EX-99.1 2 p75569exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
         
(FELDMAN MALL PROPERTIES LOGO)
  CONTACT:   FELDMAN MALL PROPERTIES, INC.
 
      Thomas E. Wirth–President & Chief Financial Officer
 
      (516) 684 -1239
 
      1010 Northern Blvd, Suite 314
 
      Great Neck, NY 11021
 
       
 
      FINANCIAL RELATIONS BOARD
 
      Scott Eckstein
 
      (212) 827-3766
 
      seckstein@frbir.com
FELDMAN MALL PROPERTIES, INC. REPORTS FIRST QUARTER 2008 FINANCIAL RESULTS
***
Conference Call to Discuss Results Scheduled for 2pm EDT, May 22, 2008
Dial in: (800)257-1836 or go to www.feldmanmall.com
GREAT NECK, N.Y.—May 22, 2008
RELEASE HIGHLIGHTS
    1st quarter FFO was $(0.09) per diluted share as compared to $0.20 per diluted share in the 1st quarter of 2007
 
    Three new directors were appointed recently to the Board and a fourth is nominated for election
FINANCIAL RESULTS
Feldman Mall Properties, Inc. (NYSE:FMP) today reported Funds From Operations (“FFO”) totaling $(1.33) million, or $(0.09) per diluted share, for the first quarter ended March 31, 2008 as compared to $2.97 million, or $0.20 per diluted share for the three months ended March 31, 2007. The Company’s net loss for the three months ended March 31, 2008 was $5.0 million, or $(0.39) per share, as compared to a net loss of $0.9 million, or $(0.07) per diluted share for the first quarter ended March 31, 2007. As summarized in the table below, the Company’s first quarter 2007 period results include a non-cash reduction in the Company’s earnout obligation due to affiliates included in miscellaneous income in the amount of $2.3 million. The Company had 14.4 and 14.5 million weighted average common shares and operating partnership units outstanding during the quarters ended March 31, 2008 and 2007, respectively.
MORE

 


 

Feldman Mall Properties, Inc.
Page 2
The following items represent variances in income and expense that impacted the Company’s FFO results for the first quarter 2008 compared to the prior year period (in millions):
         
    Three Months Ended  
    March 31, 2008  
    (unaudited)  
Property Level Net Operating Income (“NOI”):
       
Rental revenue
  $ 0.3  
Higher operating expenses
    (0.2 )
 
     
Same store NOI variance (1)
    0.1  
 
     
G&A Expense:
       
Restructuring expense
    (0.4 )
 
     
Other G&A expense (2)
    0.2  
 
     
Total G&A variance
    (0.2 )
 
     
Other:
       
Change in fair value of Harrisburg earnout liability (3)
    (2.3 )
Other income and expense, net
    0.1  
Preferred stock dividends
    (0.8 )
 
     
Decrease in FFO allocated to common stockholders
  $ (4.3 )
 
     
 
(1)   The increase in NOI for properties that were wholly-owned during both the three months ended March 31, 2008 and 2007 periods was due to (i) higher rental revenues ($0.3 million) primarily due to rental revenue associated with the theater at the Stratford Square Mall and (ii) higher operating expenses ($0.2 million) primarily due to higher provision for bad debts ($0.3 million) and snow removal ($0.1 million) which were offset by a decrease in utilities ($0.1 million) and various other rental property operating and maintenance expenses ($0.1 million).
 
(2)   Other expenses for the three months ended March 31, 2008 increased $0.2 million primarily due to (i) third-party construction management expenses ($0.3 million), and (ii) restructuring costs related to the closing of the Phoenix office ($0.4 million); offset by a decrease in consulting, Sarbanes-Oxley related and other professional fees ($0.5 million).
 
(3)   The first quarter 2007 period results include a $2.3 million non-cash reduction in the Company’s earnout obligation due to affiliates included in miscellaneous income.
MORE

 


 

