General Growth Properties - 3 (1)

  • Upload
    nabs

  • View
    214

  • Download
    0

Embed Size (px)

Citation preview

  • 8/10/2019 General Growth Properties - 3 (1)

    1/43

    GeneralGrowthProperties

    January21,2010 HovdeCapitalAdvisorsLLC

    Inconsistencies andErrors inPershingSquaresAnalysis

    January21,2010

  • 8/10/2019 General Growth Properties - 3 (1)

    2/43

    TableofContents

    OurGoals (p.3) InconsistentCalculationofNOI (p.410)

    FlawedCap

    Rate

    Analysis

    (p.11

    12)

    InconsistentCalculationofLeverage (p.1317)

    InconsistentComparisonofDebtCosts (p.1821)

    Irreconcilable

    Valuation

    of

    Development

    Assets

    (p.22

    25) IrreconcilableValuationofCash (p.2627) IrreconcilableValuationofOtherAssets (p.2829) BankruptcyRisks (p.3032)

    RecentRetail

    and

    Consumer

    Data (p.33

    34)

    Summary (p.3539) Appendix (p.4041) Disclosures (p.4243)

    HovdeCapitalAdvisorsLLCJanuary21,2010

  • 8/10/2019 General Growth Properties - 3 (1)

    3/43

    OurGoals WecontinuetoreceivenumerousfollowupinquiriesintotheGeneralGrowth

    situation,whichhascausedustoexaminethePershingSquareanalysispublishedonDecember22,2009,inevengreaterdetail. Wehavealsoreceivedinquiriesastosourcedataforfundamentaloperatingandtransactionaldata,whichwehave

    providedin

    this

    presentation

    for

    reference.

    Uponfurtherreview,webelievePershingSquaresanalysisisnotonlydeeplyfundamentallyflawed,butitcontainsnumerousfactualerrorsandmethodologicalinconsistencies,whichwedetailinthispresentation,thatcauseittobemateriallymisleadinginitsconclusions.

    Webelievethemarketismadeupofdifferingviewsoftheworldandweappreciatethisdiversityofopinionandanalyticalinterpretation itisthelifebloodofmarkets. Wecanagreetodisagreeonmattersofopinion,butwhenthefactsaremisrepresentedeitherthroughattemptedsleightofhandor

    negligence,we

    believe

    this

    needs

    to

    be

    brought

    to

    investors

    attention.

    Wecontinuetoencourageinvestorstodotheirownanalysisandduediligenceandcheckthefactsofanythirdpartyanalysis.

    January21,2010 HovdeCapitalAdvisorsLLC 3

    NOTE:FUNDS

    ADVISED

    BY

    HOVDE

    CAPITAL

    ADVISORS,

    LLC

    AND

    ONE

    OF

    ITS

    PRINCIPALS

    HAVE

    SHORT

    POSITIONS

    IN

    GGWPQ

    AS

    WELL

    ASANOTHERCOMPANYMENTIONEDINTHISPRESENTATION. SEEADDITIONALIMPORTANTDISCLOSURESATPAGE43.

  • 8/10/2019 General Growth Properties - 3 (1)

    4/43

    Inconsistent

    Calculation

    of

    NOI

    January21,2010 HovdeCapitalAdvisorsLLC 4

  • 8/10/2019 General Growth Properties - 3 (1)

    5/43

    WhyDoesPershingSquareCalculateNOIDifferently

    When

    Comparing

    GGP

    and

    SPG? WhencalculatingandcomparingNOI,PershingSquareusesasreported

    NOIforbothcompaniesasthestartingpointforitscalculation,whichitadjustsforseveralnoncashitems. However,eachcompanyreportsNOIusing

    adifferent

    methodology;

    so

    this

    analysis

    is

    based

    on

    inconsistency

    fromthestart.

    SPGincludescorporate(termedhomeandregionalofficecosts),generalandadministrativeexpensesincalculatingitsreportedNOI.

    GPPexcludestheseexpensesincalculatingitsreportedNOI. SinceGGPisanationalmallplatformaccordingtoPershingSquare,theexpensesthatgoalongwithmanagingthisplatformshouldbeincludedastheyareinSPGscalculation,ortheseexpensesshouldbedeductedinthecalculation

    ofSPGs

    NOI.

