for a sales price of $44.7 million. The recapture of the Sears box enables the addition of Lifetime Fitness, Lands’ End, and LL Bean.

Financing Activities

Subsequent to this first quarter, the Company obtained a new $500 million fixed rate loan at Ala Moana Center with term to maturity of five years and an interest rate of 3.80% and repaid its existing variable rate construction loan.

Dividends

On May 3, 2018, the Company’s Board of Directors declared a second quarter common stock dividend of $0.22 per share payable on July 31, 2018, to stockholders of record on July 13, 2018.

The Board of Directors also declared a quarterly dividend on the 6.375% Series A Cumulative Redeemable Preferred Stock of $0.3984 per share payable on July 2, 2018, to stockholders of record on June 15, 2018.

GGP Brookfield Proposal

On March 26, 2018, the Company announced that it had reached an agreement with Brookfield Property Partners, L.P. (“BPY”), among other things, for BPY to acquire all of the Company's outstanding shares of common stock, other than those that BPY and its affiliates already own. The proposed transaction provides for consideration per GGP share of up to $23.50 in cash or a choice of either one BPY limited partnership unit or one newly created BPY U.S. REIT share (“BPR”), subject to proration, based on aggregate cash consideration of $9.25 billion. BPR shareholders will have the right to exchange each BPR share for one BPY unit or the cash equivalent of one BPY unit at the election of BPY. The transaction is still subject to approval by holders of at least two-thirds of GGP shares and holders of a majority of GGP shares held by non-Brookfield-affiliated holders.

Supplemental Information

The Company has prepared a supplemental information report available on www.ggp.com in the Investors section. This information also has been furnished with the U.S. Securities and Exchange Commission as an exhibit on Form 8-K.

Forward-Looking Statements

Certain statements made in this press release may be deemed “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Although the Company believes the expectations reflected in any forward-looking statement are based on reasonable assumptions, it can give no assurance that its expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to, the Company’s ability to refinance, extend, restructure or repay near and intermediate term debt, its indebtedness, its ability to raise capital through equity issuances, asset sales or the incurrence of new debt, retail and credit market conditions, impairments, its liquidity demands, and economic conditions. The Company discusses these and other risks and uncertainties in its annual and quarterly periodic reports filed with the U.S 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.

Investors and others should note that we post our current Investor Presentation on the Investors page of our website at www.ggp.com. From time to time, we update that Investor Presentation and when we do, it will be posted on the Investors page of our website at ggp.com. It is possible that the updates could include information deemed to be material information. Therefore, we encourage investors, the media and others interested in our company to review the information we post on the Investors page of our website at http://investor.ggp.com from time to time.

GGP Inc.

GGP Inc. is an S&P 500 company focused exclusively on owning, managing, leasing and redeveloping high-quality retail properties throughout the United States. GGP is headquartered in Chicago, Illinois, and publicly traded on the NYSE under the symbol GGP.

Non-GAAP Supplemental Financial Measures and Definitions

Proportionate or At Share Basis

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

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

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

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

Net Operating Income (“NOI”), Company NOI and Company Same Store NOI

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

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

We present Company NOI, Company EBITDA 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.

The Company defines Company Same Store NOI as Company NOI excluding periodic effects of full or partial acquisitions of properties and certain redevelopments (for the list of properties included in Company Same Store NOI see the Property Schedule in our Supplemental Information). We do not include an acquired property in our Company Same Store NOI until the operating results for that property have been included in our consolidated results for one full calendar year. Properties that we sell are excluded from Company NOI and Company Same Store NOI for all periods once the transaction has closed.

The Company considers Company Same Store NOI a helpful supplemental measure of its operating performance because it assists management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at comparable properties or from other factors, such as the effect of acquisitions. For these reasons, we believe that Company Same Store NOI, when combined with GAAP operating income provides useful information to investors and management.

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

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

The Company defines EBITDA as NOI less certain property management and administrative expenses, net of management fees and other corporate revenues. EBITDA is a commonly used measure of performance in many industries, but may not be comparable to measures calculated by other companies. Management believes EBITDA provides useful information to investors regarding our results of operations because it helps us and our investors evaluate the ongoing operating performance of our properties after removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other equity REITs, retail property owners who are not REITs and other capital-intensive companies. Management uses Company EBITDA to evaluate property-level results and as one measure in determining the value of acquisitions and dispositions and, like FFO 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) attributable to common stockholders and redeemable non-controlling common unit holders computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding cumulative effects of accounting changes, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon the Company’s economic ownership interest, and all determined on a consistent basis in accordance with GAAP. As with the Company’s presentation of NOI, FFO has been reflected on a proportionate basis.

