Exhibit 99.1

For Immediate Release:

 

Media Contact:		Investor Contact:
Marty Richmond		Samir Khanal
Vice President Marketing and Corporate Communications		Senior Director of Investor Relations
216.755.5500		216.755.5500
mrichmond@ddr.com		skhanal@ddr.com

DDR REPORTS A 9% INCREASE IN OPERATING FFO PER DILUTED SHARE

TO $0.25 FOR THE QUARTER ENDED JUNE 30, 2012

BEACHWOOD, OHIO, July 31, 2012 – DDR Corp. (NYSE: DDR) today announced operating results for the second quarter ended June 30, 2012.

SIGNIFICANT SECOND QUARTER ACTIVITY

 

•

Generated Operating FFO of $0.25 per diluted share, an increase of 9% compared to second quarter of 2011

 

•

Executed 426 new leases and renewals for 2.7 million square feet

 

•

Increased the portfolio leased rate 40 basis points sequentially to 94.1% at June 30, 2012 from 93.7% at March 31, 2012 and 110 basis points year-over-year from 93.0% at June 30, 2011

 

•

Including the assets acquired on June 20, 2012 in the Blackstone joint venture, the revised portfolio leased rate at June 30, 2012 was 93.7%

 

•

Generated positive leasing spreads, with new leases up 10.7% at 100% ownership and 22.2% on a pro rata basis, and renewals up 6.1% at 100% ownership and 5.8% on a pro rata basis; blended spreads were up 6.8% at 100% ownership and 8.3% on a pro rata basis

 

•

Generated same store net operating income growth of 3.9% at 100% ownership and 3.1% on a pro rata basis

 

•

Completed $70 million in acquisitions of two prime shopping centers

 

•

Completed $80.5 million of non-prime asset sales, of which DDR’s pro rata share of the proceeds was $75.1 million

 

•

Closed on a new unconsolidated joint venture with an affiliate of The Blackstone Group L.P. for $1.4 billion that acquired 46 previously managed but unowned shopping centers

 

•

Issued 23.8 million common shares for gross proceeds of $315 million to fund the Company’s share of the Blackstone joint venture and other prime asset acquisitions

“We are very pleased with the consistency of our financial and operating performance in a very volatile macroeconomic environment. We expect this progress to continue as our portfolio exhibits a high level of resilience and growth,” commented DDR’s president and chief executive officer, Daniel B. Hurwitz.

FINANCIAL HIGHLIGHTS

The Company’s second quarter Operating Funds From Operations applicable to common shareholders (“Operating FFO”) increased to $71.6 million, or $0.25 per diluted share, before $6.5 million of net adjustments, which compares to $64.4 million, or $0.23 per diluted share, before $11.9 million of net adjustments for the prior-year comparable period. The increase in Operating FFO for the three-month period ended June 30, 2012, as compared to the same period in 2011, is primarily due to organic growth and the acquisition of nine shopping center assets in 2011 and 2012 partially offset by asset dispositions.

Funds From Operations applicable to common shareholders (“FFO”) for the three-month period ended June 30, 2012, increased to $78.1 million, or $0.27 per diluted share, which compares to FFO of $52.6

---

million, or $0.19 per diluted share, for the prior-year comparable period. The increase in FFO for the three-month period ended June 30, 2012, as compared to the same period in 2011, is primarily due to the gain on change in control of interests related to the Company’s acquisition of two assets from an unconsolidated joint venture partially offset by the loss on debt extinguishment related to the Company’s repurchase of a portion of its 9.625% unsecured notes in 2012.

FFO for the six-month period ended June 30, 2012 was $137.8 million, or $0.49 per diluted share, which compares to FFO of $145.5 million, or $0.45 per diluted share, for the prior-year comparable period. The decrease in FFO for the six-month period ended June 30, 2012, as compared to the same period in 2011, is primarily due to the same factors impacting FFO as explained above in addition to the effect of the valuation adjustment associated with the warrants that were exercised in full for cash in the first quarter of 2011.

Net loss applicable to common shareholders for the three-month period ended June 30, 2012, was $44.5 million, or $0.16 per diluted share, which compares to net loss of $26.9 million, or $0.10 per diluted share, for the prior-year comparable period. Net loss applicable to common shareholders for the six-month period ended June 30, 2012, was $66.5 million, or $0.24 per diluted share, which compares to net loss of $2.1 million, or $0.09 per diluted share, for the prior-year comparable period. The increase in net loss applicable to common shareholders for the three- and six-month periods ended June 30, 2012, as compared to the same periods in 2011, is primarily due to the same factors impacting FFO as explained above as well as an increase in impairment charges in the second quarter of 2012.