    PershingSquarestatesthattheiranalysisisappletoapplesalthoughwehaveshownwhyitisclearlynot.

    January21,2010 HovdeCapitalAdvisorsLLC 5

  • 8/10/2019 General Growth Properties - 3 (1)

    6/43

    SPGsDefinitionofNOI

    January21,2010 HovdeCapitalAdvisorsLLC

    SPGsdefinition

    of

    NOI

    starts

    with

    operating

    income

    which

    includes

    corporate

    expenses,G&Aexpenses,andpropertymanagementexpenses,whichGeneral

    GrowthEXCLUDESasshownonthefollowingpages.

    *Source:SPGQ309supplementalfinancialfiling.

    6

    HovdeCommentary

  • 8/10/2019 General Growth Properties - 3 (1)

    7/43

    SPGsReconciliationofNOI

    January21,2010 HovdeCapitalAdvisorsLLC

    *Source:SPGQ309supplementalfinancialfiling.

    7

  • 8/10/2019 General Growth Properties - 3 (1)

    8/43

    GGPsDefinitionofNOI

    January21,2010 HovdeCapitalAdvisorsLLC

    *Source:ExcerptfromGGWPQQ309supplementalfinancialfiling;emphasisadded.

    8

  • 8/10/2019 General Growth Properties - 3 (1)

    9/43

    GGPsReconciliationofNOI

    January21,2010 HovdeCapitalAdvisorsLLC

    *Source:GGWPQQ309supplementalfinancialfiling;emphasisadded.

    9

  • 8/10/2019 General Growth Properties - 3 (1)

    10/43

    BasedonPershingSquaresMethodologyandComparableNOI,

    SPGsCalculatedNOIIs$3.4Billion,Not$3.2Billion

    January21,2010 HovdeCapitalAdvisorsLLC

    Startwith:

    SPGLTMNOI(Pershingcalc.) $3,227

    Plus:

    LTM

    Home

    and

    Regional

    Office

    Costs 149

    Plus: LTMG&ACosts 20

    ComparableLTMNOI $3,396

    PershingSquareAnalysis* HovdeAnalysis(1)

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponseto

    HovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page

    23.(1)Source:SPGQ309andQ408supplementalfinancialfilings.

    10

  • 8/10/2019 General Growth Properties - 3 (1)

    11/43

    Flawed

    Cap

    Rate

    Analysis

    January21,2010 HovdeCapitalAdvisorsLLC 11

  • 8/10/2019 General Growth Properties - 3 (1)

    12/43

    BasedonPershingSquaresMethodologyandComparably

    CalculatedNOI,SPGsImpliedCapRateWas7.1%,NOT6.7%

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    Basedonaconsistentmethodologywith

    thewayGGPcalculatesitsNOI,SPGs

    NOIwouldbe$3.396billionandwould

    implyacap

    rate

    of

    7.1%,

    not

    6.7%.

    HovdeCommentary

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponseto

    Hovdes

    Short

    Thesis

    on

    General

    Growth

    Properties

    December

    22,

    2009,

    page

    23.

    (1)Source:SPGQ309andQ408supplementalfinancialfilings.

    HovdeAnalysis(1)

    SPGLTMNOI(millions) $ 3,227

    Plus:LTMHomeandRegionalOfficeCosts 149

    Plus:

    LTM

    General

    and

    Administrative

    Costs 20

    ComparableLTMNOI $ 3,396

    ImpliedCapRate 7.1%

    12

  • 8/10/2019 General Growth Properties - 3 (1)

    13/43

    Inconsistent CalculationofLeverage

    January21,2010 HovdeCapitalAdvisorsLLC 13

  • 8/10/2019 General Growth Properties - 3 (1)

    14/43

    WhyDoesPershingSquareCalculateLeverage

    Differently

    When

    Comparing

    GGP

    and

    SPG?

    Whencomparingleverage,PershingSquare

    deductscash

    in

    calculating

    debt

    for

    GGP,

    but

    doesnotforSPG,whichhasover$4billion*

    ofcashonhand.