Feldman Mall Properties, Inc.
Page 3
OTHER
New Board Members and Board Nominees
The Company recently welcomed three additional board members who will provide additional insight and business counsel.
FMP announced that Inland American Real Estate Trust, Inc., a public non-listed real estate investment trust sponsored by an affiliated of the Inland Real Estate Group of Companies and the holder of 2,000,000 shares of 6.85% Contingently Convertible Series A Preferred Stock (the “Series A Preferred Stock”) of the Company (“Inland American”), elected Thomas H. McAuley and Thomas McGuinness to serve as directors of the Company, pursuant to the terms of the Articles Supplementary relating to the Series A Preferred Stock. Messrs. McAuley and McGuinness are not expected to join any committees of the board of directors of the Company and are not required to stand for election as directors of the Company at its 2008 annual meeting of stockholders.
FMP’s board of directors elected Wendy Luscombe to serve as a director of the Company effective May 12, 2008. Ms. Luscombe fills the vacancy created by James C. Bourg, who did not stand for re-election as a director at the Company’s 2007 annual meeting of stockholders. Ms. Luscombe will become a member of the Audit Committee, the Compensation Committee, and the Nominating and Corporate Governance Committee of the Company. Ms. Luscombe will be standing for election as a director of the Company at its 2008 annual meeting of stockholders.
In addition, the Company nominated Jim Sight as an additional board member. Jim currently serves as a director of LSB Industries, a company listed on the American Stock Exchange. From 1995 to 2006, Mr. Sight has been a consultant at Westmoreland Coal and was active in its reorganization efforts. From 2001 to 2005, Mr. Sight served as a director of Programmers Paradise, a NASDAQ listed computer and software merchant. Prior to serving on the Board of Programmers Paradise, Mr. Sight also served as a director at various public companies, including Nevada Chemicals and U.S. Home Corporation. Mr. Sight holds a B.S. in Finance from the University of Pennsylvania Wharton School Of Economics. Mr. Sight is standing for election as a director of the Company at its 2008 annual meeting of stockholders.
CONFERENCE CALL
The Company’s executive management team will host a conference call and audio web cast on May 22, 2008 at 2:00 PM EDT to discuss the financial results. The conference call may be accessed by dialing (800) 257-1836. No pass code is required. The live conference will be simultaneously broadcast in a listen-only mode on the Company’s website at www.feldmanmall.com.
On the conference call, among other items, we will be discussing:
  1.   Current Liquidity Outlook
 
  2.   Property-level performance
 
  3.   A Harrisburg Mall update on the maturity of our mortgage loan, partnership disputes and tenant negotiations
 
  4.   An update on negotiations related to our hard cost guarantee at Colonie Center
 
  5.   The status of our debt covenants
A replay of the call will be available through May 29, 2008 by dialing (800) 405-2236 using passcode 11114866, or individuals may access the replay via the Company’s web site.
NON-GAAP FINANCIAL MEASURES
Feldman Mall Properties, Inc., consistent with real estate industry and investment community preferences, uses FFO as a supplemental measure of operating performance. The National Association of Real Estate Investment Trusts (NAREIT) defines FFO as net income (loss) (computed in accordance with Generally Accepted Accounting
MORE

 


 

Feldman Mall Properties, Inc.
Page 4
Principles (GAAP)), excluding gains (or losses) from cumulative effects of accounting changes, extraordinary items and sales of depreciable properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
The Company considers FFO a supplemental measure for equity REITs and a complement to GAAP measures because it facilitates an understanding of the operating performance of the Company’s properties. FFO 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.
In order to provide a better understanding of the relationship with FFO and GAAP net income, a reconciliation of FFO to GAAP net income has been provided on page 10 of this release. FFO does not represent cash flow from operating activities in accordance with GAAP, should not be considered as an alternative to GAAP net income and is not necessarily indicative of cash available to fund cash needs.
During the May 22, 2008 conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used a non-GAAP financial measure and the comparable GAAP financial measure (net income/loss) can be found on pages 8 and 10 of this release.
*Financial Tables Attached
About Feldman Mall Properties
Feldman Mall Properties, Inc. acquires, renovates and repositions enclosed regional shopping malls. Feldman Mall Properties Inc.’s investment strategy is to opportunistically acquire underperforming malls and transform them into physically attractive and profitable Class A malls or near Class A through comprehensive renovation and re-tenanting efforts aimed at increasing shopper traffic and tenant sales.
The Company’s portfolio, including non-owned anchor tenants, consists of seven regional malls aggregating approximately 7.0 million square feet of which the Company owns approximately 4.1 million square feet. For more information on Feldman Mall Properties Inc., visit the Company’s website at www.feldmanmall.com.
MORE

 


 