LEASING & PORTFOLIO OPERATIONS

The following results for the three-month period ended June 30, 2012, highlight continued strong leasing activity throughout the portfolio:

 

•

Executed 200 new leases aggregating 0.9 million square feet and 226 renewals aggregating approximately 1.8 million square feet

 

•

The portfolio leased rate was 94.1% at June 30, 2012, as compared to 93.7% at March 31, 2012 and 93.0% at June 30, 2011 on a comparable basis

 

•

The portfolio leased rate at June 30, 2012, including the 46 assets acquired on June 20, 2012 by the Blackstone joint venture, was 93.7%

 

•

On a cash basis, rental rates for new leases increased by 10.7% at 100% ownership and 22.2% on a pro rata basis, and renewals by 6.1% at 100% ownership and 5.8% on a pro rata basis. Overall, blended spreads were up 6.8% at 100% ownership and 8.3% on a pro rata basis.

 

•

Same store net operating income (“NOI”) increased by 3.9% at 100% ownership for the three-month period ended June 30, 2012 as compared to the prior-year comparable period and 3.1% on a pro rata basis

 

•

Total portfolio average annualized base rent per occupied square foot as of June 30, 2012 was $13.80, as compared to $13.46 at June 30, 2011

ACQUISITIONS & FINANCINGS

In June 2012, affiliates of the Company and The Blackstone Group L.P. (“Blackstone”) closed a joint venture which acquired a portfolio of 46 shopping centers previously owned by EPN Group. An affiliate of Blackstone owns 95% of the common equity of the joint venture, and the remaining 5% interest is

---

owned by an affiliate of the Company. The transaction is valued at approximately $1.4 billion. The joint venture assumed approximately $635 million of senior non-recourse debt and entered into an additional $320 million of non-recourse debt with a five-year term. In addition, the Company funded the joint venture with $150 million in preferred equity with a fixed distribution rate of 10%, as well as its $17 million common equity funding. The Company will continue to provide leasing and property management services and will have the right of first offer to acquire 10 of the assets under specified conditions. The Company funded its investment with proceeds from the equity forward sale agreements entered into in January 2012 and settled in June 2012 for net proceeds of $231.2 million.

In April 2012, the Company acquired its unconsolidated joint venture partner’s 50% ownership interest in two prime power centers located in Portland, Oregon and Phoenix, Arizona for an aggregate purchase price of $70 million. Tanasbourne Town Center in Portland, Oregon, is a large-format power center totaling 566,000 square feet. The shopping center is anchored by national tenants including Target, Nordstrom Rack, Bed Bath & Beyond, Ross Dress For Less, Michaels, Old Navy and Petco. Arrowhead Crossing in Phoenix, Arizona, is a large-format power center totaling 412,000 square feet. The shopping center is anchored by national tenants including Nordstrom Rack, DSW, T.J.Maxx, HomeGoods, Staples and Hobby Lobby. The Company funded its $70 million investment with proceeds from the issuance of 4.8 million common shares at an average price of $14.64 per share through its at-the-market common equity program. At closing, approximately $104 million of mortgage debt was repaid and the two assets are part of the Company’s large unencumbered pool. The Company recorded an aggregate gain of approximately $39.3 million in connection with the step-up of its investment basis to fair value due to the change in control that occurred.

In June 2012, the Company issued $300 million aggregate principal amount of 4.625% senior unsecured notes due July 2022. Proceeds from the issuance were used to repay the 5.375% senior unsecured notes with an aggregate principal amount of $223.5 million at par scheduled to mature in October 2012 and repay amounts outstanding on the revolving credit facilities.

During the three- and six-month periods ended June 30, 2012, the Company repurchased $34.5 million and $60.0 million, respectively, aggregate principal amount of its outstanding 9.625% senior unsecured notes with a maturity date of March 2016 at a premium to par, resulting in a loss on debt retirement of $7.9 million and $13.5 million, respectively.