    WhydoesPershingSquarenotprovideanydetailontheircalculationsinthissectionof

    theiranalysis?

    January21,2010 HovdeCapitalAdvisorsLLC

    *Source:SPGQ309supplementalfinancialfiling.

    14

  • 8/10/2019 General Growth Properties - 3 (1)

    15/43

    WhyDoesPershingSquareCalculateLeverage

    Differently

    When

    Comparing

    GGP

    and

    SPG?

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    Thecalculationoftheseratiosis

    notconsistent. ForGGP,net

    debtisbeingused,whilefor

    SPG,grossdebtisbeingused.

    Asnotedpreviously,Pershing

    Squareassumestheconversion

    of

    unsecured

    debt

    for

    comparing

    leveragebutdoesnotassume

    theconversionforvaluation

    purposes.

    HovdeCommentary

    15

  • 8/10/2019 General Growth Properties - 3 (1)

    16/43

    WhyDoesPershingSquareCalculateLeverage

    Differently

    When

    Comparing

    GGP

    and

    SPG?

    January21,2010 HovdeCapitalAdvisorsLLC

    HovdeAnalysis

    (Pershing Square Using

    assumption of Pershing Pershing Using

    unsecured Square Square Comparable

    Current conversion) Presentation NOI Method NOI Method

    GGP GGP (1) SPG (1) SPG SPG

    Total Debt (w/JV @ Share) 27,868 27,868 25,041 25,041 25,041

    Less: Unsecured Debt - (6,382) - - -

    Less: Preferred Stock - (121) - (46) (46)

    Less: Cash - (692) - (4,066) (4,066)

    NOI (1) 2,478 2,478 3,227 3,227 3,396

    Leverage 11.2x 8.3x 7.8x 6.5x 6.2x

    Clearlythesepresentquitedifferent

    pictures,andtheinconsistencyinthe

    methodologyof

    calculation

    is

    obvious.

    (1)PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    (figuresinmillions)

    16

  • 8/10/2019 General Growth Properties - 3 (1)

    17/43

    SummaryofNOI,Leverage,andCapRateCalculation

    PershingSquarecalculatesNOIandleveragedifferentlyforGGPandSPGandthencomparesthemasapplestoappleswhichtheyarenot.

    Asaresult

    of

    this

    inconsistency,

    we

    believe

    most

    of

    Pershing

    Squares

    assertionsasitrelatestovaluationandleverageareinaccurateandmisleading.

    Youcanthaveitbothways:

    EitherGGPsNOIislowerthanPershingSquarepresentsbecauseitexcludescorporateandG&AexpensesorSPGsNOIishigherbecauseitincludestheseexpenseitems.

    EitherGGPsleverageishigherifitisgrossedupforitscashbalanceandlowerNOI

    or

    SPGs

    leverage

    is

    lower

    ifits

    cash

    is

    netted

    out

    of

    its

    debt

    and

    its

    NOI

    is

    higher.

    EitherGGPtradesatamuchlowerimpliedcapratethanPershingSquarepresentsorSPGtradesatamuchhigherimpliedcapratethanpresented.

    January21,2010 HovdeCapitalAdvisorsLLC 17

  • 8/10/2019 General Growth Properties - 3 (1)

    18/43

    InconsistentComparisonofDebtCosts

    January21,2010 HovdeCapitalAdvisorsLLC 18

  • 8/10/2019 General Growth Properties - 3 (1)

    19/43

    WhyDoesPershingSquareCompareRateson

    Mortgage

    Debt

    to

    Rates

    on

    Unsecured

    Debt?

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    Thiscomparison

    is

    not

    applestoapples. When

    comparingmortgagedebtto

    mortgagedebt,SPGhas

    moreattractivelypriced

    mortgagedebt,

    with

    a

    weightedaveragerateof

    5.17% perpage46ofSPGs

    Q309supplementalfinancial

    report.

    Seenext

    page.

    HovdeCommentary

    19

  • 8/10/2019 General Growth Properties - 3 (1)

    20/43

    SPGsSecuredDebtIsLowerCost

    ThanGGPs

    January21,2010 HovdeCapitalAdvisorsLLC 20

    PershingSquareAnalysis*

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    Source:SPGQ309supplementalfinancialfiling,p.46.