Feldman Mall Properties, Inc.
Page 5
To receive the Company’s latest news release and other corporate documents, please contact the Company at (516) 684-1239. All releases and supplemental data can also be downloaded directly from the Feldman Mall Properties website at: www.feldmanmall.com.
Forward-looking Information
This press release contains forward-looking statements that involve risks and uncertainties regarding various matters, including, without limitation, the success of our business strategy, including our acquisition, renovation and repositioning plans; our ability to close pending acquisitions and the timing of those acquisitions; our ability to obtain required financing; our understanding of our competition; market trends; our ability to implement our repositioning plans on time and within our budgets; projected capital and renovation expenditures; demand for shop space and the success of our lease-up plans; availability and creditworthiness of current and prospective tenants; and lease rates and terms. The forward-looking statements are based on our assumptions and current expectations of future performance. These assumptions and expectations may be inaccurate or may change as a result of many possible events or factors, not all of which are known to us. If there is any inaccuracy or change, actual results may vary materially from our forward-looking statements.
MORE

 


 

Feldman Mall Properties, Inc.
Page 6
FELDMAN MALL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share and per share data)
                 
    March 31, 2008     December 31, 2007  
    (Unaudited)          
ASSETS:
               
Investments in real estate, net
  $ 343,682     $ 342,897  
Investment in unconsolidated real estate partnerships
    47,449       43,683  
Cash and cash equivalents
    15,605       27,976  
Restricted cash
    19,217       20,395  
Rents, deferred rents and other receivables, net
    5,332       5,545  
Acquired below-market ground lease, net
    7,503       7,538  
Acquired lease rights, net
    6,856       7,281  
Acquired in-place lease values, net
    5,978       6,437  
Deferred charges, net
    3,140       3,394  
Other assets, net
    3,463       4,048  
 
           
Total Assets
  $ 458,225     $ 469,194  
 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY:
               
Liabilities
               
Mortgage loans payable
  $ 231,652     $ 232,878  
Junior subordinated debt obligations
    29,380       29,380  
Secured line of credit
    17,500       17,500  
Accounts payable, accrued expenses and other liabilities
    25,696       27,211  
Dividends and distributions payable
    854       568  
Acquired lease obligations, net
    4,641       5,136  
Deferred gain on partial sale of real estate
    3,515       3,515  
Negative carrying value of investment in unconsolidated partnership
    4,450       4,450  
 
           
Total liabilities
    317,688       320,638  
Minority interest
    9,137       9,677  
Commitments and contingencies
               
Stockholders’ Equity
               
Series A 6.85% Cumulative Convertible Preferred Stock; 50,000,000 shares authorized; 2,000,000 shares issued and outstanding at March 31, 2008 and December 31, 2007; $25.00 liquidation preference
    49,580       49,580  
Common stock ($0.01 par value, 200,000,000 shares authorized, 13,001,537 and 13,018,831 issued and outstanding at March 31, 2008 and December 31, 2007, respectively)
    130       130  
Additional paid-in capital
    120,732       120,542  
Distributions in excess of earnings
    (32,670 )     (27,712 )
Accumulated other comprehensive loss
    (6,372 )     (3,661 )
 
           
Total stockholders’ equity
    131,400       138,879  
 
           
Total Liabilities and Stockholders’ Equity
  $ 458,225     $ 469,194  
 
           
MORE

 


 

Feldman Mall Properties, Inc.
Page 7
FELDMAN MALL PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share data)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
    (Unaudited)  
Revenue:
               
Rental
  $ 7,991     $ 7,709  
Tenant reimbursements
    3,629       3,580  
Management, leasing and development services
    964       823  
Interest and other income
    249       2,648  
 
           
Total revenue
    12,833       14,760  
 
           
Expenses:
               
Rental property operating and maintenance
    4,566       4,331  
Real estate taxes
    1,487       1,578  
Interest (including amortization of deferred financing costs)
    4,207       3,111  
Depreciation and amortization
    3,485       3,405  
General and administrative
    3,162       2,937  
 
           
Total expenses
    16,907       15,362  
 
           
Equity in loss of unconsolidated real estate partnerships
    (579 )     (355 )
 
           
Loss before minority interest
    (4,653 )     (957 )
Minority interest
    540       93  
 
           
Net loss
    (4,113 )     (864 )
Less preferred stock dividends, net of minority interest
    (854 )      
 
           
Net loss available to common shareholders’ basic
  $ (4,967 )   $ (864 )
 
           
Basic and diluted loss per share
  $ (0.39 )   $ (0.07 )
 
           
Funds From Operations (FFO) Calculation – unaudited:
               
Net loss available to common shareholders
  $ (4,967 )   $ (864 )
Add:
               
Depreciation and amortization
    3,485       3,405  
Joint venture FFO adjustment
    819       625  
Minority interest
    (540 )     (93 )
Less:
               
Depreciation of non-real estate assets
    (131 )     (108 )
 
           
 
FFO, diluted
  $ (1,334 )   $ 2,965  
 
           
FFO per share
  $ (0.09 )   $ 0.20  
 
Ownership interests:
               