On August 1, 2012, the Company expects to issue $200.0 million of its newly designated 6.50% Class J cumulative redeemable preferred shares at a price of $25.00 per depositary share. In addition, in July 2012, the Company announced the redemption of its 7.50% Class I cumulative redeemable preferred shares at a redemption of price of $25.00 per depositary share plus accrued and unpaid dividends of $0.1875 per depositary share. The proceeds from the issuance of the Class J shares are expected to be primarily used to redeem the Class I shares, which is expected to close on August 20, 2012.

DISPOSITIONS

The Company sold 15 consolidated assets, aggregating approximately 2.1 million square feet, in the second quarter of 2012, generating gross proceeds of approximately $60.4 million. In addition, the Company sold $13.3 million of consolidated non-income producing assets. The Company recorded an aggregate net gain of approximately $8.4 million related to asset sales in the second quarter of 2012.

In the second quarter of 2012, the Company’s unconsolidated joint ventures sold one asset generating gross proceeds of approximately $6.8 million, of which the Company’s proportionate share was $1.4 million. The aggregate gain on sale in the second quarter of 2012 was approximately $0.2 million, of which the Company’s proportionate share was immaterial.

---

2012 GUIDANCE

There has been no change in Operating FFO per share guidance since the last update provided on May 1, 2012. The Company continues to estimate Operating FFO for 2012 between $1.00 and $1.04 per diluted share.

NON-GAAP DISCLOSURES

FFO is a supplemental non-GAAP financial measurement used as a standard in the real estate industry and a widely accepted measure of real estate investment trust (“REIT”) performance. Management believes that FFO and Operating FFO provide additional indicators of the financial performance of a REIT. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group. Neither FFO nor Operating FFO represents cash generated from operating activities in accordance with generally accepted accounting principles (“GAAP”), is necessarily indicative of cash available to fund cash needs and should be considered as an alternative to net income computed in accordance with GAAP as an indicator of the Company’s operating performance or as an alternative to cash flow as a measure of liquidity.

FFO is defined and calculated by the Company as net income, adjusted to exclude: (i) preferred share dividends, (ii) gains and losses from disposition of depreciable real estate property, which are presented net of taxes, (iii) impairment charges on depreciable real estate property and related investments, (iv) extraordinary items and (iv) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income from joint ventures and equity income from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company calculates Operating FFO by excluding the non-operating charges and gains described above. The Company computes FFO in accordance with the NAREIT definition as affirmed by NAREIT on October 31, 2011. Other real estate companies may calculate FFO and Operating FFO in a different manner. FFO excluding the net non-operating items detailed above is useful to investors as the Company removes these charges and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. A reconciliation of net income (loss) to FFO and Operating FFO is presented in the financial highlights section of the Company’s quarterly supplement.

SAFE HARBOR

DDR considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company’s expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, local conditions such as oversupply of space or a reduction in demand for real estate in the area; competition from other available space; dependence on rental income from real property; the loss of, significant downsizing of or bankruptcy of a major tenant; constructing properties or expansions that produce a desired yield on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements or our failure to satisfy conditions to the completion of these arrangements; the success of our capital recycling strategy; and the finalization of the financial statements for the three-month period ended June 30, 2012. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the

---

Company’s Form 10-K for the year ended December 31, 2011, as amended. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

ABOUT DDR

DDR is an owner and manager of 459 value-oriented shopping centers representing 117 million square feet in 39 states, Puerto Rico and Brazil. The Company’s assets are concentrated in high barrier-to-entry markets with stable populations and high growth potential and its portfolio is actively managed to create long-term shareholder value. DDR is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol DDR. Additional information about the company is available at www.ddr.com.

CONFERENCE CALL INFORMATION & SUPPLEMENTAL MATERIALS

A copy of the Company’s Supplemental Financial/Operational package is available to all interested parties upon request to Samir Khanal, at the Company’s corporate office, 3300 Enterprise Parkway, Beachwood, Ohio 44122 or at www.ddr.com.

The Company will hold its quarterly conference call tomorrow, August 1, 2012, at 10:00 a.m. Eastern Daylight Time. To participate, please dial 866.202.4367 (domestic), or 617.213.8845 (international) at least ten minutes prior to the scheduled start of the call. When prompted, provide the passcode: 41337639. Access to the live call and replay will also be available through the Company’s website. The replay will be available through August 8, 2012.

---

DDR Corp.