    SPGActualBalanceSheetData

  • 8/10/2019 General Growth Properties - 3 (1)

    21/43

    SPGsUnsecuredDebtTradesatMoreAttractiveYields

    Than

    Even

    GGPs

    Secured

    Debt

    January21,2010 HovdeCapitalAdvisorsLLC

    *Source:Bloomberg,asof1/14/2010.

    SPGsunsecureddebtof

    comparablematurity

    to

    GGPssecureddebttrades

    ataLOWERyieldto

    maturity(4.59%),

    suggesting

    SPG

    could

    refinancethisdebtata

    morefavorablecostthan

    GGPsfinancing. In

    addition,GGPssecured

    debtrequires

    amortization.

    HovdeCommentary

    21

  • 8/10/2019 General Growth Properties - 3 (1)

    22/43

    Irreconcilable ValuationofDevelopment

    Assets

    January21,2010 HovdeCapitalAdvisorsLLC 22

  • 8/10/2019 General Growth Properties - 3 (1)

    23/43

    WeCannotReconcilePershingSquaresCalculationof

    Development

    Pipeline

    Assets

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    PershingSquarestatesthatitappliesa

    35%discounttotheseassets;however,

    perpages3335thecompanysQ309supplementalreport,theseassetstotal

    $1.05billion,whichwouldimplya

    valueof$653millionusinga35%

    discountas

    opposed

    to

    the

    $779

    millionPershingSquareusesinits

    analysis. Wasthisacalculator

    malfunction?

    HovdeCommentary

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page26.

    23

  • 8/10/2019 General Growth Properties - 3 (1)

    24/43

    PershingSquareAppliesa35%DiscounttoGGPs

    DevelopmentPipeline TheCompanyItself Thinks

    53%of

    These

    Assets

    May

    Need

    To

    Be

    Written

    Off

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis

    Ofthe$1.05billionofdevelopmentprojects,$536.6million(53%)

    aresignificantdeferreddevelopmentprojects,whichthecompany

    discussesin

    footnote

    (d)

    on

    page

    35

    of

    its

    Q3

    09

    supplemental.

    The

    footnotereads:Inlate2008,wesuspendedourElkGrove

    Promenade,TheShopsatSummerlinCentre(SM)andother

    developments.AsofSeptember30,2009,wehadincurred

    $459.7Mofdevelopmentcostsassociatedwiththese

    developments,withthemajorityofthecostsbeingincurred

    prior

    to

    suspension.

    We

    are

    currently

    obligated

    under

    existing

    contractualobligationstolocaljurisdictionsandprospective

    tenantstospendanadditional$23.8M.Adecisionabout

    whethertoproceedandcompletethesedevelopmentswill

    dependontheCompany'sliquidityposition,marketconditions

    andsuchcontractualobligations.Adecisiontoabandon

    completionofthesedevelopmentswouldlikelyresultinthe

    marketingfor

    sale

    of

    such

    project,

    potentially

    resulting

    in

    a

    writeoffofasubstantialportionofthecostsincurredtodate.

    (emphasisadded)

    HovdeCommentary

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page26.

    24

  • 8/10/2019 General Growth Properties - 3 (1)

    25/43

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis

    Of the $1.05 billion of development

    projects, $536.6 million (53%) aresignificant deferred development

    projects, which the company discusses in

    footnote (d) on page 35 of its Q309

    supplemental. If the company itself

    believes 53% of these assets may need tobe written off completely, does 35%

    seem like an appropriate way to discount

    this possibility? Assuming these

    deferred assets are written off, another

    $266 million would need to be

    subtracted.

    HovdeCommentary

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page26.

    25

    PershingSquareAppliesa35%DiscounttoGGPs

    DevelopmentPipeline TheCompanyItself Thinks

    53%of

    These

    Assets

    May

    Need

    To

    Be

    Written

    Off

  • 8/10/2019 General Growth Properties - 3 (1)

    26/43

    Irreconcilable ValuationofCash

    January21,2010 HovdeCapitalAdvisorsLLC 26

  • 8/10/2019 General Growth Properties - 3 (1)

    27/43

    WeJustDontKnowWhatElseToSayAboutThis

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    Everyonemakesmistakessometimes?Hovde

    Commentary

    Source:GGWPQQ309supplementalfinancialfiling.