Weighted average REIT common shares for basic net loss per share
    12,892       12,857  
Weighted average common stock equivalents and partnership units
    1,527       1,671  
 
           
Weighted average shares and units outstanding
    14,419       14,528  
 
           
MORE

 


 

Feldman Mall Properties, Inc.
Page 8
Stages of Project Redevelopment
We believe that a typical mall redevelopment project cycles through a five stage process. Stage one involves acquisition and planning. In this stage, if a mall is underperforming, we would expect its net operating income generally to be declining as new leasing and development opportunities are identified. Stage two involves preliminary redevelopment, which encompasses final financial analysis, architectural and engineering input, and the estimate of project and capital needs. During this stage, we expect further declines in net operating income as some existing tenants are relocated/terminated or converted to percentage rent leases. Stage three is the commencement of construction activity, primary leasing activity, which may include junior anchors and national tenants, and the completion of required financing. During this stage, we anticipate that net operating income will usually begin to stabilize. Stage four is the completion of development and delivery of space to junior and national tenants and the commencement of the leasing of the remainder of shop tenant space. During this stage, we anticipate net operating income will begin to increase. In the final stage, the renovation is completed and the project reaches the objective of 92% overall occupancy.
Our properties are in various stages of the redevelopment process. There has been no change since our last press release and those stages are as follow:
     
Stages of Development
Stage   Property
1
  Tallahassee Mall and Golden Triangle Mall
 
2
  Northgate Mall
 
3
  Stratford Square Mall
 
4
  Colonie Center and Harrisburg Mall
 
5
  Foothills Mall
MORE

 


 

Feldman Mall Properties, Inc.
Page 9
FELDMAN MALL PROPERTIES, INC. AND SUBSIDIARIES
SUPPLEMENTAL PROPERTY LEVEL NET OPERATING INCOME INFORMATION
UNAUDITED
(All dollar amounts in thousands)
                         
    Three Months Ended     Vacant Shop Space  
    March 31,     March 31, 2008  
    2008     2007     (Square feet)  
    (Unaudited)          
Wholly-owned Cash NOI (1)
                       
Stratford Square Mall
  $ 2,081     $ 1,681       127,104  
Northgate Mall
    1,757       1,755       103,005  
Tallahassee Mall
    1,110       1,197       47,736  
Golden Triangle Mall
    629       642       48,222  
 
                 
Total Wholly-Owned Cash NOI
  $ 5,577     $ 5,275       326,067  
 
                 
Total Joint Venture Cash NOI (2)
  $ 1,194     $ 955       239,964  
 
                 
 
(1)   Wholly-owned cash NOI excludes management fee expense and recurring capital improvements.
 
(2)   Represents our pro-rata share of the cash NOI generated by our unconsolidated joint ventures.
 
(3)   The Company measures the net operating income for its properties. The Company believes that net operating income is commonly used in the real estate industry to measure the operating performance of a stabilized property. In addition, in a capitalization rate analysis, which is one of the valuation methodologies that is commonly deployed in the real estate industry to measure the value of a stabilized property, value is estimated by multiplying the annual net operating income of that property over a specific period by a selected capitalization rate. Net operating income is a supplemental measure of performance that does not give effect to real estate depreciation and amortization nor to any general and administrative expenses of the Company. In order to provide a better understanding of the relationship with net operating income and GAAP net income, reconciliation is provided below. Net operating income does not represent cash flow from operating activities in accordance with GAAP, and should not be considered as an alternative to GAAP net income.
(All dollar amounts in thousands)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
    (Unaudited)  
Loss before minority interest
  $ (4,653 )   $ (957 )
 
               
Add:
               
Equity in loss of unconsolidated real estate partnerships
    579       355  
Interest (including amortization of deferred financing costs)
    4,207       3,111  
Depreciation and amortization
    3,485       3,405  
General and administrative
    3,162       2,937  
Less:
               
Management, leasing and development services
    964       823  
Interest and other income
    249       2,648  
 
           
GAAP Net Operating Income (“NOI”)
    5,567       5,380  
 
               
GAAP NOI Adjustments (1)
    10       (105 )
 
           
 
               
Cash NOI
  $ 5,577     $ 5,275  
 
           
 
(1)   Primarily related to straight-line rents and capitalized costs.
MORE

 


 

Feldman Mall Properties, Inc.
Add 10
FELDMAN MALL PROPERTIES, INC.
OPERATING STATISTICS
UNAUDITED
March 31, 2008
                                                         