Financial Highlights

(In Thousands)

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Revenues:
Minimum rents (A)		$	133,861			$	124,703			$	263,735			$	249,193
Percentage and overage rents (A)			655				734				2,110				2,488
Recoveries from tenants			42,158				41,757				85,021				85,212
Ancillary and other property income			6,713				6,792				12,817				13,604
Management, development and other fee income			11,222				11,891				22,976				23,642
Other (B)			134				1,049				714				2,170
			194,743				186,926				387,373				376,309
Expenses:
Operating and maintenance			30,979				33,810				64,377				68,227
Real estate taxes			25,631				25,195				50,779				49,950
Impairment charges (C)			80,227				811				82,363				4,667
General and administrative			19,131				17,979				38,144				47,357
Depreciation and amortization			63,561				52,888				122,977				105,080
			219,529				130,683				358,640				275,281
Other income (expense):
Interest income			2,328				2,419				4,168				5,218
Interest expense (D)			(54,617	)			(56,239	)			(110,587	)			(112,633	)
Loss on debt retirement, net (E)			(7,892	)			—				(13,495	)			—
Gain on equity derivative instruments			—				—				—				21,926
Other expense, net (F)			(3,657	)			(6,347	)			(5,259	)			(5,007	)
			(63,838	)			(60,167	)			(125,173	)			(90,496	)
(Loss) income before earnings from equity method investments and other items			(88,624	)			(3,924	)			(96,440	)			10,532
Equity in net income of joint ventures (G)			3,232				16,567				11,480				18,541
Impairment of joint venture investments (C)			—				(1,636	)			(560	)			(1,671	)
Gain on change in control of interests (H)			39,348				981				39,348				22,710
Tax expense of taxable REIT subsidiaries and state franchise and income taxes			(371	)			(392	)			(549	)			(718	)
(Loss) income from continuing operations			(46,415	)			11,596				(46,721	)			49,394
Income (loss) from discontinued operations (I)			3,801				(27,175	)			(11,439	)			(28,733	)
(Loss) income before gain on disposition of real estate			(42,614	)			(15,579	)			(58,160	)			20,661
Gain on disposition of real estate, net of tax			5,234				2,310				5,899				1,449
Net (loss) income			(37,380	)			(13,269	)			(52,261	)			22,110
Income attributable to non-controlling interests			(120	)			(114	)			(296	)			(181	)
Net (loss) income attributable to DDR		$	(37,500	)		$	(13,383	)			(52,557	)			21,929
Write-off of preferred share original issuance costs			—				(6,402	)			—				(6,402	)
Preferred dividends			(6,967	)			(7,085	)			(13,934	)			(17,653	)
Net loss applicable to common shareholders		$	(44,467	)		$	(26,870	)		$	(66,491	)		$	(2,126	)
Funds From Operations (“FFO”):
Net loss applicable to common shareholders		$	(44,467	)		$	(26,870	)		$	(66,491	)		$	(2,126	)
Depreciation and amortization of real estate investments			61,697				54,919				120,144				108,723
Equity in net income of joint ventures (G)			(3,232	)			(16,567	)			(11,480	)			(18,541	)
Impairment of depreciable joint venture investments			—				—				560				35
Joint ventures’ FFO (G)			12,633				14,781				26,618				29,528
Non-controlling interests (OP Units)			48				16				96				32
Impairment of depreciable real estate assets, net of non-controlling interests			54,714				20,256				72,054				22,239
(Gain) loss on disposition of depreciable real estate, net			(3,320	)			6,021				(3,680	)			5,621
FFO applicable to common shareholders			78,073				52,556				137,821				145,511
Non-operating items, net (J)			(6,461	)			11,864				597				(17,901	)
Operating FFO		$	71,612			$	64,420			$	138,418			$	127,610
Earnings per share – Diluted (K)		$	(0.16	)		$	(0.10	)		$	(0.24	)		$	(0.09	)
Funds From Operations – Diluted (K)		$	0.27			$	0.19			$	0.49			$	0.45
Operating Funds From Operations – Diluted (K)		$	0.25			$	0.23			$	0.49			$	0.47

---

DDR Corp.