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

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

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

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

The Company presents NOI, EBITDA and FFO as they are financial measures widely used in the REIT industry. In order to provide a better understanding of the relationship between the Company’s non-GAAP financial measures of NOI, Company NOI, EBITDA, Company EBITDA, FFO and Company FFO, reconciliations have been provided as follows: a reconciliation of GAAP operating income to Company NOI and Company Same Store 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.

 

GAAP FINANCIAL STATEMENTS

    Consolidated Balance Sheets

(In thousands)

    March 31, 2018 December 31, 2017   Assets: Investment in real estate: Land $ 3,985,844 $ 4,013,874 Buildings and equipment 16,996,164 16,957,720 Less accumulated depreciation (3,256,530 ) (3,188,481 ) Construction in progress 466,885   473,118   Net property and equipment 18,192,363 18,256,231 Investment in and loans to/from Unconsolidated Real Estate Affiliates 3,402,096   3,377,112   Net investment in real estate 21,594,459 21,633,343 Cash and cash equivalents 178,210 164,604 Accounts receivable, net 309,128 334,081 Notes receivable, net 423,617 417,558 Deferred expenses, net 280,697 284,512 Prepaid expenses and other assets 472,086   515,856   Total assets $ 23,258,197   $ 23,349,954   Liabilities: Mortgages, notes and loans payable $ 12,928,483 $ 12,832,459 Investment in Unconsolidated Real Estate Affiliates 22,051 21,393 Accounts payable and accrued expenses 894,729 919,432 Dividend payable 223,284 219,508 Deferred tax liabilities 2,333 2,428 Junior Subordinated Notes 206,200   206,200   Total liabilities 14,277,080   14,201,420   Redeemable noncontrolling interests: Preferred 52,256 52,256 Common 171,334   195,870   Total redeemable noncontrolling interests 223,590   248,126   Equity: Preferred stock 242,042 242,042 Stockholders' equity 8,416,527 8,553,618 Noncontrolling interests in consolidated real estate affiliates 47,072 55,379 Noncontrolling interests related to Long-Term Incentive Plan Common Units 51,886   49,369   Total equity 8,757,527   8,900,408   Total liabilities, redeemable noncontrolling interests and equity $ 23,258,197   $ 23,349,954      

GAAP FINANCIAL STATEMENTS

  Consolidated Statements of Income (In thousands, except per share)   Three Months Ended March 31, 2018   March 31, 2017 Revenues:   Minimum rents $ 368,523 $ 349,013 Tenant recoveries 157,002 163,055 Overage rents 6,244 5,937 Management fees and other corporate revenues 25,766 28,143 Other 16,631   20,184   Total revenues 574,166   566,332   Expenses: Real estate taxes 59,733 57,494 Property maintenance costs 14,713 14,975 Marketing 1,417 2,145 Other property operating costs 71,752 69,303 Provision for doubtful accounts 3,429 3,451 Property management and other costs 39,574 41,114 General and administrative 12,247 14,683 Provisions for impairment 38,379 — Depreciation and amortization 185,393   170,298   Total expenses 426,637   373,463   Operating income 147,529   192,869   Interest and dividend income 9,148 17,936 Interest expense (137,925 ) (132,323 ) Gain on foreign currency — 3,183 Gain from changes in control of investment properties and other, net 12,664   —     Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates, and allocation to noncontrolling interests 31,416 81,665 Benefit from (provision for) income taxes 280 (4,510 ) Equity in income of Unconsolidated Real Estate Affiliates 23,839 33,214 Unconsolidated Real Estate Affiliates - gain on investment 10,361   —   Net Income 65,896 110,369 Allocation to noncontrolling interests (1,860 ) (3,209 ) Net income attributable to GGP 64,036 107,160 Preferred stock dividends (3,984 ) (3,984 ) Net income attributable to common stockholders $ 60,052   $ 103,176       Basic Earnings Per Share $ 0.06   $ 0.12   Diluted Earnings Per Share $ 0.06   $ 0.11       NON-GAAP PROPORTIONATE FINANCIAL INFORMATION   Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands, except per share)         Three Months Ended March 31, 2018   March 31, 2017  