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    27

  • 8/10/2019 General Growth Properties - 3 (1)

    28/43

    Irreconcilable ValuationofOtherAssets

    January21,2010 HovdeCapitalAdvisorsLLC 28

  • 8/10/2019 General Growth Properties - 3 (1)

    29/43

    WeCannotReconcilePershingSquaresCalculationof

    OtherAssets

    January21,2010 HovdeCapitalAdvisorsLLC

    PershingSquareAnalysis*

    *PershingSquareCapitalManagement,L.P.LLCADetailedResponsetoHovdesShortThesisonGeneralGrowthPropertiesDecember22,2009,page25.

    (1)Source:GGWPQform10Q93009,p.3.

    GGPsActualBalanceSheet(1)

    29

  • 8/10/2019 General Growth Properties - 3 (1)

    30/43

    BankruptcyRisks

    January21,2010 HovdeCapitalAdvisorsLLC 30

  • 8/10/2019 General Growth Properties - 3 (1)

    31/43

    BankruptcyRisks

    Astockpriceisnotnecessarilyanindicationofsolvency.

    Publiclytradedcomparablesarenottheonlyfactorsconsideredinabankruptcyvaluationanalysis;therefore,privatemarkettransactionswherecapratesaremuchhigherarelikelyto

    beconsidered

    in

    the

    analysis.

    WebelievetherelativeeaseofconsensusontheplanofemergencerelatedtosecuredcreditorsthusfarhasbeendrivenbythefactthatmuchofthedebtincludedinthisplanwasCMBSloans,wheretheserviceristypicallycontractuallyobligatedtoliquidateassetswithinaspecifiedperiodoftimeuponforeclosure,whichwouldlikelyleadtovaluedestruction.In

    addition,

    servicers

    have

    economic

    incentives

    not

    to

    foreclose

    on

    assets

    and

    risk

    losing

    fee

    income. Thisisincontrasttoothersecuredlendersandunsecuredlenders,whichcan(andoftenwantto)ownandoperateassetstomaximizerecoveryvaluesand,therefore,havemorenegotiatingleverage.

    AccordingtoCRTCapitalGroupLLC,postpetitioninterestonthebondsandtheunsecuredtermloancouldamounttonearly$500millionassumingemergencebyMay1,2010,which

    wouldfurther

    jeopardize

    any

    equity

    recovery

    (1).

    Webelieveunsecuredcreditorswouldbeoutoftheirmindstoallowthemselvestobeequitizedataninflatedvalueandhavetheirclaimdiluted. Webelievethecreditorsarelikelytorejectanyproposedplanvaluethatallowscurrentequityholderstoretainasignificantstakeinthecompany.

    January21,2010 HovdeCapitalAdvisorsLLC 31

    (1)Source:DottingtheI'sandCrossingtheT'sKevinStarke,CFA, CRTCapitalGroupLLC,12/28/09.

  • 8/10/2019 General Growth Properties - 3 (1)

    32/43

    BankruptcyRisks

    Inouropiniontimeisnotonequityholdersside: Thelongerthecompanyremainsinbankruptcy,themore

    difficultit

    becomes

    for

    the

    company

    to

    renew

    leases,

    attractnewtenants,anddemandbetterpricinginleasenegotiations.

    Thelongerthisdynamiccontinues,themoreextendedthedecline

    in

    the

    cash

    flow

    stream

    that

    will

    become

    embeddedinthecompanyovertime.

    GGPishighlyleveraged;therefore,smallchangesinNOIcanleadtosubstantialchangesinvalueandweakenschances

    for

    an

    equity

    recovery.

    Legalfees,otherbankruptcycosts,andunpaidinterestcontinuetoaccrue,erodinganypotentialequityrecovery.