                                                    Shop  
                                            Shop     Tenant  
Property   Total     Rentable             Annualized     Shop     Tenants     Base Rent  
(Ownership   Square     Square     Mall     Base     Tenant     Percentage     Per Leased  
Interest)   Feet     Feet     Occupancy     Rent (B)     Square Feet     Leased (A)     Sq. Ft.  
Stratford Square (100%)
    1,300,000       629,000       94.8 %   $ 8,779,718       384,000       66.90 %   $ 24.52  
Tallahassee Mall (100%)
    966,000       966,000       70.5       6,671,807       204,000       76.6       23.46  
Northgate Mall (100%)
    1,100,000       577,000       91.3       7,116,483       315,000       67.3       24.83  
Golden Triangle Mall (100%)
    765,000       288,000       97.6       2,934,665       171,000       71.8       20.50  
Foothills Mall (30.6%)
    711,000       502,000       97.4       7,989,076       230,000       86.2       21.33  
Colonie Center Mall (25%)
    1,200,000       668,000       88.5       7,472,916       336,000       76.6       26.45  
Harrisburg Mall (25%)
    922,000       922,000       88.7       6,089,423       270,000       52.0       24.61  
 
                                         
Total/Weighted Avg.
    6,964,000       4,552,000       89.6 %   $ 47,054,088       1,910,000       70.3 %   $ 23.41  
 
                                         
 
(A)   – Excludes temporary tenants
 
(B)   – Based on in-place rents as of March 31, 2008
                                                         
Lease   Number of     Expiring     % of Total     Expiring     Annualized             Expiring  
Expiration   Expiring     Rentable     Sq. Ft.     Base     Base     % of Total     Base Rent  
Year   Leases     Area     Expiring     Rent     Rent (B)     Base Rent     Per Sq. Ft.  
2008
    73       118,456       3.4 %   $ 269,925     $ 3,239,052       6.9 %   $ 27.34  
2009
    77       202,482       5.8       333,951       4,007,391       8.5       19.79  
2010
    70       186,360       5.3       350,118       4,201,371       8.9       22.54  
2011
    68       271,196       7.8       437,329       5,247,957       11.2       19.35  
2012
    49       309,298       8.8       332,033       3,984,367       8.5       12.88  
2013
    38       333,330       9.5       347,763       4,173,097       8.9       12.52  
2014
    34       305,197       8.7       367,126       4,405,513       9.4       14.43  
2015
    21       83,551       2.4       139,836       1,678,042       3.6       20.08  
2016 and thereafter
    81       1,688,444       48.3       1,343,114       16,117,298       34.3       9.55  
 
                                         
Portfolio Total
    511       3,498,314       100.0 %   $ 3,921,195     $ 47,054,088       100.0 %   $ 13.45  
 
                                         
Sales Per Square Foot
Trailing Twelve Months Ending
                                         
    03/31/2008     12/31/2007     9/30/2007     6/30/2007     3/31/2007  
Stratford Square Mall
  $ 282.79     $ 285.38     $ 284.71     $ 286.93     $ 288.77  
Tallahassee Mall
    319.13       304.69       315.13       325.00       327.45  
Northgate Mall
    307.76       313.01       323.48       317.56       320.38  
Golden Triangle Mall
    288.20       290.35       292.96       293.02       295.70  
Foothills Mall
    296.56       301.56       302.79       308.47       310.35  
Colonie Center Mall
    320.70       322.77       305.31       303.43       303.33  
Harrisburg Mall
    262.80       275.28       269.73       270.44       269.92  
 
                             
Total/Weighted Average
  $ 298.65     $ 299.01     $ 299.16     $ 300.69     $ 302.27  
 
                             
Shop Occupancy with Temporary Tenants
Trailing Twelve Months Ending
                                         
    03/31/2008   12/31/2007   9/30/2007   6/30/2007   3/31/2007
Stratford Square Mall
    83.00 %     85.42 %     87.44 %     82.74 %     83.19 %
Tallahassee Mall
    91.81       90.63       85.45       85.98       86.61  
Northgate Mall
    82.00       87.84       85.50       84.26       84.26  
Golden Triangle Mall
    92.49       94.61       87.90       91.76       95.26  
Foothills Mall
    91.38       99.28       93.89       91.80       92.71  
Colonie Center Mall
    84.83       89.74       87.90       87.10       87.18  
Harrisburg Mall
    66.82       77.43       77.88       77.03       80.72  
 
                                       
Total/Weighted Average
    83.64 %     89.28 %     85.12 %     84.38 %     87.13 %
 
                                       
###