Financial Highlights

(In thousands)

 

Selected Balance Sheet Data

 

		June 30, 2012				December 31, 2011
Assets:
Real estate and rental property:
Land		$	1,839,912			$	1,844,125
Buildings			5,424,300				5,461,122
Fixtures and tenant improvements			406,988				379,965
			7,671,200				7,685,212
Less: Accumulated depreciation			(1,573,528	)			(1,550,066	)
			6,097,672				6,135,146
Land held for development and construction in progress			580,553				581,627
Real estate held for sale, net			502				2,290
Real estate, net			6,678,727				6,719,063
Investments in and advances to joint ventures			562,413				353,907
Cash			18,505				41,206
Restricted cash			23,791				30,983
Notes receivable, net			62,498				93,905
Receivables, including straight-line rent, net			103,788				117,463
Other assets, net			134,226				112,898
		$	7,583,948			$	7,469,425
Liabilities & Equity:
Indebtedness:
Revolving credit facilities		$	5,895			$	142,421
Unsecured debt			1,977,512				2,139,718
Unsecured term loan			250,000				—
Mortgage and other secured debt			1,862,378				1,822,445
			4,095,785				4,104,584
Dividends payable			40,852				29,128
Other liabilities			226,183				257,821
Total liabilities			4,362,820				4,391,533
Preferred shares			375,000				375,000
Common shares			30,135				27,711
Paid-in-capital			4,437,806				4,138,812
Accumulated distributions in excess of net income			(1,627,030	)			(1,493,353	)
Deferred compensation obligation			13,824				13,934
Accumulated other comprehensive income			(30,875	)			(1,403	)
Less: Common shares in treasury at cost			(12,731	)			(15,017	)
Non-controlling interests			34,999				32,208
Total equity			3,221,128				3,077,892
		$	7,583,948			$	7,469,425

---

DDR Corp.

Financial Highlights

 

(A)	The increase in base and percentage rental revenues for the six-month period ended June 30, 2012 is as follows (in millions):

 

		Increase (Decrease)
Comparable portfolio properties		$	2.4
Acquisition of shopping centers			11.7
Development or redevelopment properties			(1.5	)
		$	12.6

Revenue resulting from the recognition of straight-line rents, including discontinued operations, is as follows (in millions):

 

		Six-Month Periods Ended June 30,
		2012				2011
Straight-line rents		$	1.7			$	0.1

 

(B)	Other revenues were comprised of the following (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Lease termination fees		$	—			$	0.8			$	0.5			$	1.3
Financing fees			—				0.2				—				0.6
Other miscellaneous			0.1				—				0.2				0.3
		$	0.1			$	1.0			$	0.7			$	2.2

 

(C)	The Company recorded impairment charges on the following (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Land held for development		$	6.4			$	—			$	6.4			$	—
Undeveloped land			19.1				—				19.1				3.9
Assets marketed for sale			54.7				0.8				56.9				0.8
Total continuing operations			80.2				0.8				82.4				4.7
Sold assets or assets held for sale			—				19.4				15.2				21.4
Total discontinued operations			—				19.4				15.2				21.4
Joint venture investments			—				1.6				0.6				1.6
Total impairment charges		$	80.2			$	21.8			$	98.2			$	27.7

 

(D)	The Company recorded the following in connection with its outstanding convertible debt (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Non-cash interest expense related to amortization of the debt discount		$	2.5			$	3.8			$	5.7			$	7.6

---

DDR Corp.

Financial Highlights

 

(E)	For the three and six months ended June 30, 2012, the Company repurchased $34.5 million and $60.0 million, respectively, of its 9.625% unsecured senior notes at a premium to par value.

 

(F)	Other income (expenses) were comprised of the following (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Litigation-related expenses		$	(0.8	)		$	(1.2	)		$	(1.6	)		$	(2.2	)
Loss on sale of mezzanine note receivable			—				(5.0	)			—				(5.0	)
Debt extinguishment costs, net			(0.4	)			—				(0.6	)			(0.2	)
Settlement of lease liability obligation			—				—				—				2.6
Transaction and other expenses			(2.5	)			(0.1	)			(3.1	)			(0.2	)
		$	(3.7	)		$	(6.3	)		$	(5.3	)		$	(5.0	)

 

(G)	At June 30, 2012 and 2011, the Company had investments in joint ventures, excluding consolidated joint ventures, in 215 and 183 shopping center properties, respectively.

 

(H)

In the second quarter of 2012, the Company acquired its partners’ 50% interest in two shopping centers. The Company accounted for this transaction as a step acquisition. Due to the change in control that occurred, the Company recorded an aggregate gain associated with the acquisition related to the difference between the Company’s carrying value and fair value of the previously held equity interest.