    January21,2010 HovdeCapitalAdvisorsLLC 32

  • 8/10/2019 General Growth Properties - 3 (1)

    33/43

    RecentRetailandConsumerData

    January21,2010 HovdeCapitalAdvisorsLLC 33

  • 8/10/2019 General Growth Properties - 3 (1)

    34/43

    RecentRetailandConsumerDataConfirm

    Ongoing

    Weakness

    in

    Mall

    Fundamentals OveragerentsinGGPsNovemberoperatingstatementshowedan

    insignificantincreasefromOctober,confirmingourviewthatmanyretailersarelikelygeneratingsalesbelowthresholdlevelsnecessaryto

    generate

    significant

    levels

    of

    overage

    rents.

    (1)

    Consumercreditshoweditslargestcontractiononrecord,declining$17.5billioninthemonthofNovember.(2)

    Decemberretailsalesdeclined0.3%,missingexpectationsforanincrease.

    Traditionally

    mall

    based

    categories

    such

    as

    consumer

    electronicsandappliancesandmiscellaneousretailersshowedexceptionalweakness,falling2.6%and1.0%,respectively.(3)

    Footlocker(NYSE:FL)announcedplanstoclose117storesinJanuary

    2010.

    (4)

    WilliamsSonoma(NYSE:WSM)announceditplanstoreduceitssquarefootageby12%in2010andisactivelyrenegotiatingmorefavorableleasetermsfromlandlords.(5)

    January21,2010 HovdeCapitalAdvisorsLLC 34

    (1) GGWPQNovembermonthlyoperatingstatement. (2)FederalReserveBoardofGovernors,ConsumerCredit,1/8/2010. (3)USCENSUSBUREAUADVANCEMONTHLYSALESFORRETAILANDFOOD

    SERVICES,1/14/2010. (4)Companypressrelease,1/8/2010. (5)Companypressrelease,1/14/2010.

  • 8/10/2019 General Growth Properties - 3 (1)

    35/43

    Summary

    January21,2010 HovdeCapitalAdvisorsLLC 35

  • 8/10/2019 General Growth Properties - 3 (1)

    36/43

    Summary

    Basedontheforegoingpointsinthispresentationandothermaterialflawswehavehighlightedpreviously,webelievePershingSquaresanalysisisfactuallyinaccurateandmisleading,regardlessofones

    opinionof

    the

    company

    or

    potential

    outcome

    of

    the

    bankruptcy

    process.

    GiventhatPershingSquarehasarepresentativeonGGPsBoardofDirectors,howcanGGPsBoardofDirectorsallowPershingSquaretodisseminatesuchinaccurateandmisleadingdata?

    HowcaninvestorsblindlyfollowtherecommendationsofPershingSquarewithoutscrutinizingthefactualaccuracyofthesupportinganalysis,whichwehaveshowntobefaulty?

    Wecontinue

    to

    encourage

    institutional

    and

    retail

    investors

    in

    these

    typesofinvestmentstobewaryofselfinterestedthirdpartiespromotingstocksbasedoninaccurateandmisleadinganalysis. Weencourageinvestorstodotheirownanalysisandduediligenceandcheckthefactsofanypotentialinvestment.

    January21,2010 HovdeCapitalAdvisorsLLC 36

  • 8/10/2019 General Growth Properties - 3 (1)

    37/43

    WeBelieveOurAnalysisIsGenerousTowardstheCompany

    andThatItIsQuestionableWhetherThereWillBeValuefor

    CurrentShareholders

    Using

    Cap

    Rates

    We

    Think

    Are

    Too

    Low

    HovdeCapitalAdvisorsLLC 37

    (1)SeecalculationofNOIonpage30ofGeneralGrowthProperties,FoolsGold,HovdeCapitalAdvisors,LLC,December15,2009.

    (2)AnalysistakenfromTheBucksReboundBeginsHeredatedMay27,2009 PershingSquareCapitalManagement,L.P.(p.56),updatedforQ309financialstatements.(3)HovdeCapitalAdvisorsanalysisassumescashNOIof$2.0billionand,unlikePershingSquare,assumescashispaidoutin feestosecuredandunsecuredcreditors.