Reconciliation of GAAP Operating Income to Company Same Store NOI

Operating Income $ 147,529 $ 192,869 Gain on sales of investment properties 1 (18 ) (1,212 ) Depreciation and amortization 185,393 170,298 Provision for impairment 38,379 — General and administrative 12,247 14,683 Property management and other costs 39,574 41,114 Management fees and other corporate revenues (25,766 )   (28,143 ) Consolidated Properties 397,338 389,609 Noncontrolling interest in NOI of Consolidated Properties (5,238 ) (5,720 ) NOI of sold interests (223 ) (5,480 )   Unconsolidated Properties 170,402     186,095   Proportionate NOI 562,279 564,504 Company adjustments: Minimum rents (874 ) 8,161 Real estate taxes 1,490 1,491   Property operating expenses 769     789   Company NOI 563,664 574,945 Less Company Non-Same Store NOI 10,851     15,091   Company Same Store NOI $ 552,813     $ 559,854  

Reconciliation of GAAP Net Income Attributable to GGP to Company EBITDA

Net Income Attributable to GGP $ 64,036 $ 107,160 Allocation to noncontrolling interests 1,860 3,209 Gain on sales of investment properties (18 ) (1,212 ) Gain from changes in control of investment properties and other (12,664 ) — Unconsolidated Real Estate Affiliates - gain on investment (10,361 ) — Equity in income of Unconsolidated Real Estate Affiliates (23,839 ) (33,214 ) Provision for impairment 38,379 — (Benefit from) provision for income taxes (280 ) 4,510 Gain on foreign currency — (3,183 ) Interest expense 137,925 132,323 Interest and dividend income (9,148 ) (17,936 ) Depreciation and amortization 185,393     170,298   Consolidated Properties 371,283 361,955 Noncontrolling interest in EBITDA of Consolidated Properties (5,038 ) (5,493 ) EBITDA of sold interests (196 ) (5,398 )   Unconsolidated Properties 158,998     176,623   Proportionate EBITDA 525,047 527,687 Company adjustments: Minimum rents (874 ) 8,161 Real estate taxes 1,490 1,491 Property operating costs 769 789   General and administrative

 

512    

 

—   Company EBITDA $ 526,944     $ 538,128       NON-GAAP PROPORTIONATE FINANCIAL INFORMATION   Reconciliation of GAAP to Non-GAAP Financial Measures (In thousands, except per share)         Three Months Ended March 31, 2018   March 31, 2017  

Reconciliation of GAAP Net Income Attributable to GGP to Company FFO

Net Income Attributable to GGP $ 64,036 $ 107,160 Redeemable noncontrolling interests 694 830 Provision for impairment excluded from FFO 38,379 — Noncontrolling interests in depreciation of Consolidated Properties (2,196 ) (2,776 ) Gain on sales of investment properties (18 ) (1,212 ) Preferred stock dividends (3,984 ) (3,984 ) Gain from changes in control of investment properties and other (12,664 ) — Depreciation and amortization of capitalized real estate costs - Consolidated Properties 171,838 165,979 Depreciation and amortization of capitalized real estate costs - Unconsolidated Properties 72,066     73,993   FFO 328,151 339,990 Company adjustments: Minimum rents (874 ) 8,161 Real estate taxes 1,490 1,491 Property operating expenses 769 789 General and administrative 512 — Depreciation on non-income producing assets 9,408 — Investment income, net (205 ) (205 ) Market rate adjustments (1,156 ) (1,211 ) Gain on foreign currency — (3,183 )   FFO from sold interests (15 )   385   Company FFO $ 338,080     $ 346,217    

Reconciliation of Net Income Attributable to GGP per diluted share to Company FFO per diluted share

Net Income Attributable to GGP per diluted share $ 0.07 $ 0.11 Preferred stock dividends (0.01 ) —   Net income attributable to common stockholders per diluted share 0.06 0.11 Provision for impairment excluded from FFO 0.04 — Gains from changes in control of investment properties and other (0.01 ) — Depreciation and amortization of capitalized real estate costs 0.25   0.25   FFO per diluted share 0.34 0.36 Company adjustments: Minimum rents 0.01 0.01 Gain on foreign currency —     (0.01 ) Company FFO per diluted share $ 0.35     $ 0.36  

View source version on businesswire.com: https://www.businesswire.com/news/home/20180503005557/en/

GGP Inc.Kevin BerryEVP Human Resources & Communications(312) 960-5529kevin.berry@ggp.com