 

(I)	The operating results related to assets classified as discontinued operations are summarized as follows (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Revenues from operations		$	1.7			$	12.6			$	5.8			$	26.5
Operating expenses			0.3				5.2				2.4				11.0
Impairment charges			—				19.4				15.2				21.4
Interest, net			0.4				3.7				1.3				7.6
Depreciation and amortization			0.4				4.2				1.6				8.2
Total expenses			1.1				32.5				20.5				48.2
Income (loss) before disposition of real estate			0.6				(19.9	)			(14.7	)			(21.7	)
Gain (loss) on disposition of real estate, net			3.2				(7.3	)			3.3				(7.0	)
Income (loss) from discontinued operations		$	3.8			$	(27.2	)		$	(11.4	)		$	(28.7	)

---

DDR Corp.

Financial Highlights

 

(J)	The charges and gains excluded from Operating FFO for the three- and six-month periods ended June 30, 2012 and 2011, respectively, are summarized as follows (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Non-cash impairment charges – non-depreciable consolidated assets		$	25.5			$	—			$	25.5			$3.8
Loss on debt retirement, net			7.9				—				13.5			—
Other expense (income), net – litigation costs, debt extinguishment costs, lease liability settlement gain, transaction and other expenses			3.7				6.3				5.4			5.0
Equity in net income of joint ventures – currency adjustments, transaction and other expenses			0.9				(0.4	)			1.0			(0.8)
Non-cash impairment of joint venture investments on non-depreciable assets			—				1.6				—			1.6
Gain on disposition of non-depreciable real estate (land), net			(5.2	)			(1.0	)			(5.5	)		—
Executive separation charge			—				—				—			10.7
Non-cash gain on equity derivative instruments (Otto Family warrants)			—				—				—			(21.9)
Non-cash gain on change in control of interests			(39.3	)			(1.0	)			(39.3	)		(22.7)
Non-cash write off of preferred share original issuance costs			—				6.4				—			6.4
Total adjustments from FFO to Operating FFO		$	(6.5	)		$	11.9			$	0.6					$	(17.9	)

---

DDR Corp.

Financial Highlights

 

(K)	The Company’s per share information is as follows:

 

		At June 30,
		2012				2011
Common shares outstanding			301.3				276.6
OP Units outstanding (“OP Units”)			0.4				0.4

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Earnings per common share:
Basic		$	(0.16	)		$	(0.10	)		$	(0.24	)		$	(0.01	)
Diluted		$	(0.16	)		$	(0.10	)		$	(0.24	)		$	(0.09	)
Basic – average shares outstanding			280.4				274.3				277.8				265.1
Diluted – average shares outstanding			280.4				276.1				277.8				269.2
Dividends Declared:		$	0.12			$	0.04			$	0.24			$	0.08
FFO per share:
Basic		$	0.28			$	0.19			$	0.49			$	0.54
Diluted		$	0.27			$	0.19			$	0.49			$	0.45
Weighted average common shares outstanding			282.6				276.2				279.9				267.2
Assumed conversion of OP Units			0.4				0.4				0.4				0.4
FFO Weighted average common shares and OP Units – Basic			283.0				276.6				280.3				267.6
Assumed conversion of dilutive securities			2.6				1.8				2.5				4.1
FFO Weighted average common shares and OP Units – Diluted			285.6				278.4				282.8				271.7
Operating FFO:
Diluted		$	0.25			$	0.23			$	0.49			$	0.47
Operating FFO Weighted average common shares and OP Units – Diluted			285.6				278.4				282.8				271.7

---

DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

(In Thousands)

Combined condensed income statements

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Revenues:
Minimum rents (A)		$	123,221			$	123,811			$	245,417			$	244,312
Percentage and overage rents			600				808				1,082				1,565
Recoveries from tenants			26,790				28,316				54,126				58,934
Other			23,846				22,801				43,558				39,302
			174,457				175,736				344,183				344,113
Expenses:
Operating and maintenance			52,024				41,516				91,270				80,770
Real estate taxes			18,205				18,548				36,152				37,628
Impairment charges (B)			6,877				—				7,717				—
			77,106				60,064				135,139				118,398
Net operating income			97,351				115,672				209,044				225,715
Depreciation and amortization of real estate investments			45,117				45,841				87,957				93,094
Interest expense			61,961				56,327				120,143				113,312
(Loss) income before other items			(9,727	)			13,504				944				19,309
Income tax expense			(6,239	)			(11,386	)			(12,268	)			(17,530	)
(Loss) income from continuing operations			(15,966	)			2,118				(11,324	)			1,779
Discontinued operations:
Income (loss) from operations (B)			17				137				(355	)			(213	)
Gain on debt forgiveness			—				2,976				—				2,976
Gain on disposition, net			247				22,756				107				21,893
(Loss) income before gain on disposition of assets			(15,702	)			27,987				(11,572	)			26,435
(Loss) gain on disposition of assets, net			(750	)			—				13,102				—
Net (loss) income		$	(16,452	)		$	27,987			$	1,530			$	26,435
Non-controlling interests			(4,600	)			(2,619	)			(13,534	)			(4,994	)
Net (loss) income attributable to unconsolidated joint ventures		$	(21,052	)		$	25,368			$	(12,004	)		$	21,441
Net income at DDR’s ownership interests (C)		$	3,171			$	16,532			$	13,351			$	20,439
FFO at DDR’s ownership interests (D)		$	12,633			$	14,781			$	26,618			$	29,528