    January21,2010

    Assumes 10% Decline in NOI (1)

    Pershing Square Analysis Framework (2)

    ($ in millions, except per share data) Low High

    Cash NOI $ 2,000 $ 2,000

    Cap Rate 8.5% 7.5%

    Implied Value of GGP's REIT 23,529 26,667

    Pro Rata for JVs:Less: Total Debt (28,174) (28,174)

    Less: Preferred Debt (121) (121)

    Less: Other Liabilities (1,766) (1,766)

    Plus: Cash (3) - -

    Plus: Other Assets 1,448 1,448

    Plus: Development Pipeline 653 653

    Implied Equity Value $ (4,431) $ (1,294)

    Per Share $ (13.86) $ (4.05)

  • 8/10/2019 General Growth Properties - 3 (1)

    38/43

    WeBelieveOurAnalysisIsGenerousTowardstheCompany

    andThatItIsQuestionableWhetherThereWillBeValuefor

    CurrentShareholders

    Using

    Cap

    Rates

    We

    Think

    Are

    Too

    Low

    January21,2010 38HovdeCapitalAdvisorsLLC

    Assumedconversionprice: $ 5.00 $ 6.00 $ 7.00 $ 8.00 $ 3.00 $ 4.00 $ 5.00 $ 6.00

    (1) Seecalculation

    on

    page

    24

    of

    General

    Growth

    Properties,

    Fools

    Gold,

    Hovde

    Capital

    Advisors,

    LLC,

    December

    15,

    2009.Assumes

    unsecured

    debt

    would

    require

    amoderate

    discount

    to

    convert,

    although

    it

    isquestionableinourviewwhethertherewillbeanyvalueforexistingshareholdersgiventhatwebelievethevalueofthedebtexceedsthatoftheassets.

    (2) Assumes cash is paid out to creditors in forbearance fees and reimbursement of legal expenses.

    Best Case Assumes Conversion and No

    Decline in NOI (1)Realistic Case - Assumes Conversion and No

    Decline in NOI (1)

    ($ in millions, except per share data) Conversion Price Range $5-$8 Conversion Price Range $3-$6

    LTM Cash NOI $ 2,200 $ 2,200 $ 2,200 $ 2,200 $ 2,200 $ 2,200 $ 2,200 $ 2,200

    Cap Rate 7.5% 7.5% 7.5% 7.5% 8.5% 8.5% 8.5% 8.5%

    Implied Value of GGP's REIT 29,333 29,333 29,333 29,333 25,882 25,882 25,882 25,882

    Pro Rata for JVs:

    Less: Total Debt (21,174) (21,174) (21,174) (21,174) (21,174) (21,174) (21,174) (21,174)

    Less: Preferred Debt (121) (121) (121) (121) (121) (121) (121) (121)

    Less: Other Liabilities (1,766) (1,766) (1,766) (1,766) (1,766) (1,766) (1,766) (1,766)

    Plus: Cash (2) - - - - - - - -

    Plus: Other Assets 1,448 1,448 1,448 1,448 1,448 1,448 1,448 1,448

    Plus: Development Pipeline 653 653 653 653 653 653 653 653

    Implied Equity Value $ 8,373 $ 8,373 $ 8,373 $ 8,373 $ 4,922 $ 4,922 $ 4,922 $ 4,922

    Per Share $ 4.87 $ 5.63 $ 6.34 $ 7.01 $ 1.86 $ 2.38 $ 2.86 $ 3.31

  • 8/10/2019 General Growth Properties - 3 (1)

    39/43

    CommercialRealEstateValuesHave

    Dropped43%

    Since

    the

    Peak

    in

    2007

    January21,2010 HovdeCapitalAdvisorsLLC 39

    Source:Moodys/REALCommercialPropertyIndex,RealCapital

    Analytics.

    Applying the Moodys/Real Commercial Property Index Data to General

    Growths balance sheet implies a substantial equity value shortfall based

    on todays asset values. While we appreciate there are certain assets that

    have been held for a long period of time, we would note that roughly half

    the companys total assets were acquired in the Rouse acquisition near

    peak cycle prices.