---

DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

(In thousands)

 

Combined condensed balance sheets

 

		June 30, 2012				December 31, 2011
Land		$	1,637,535			$	1,400,469
Buildings			5,255,495				4,334,097
Fixtures and tenant improvements			209,608				189,940
			7,102,638				5,924,506
Less: Accumulated depreciation			(828,212	)			(808,352	)
			6,274,426				5,116,154
Land held for development and construction in progress (E)			163,821				239,036
Real estate, net			6,438,247				5,355,190
Cash and restricted cash			440,293				308,008
Receivables, including straight-line rent, net			102,514				108,038
Other assets, net			323,692				177,251
		$	7,304,746			$	5,948,487
Mortgage debt (F)		$	4,573,716			$	3,742,241
Notes and accrued interest payable to DDR			140,752				100,470
Other liabilities			256,332				214,370
			4,970,800				4,057,081
Redeemable preferred equity			150,000				—
Accumulated equity			2,183,946				1,891,406
		$	7,304,746			$	5,948,487

---

DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

 

(A)	Revenue resulting from the recognition of straight-line rents, including discontinued operations, is as follows (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Straight-line rents		$	1.1			$	1.2			$	2.0			$	2.6
DDR’s proportionate share			0.2				0.3				0.4				0.7

 

(B)	For the three- and six-month periods ended June 30, 2012, impairment charges were recorded primarily on assets that are in the process of being marketed for sale of which the Company’s proportionate share was not material.

 

(C)	Adjustments to the Company’s share of joint venture equity in net income primarily is related to basis differences impacting amortization and depreciation, impairment charges and (loss) gain on dispositions as follows (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Net loss		$	—			$	—			$	(1.9	)		$	(1.9	)

 

(D)	FFO and Operating FFO from unconsolidated joint ventures are summarized as follows (in millions):

 

		Three-Month Periods Ended June 30,								Six-Month Periods Ended June 30,
		2012				2011				2012				2011
Net (loss) income attributable to unconsolidated joint ventures		$	(21.1	)		$	25.4			$	(12.0	)		$	21.4
Depreciation and amortization of real estate investments			44.1				45.2				89.4				93.1
Impairment of depreciable real estate assets			6.9				—				8.2				—
Loss (gain) on sale of depreciable real estate			0.5				(22.8	)			(13.2	)			(21.9	)
FFO		$	30.4			$	47.8			$	72.4			$	92.6
FFO at DDR ownership interests		$	12.6			$	14.8			$	26.6			$	29.5
Operating FFO at DDR’s ownership interests (1)		$	13.5			$	14.4			$	27.6			$	28.7
DDR joint venture distributions received, net (2)		$	11.9			$	18.8			$	16.4			$	45.7

 

(1)	Excluded from Operating FFO is the Company’s proportionate share of net charges related to foreign currency adjustments, transaction costs and gain on debt forgiveness as disclosed earlier in this press release.

 

(2)	Includes loan repayments in 2011 of $22.4 million from the Company’s unconsolidated joint venture which has assets located in Brazil.

---

DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

 

(E)	Land held for development and construction in progress consists of the following (in millions):

 

		June 30, 2012				December 31, 2011
Company’s proportionate share		$	53.5			$	75.9

 

(F)	Mortgage debt consists of the following (in millions):

 

		June 30, 2012				December 31, 2011
Company’s proportionate share		$	811.1			$	772.9
Non-recourse debt included above for which the Company has written its investment down to zero and is receiving no allocation of income, loss or FFO			47.8				48.1