    General Growth Implied Market Value Analysis

    ($millions)

    As of 12/31/2007 CalculationTotal Assets 28,814,319 ( A )

    Accumulated Depreciation 3,605,199 ( B )

    Total Liabilities 26,884,779 ( C )

    Stockholders Equity 1,456,696 ( D )

    Adjusted Total Assets 32,419,518 ( E ) = ( A ) + (B )

    Adjusted Stockholders Equity 5,061,895 ( F ) = ( B ) + ( D )

    Mark-to-Market Adjusted Total Assets 18,479,125 ( G ) = ( E ) * (1 - 43%)

    Total Liabilities 26,884,779 ( C )

    Implied Market Value of Equity (8,405,654) = ( G ) - ( C )

    HovdeAnalysis

    Hovde

    Commentary

    Balancesheetdataasof12/31/07perGGPSECfilingsform10K.

  • 8/10/2019 General Growth Properties - 3 (1)

    40/43

    Appendix

    January21,2010 HovdeCapitalAdvisorsLLC 40

  • 8/10/2019 General Growth Properties - 3 (1)

    41/43

    ReferenceMaterialsandResources

    CommercialRealEstateFundamentalResearchandData(actualprivatemarketdata

    depictingthedeterioratingtrendsinretailrentalratesandoccupancyaswellas

    decliningcommercialrealestateassetprices)

    www.cbre.comCBRichardEllis(nationalandregionaloccupancy,leasing,anddemographictrends)

    www.colliers.comColliersInternational(nationalandregionaloccupancy,leasing,anddemographictrends)

    www.reis.comReis(marketdataonoccupancy,supply,absorption,etc.)

    www.costar.comCoStarGroup

    (property

    level

    data

    on

    occupancy,

    rental

    rates,

    etc.)

    www.rcanalytics.comRealCapitalAnalytics(comprehensiveCREtransactionaldatabase)

    http://www.pwc.com/us/en/assetmanagement/realestate/index.jhtml PricewaterhouseCoopers(comprehensiveCREmarketdata,surveys,andforecasts)

    PublicREIT

    Company

    Data(financial

    statements

    and

    operational

    data)

    http://www.sec.gov/edgar/searchedgar/companysearch.html publiccompanyfilings

    www.ggp.com GeneralGrowthswebsitewithlinkstosupplementalfinancialreports

    www.simon.com SimonPropertyGroupswebsitewithlinkstosupplementalfinancialreports

    January21,2010 HovdeCapitalAdvisorsLLC 41

    http://www.cbre.com/http://www.colliers.com/http://www.reis.com/http://www.costargroup.com/http://www.rcanalytics.com/http://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.sec.gov/edgar/searchedgar/companysearch.htmlhttp://www.ggp.com/http://www.simon.com/http://www.simon.com/http://www.ggp.com/http://www.sec.gov/edgar/searchedgar/companysearch.htmlhttp://www.pwc.com/us/en/asset-management/real-estate/index.jhtmlhttp://www.rcanalytics.com/http://www.costargroup.com/http://www.reis.com/http://www.colliers.com/http://www.cbre.com/
  • 8/10/2019 General Growth Properties - 3 (1)

    42/43

    Disclosures

    January21,2010 HovdeCapitalAdvisorsLLC 42

  • 8/10/2019 General Growth Properties - 3 (1)

    43/43

    Disclosures

    FundsadvisedbyHovdeCapitalAdvisors,LLCand/oroneofitsprincipalshaveestablishedshortpositionsinthecommonstockofGeneralGrowthProperties(OTC:GGWPQ)and

    WilliamsSonoma(NYSE:WSM).Theirpositionsinthesestocksandothersmaychange

    withoutfurther

    notice.

    NeitherthefundsadvisedbyoranyaffiliatesofHovdeCapitalAdvisors,LLCholdpositionsinanycompaniesmentionedinthisdocumentotherGeneralGrowthPropertiesandWilliams

    Sonoma.

    The

    opinions

    and

    views

    expressed

    in

    this

    document

    and

    the

    analysis

    set

    forth

    herein

    may

    changeandHovdeCapitalAdvisors,LLCisnotundertakingtoupdateitsopinions,viewsor

    analysis.

    Althoughthefactualinformationcontainedinthisdocumentisbelievedtobeaccurate,HovdeCapitalAdvisors,LLCdoesnotwarrantitsaccuracyorcompleteness.

    Thisdocument

    is

    not

    intended

    to

    be,

    and

    should

    not

    be

    construed

    as,

    investment

    advice

    or

    a

    recommendationtobuyortosellanysecurity.