TAUBMAN CENTERS INC
10-Q, 1996-08-13
REAL ESTATE INVESTMENT TRUSTS
Previous: UNIROYAL TECHNOLOGY CORP, 10-Q, 1996-08-13
Next: HYPERION 1997 TERM TRUST INC, DEF 14A, 1996-08-13



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    Form 10-Q


                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                      For the Quarter Ended: June 30, 1996
                           Commission File No. 1-11530


                              Taubman Centers, Inc.
             (Exact name of registrant as specified in its charter)


             Michigan                                    38-2033632
             (State or other jurisdiction of       (I.R.S. Employer
             incorporation or organization)     Identification No.)

    200 East Long Lake Road, Bloomfield Hills, Michigan  48304
    (Address of principal executive offices)        (Zip Code)

                                 (810) 258-6800
    (Registrant's telephone number, including area code)


      Indicate by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

      Yes  X   .  No     .


      As of August 12, 1996,  there were  outstanding  44,098,113  shares of the
Company's common stock, par value $0.01 per share.


<PAGE>



                          PART 1. FINANCIAL INFORMATION


Item 1. Financial Statements.

The following  financial  statements of Taubman Centers,  Inc. (the Company) are
provided pursuant to the requirements of this item. The financial  statements of
The Taubman Realty Group Limited Partnership (TRG) are also provided.



                          INDEX TO FINANCIAL STATEMENTS

TAUBMAN CENTERS, INC.

Balance Sheet as of December 31, 1995 and June 30, 1996.................  2
Statement of Operations for the three months ended June 30, 1995 and 1996 3
Statement of Operations for the six months ended June 30, 1995 and 1996.  4
Statement of Cash Flows for the six months ended June 30, 1995 and 1996.  5
Notes to Financial Statements...........................................  6



THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

Consolidated Balance Sheet as of December 31, 1995 and June 30, 1996....  10
Consolidated Statement of Operations for the three months ended
  June 30, 1995 and 1996................................................  11
Consolidated Statement of Operations for the six months ended
  June 30, 1995 and 1996................................................  12
Consolidated Statement of Cash Flows for the six months ended
  June 30, 1995 and 1996................................................  13
Notes to Consolidated Financial Statements..............................  14


                                       -1-

<PAGE>



                              TAUBMAN CENTERS, INC.

                                  BALANCE SHEET
                        (in thousands, except share data)


                                                  December 31      June 30
                                                  -----------      -------
                                                     1995           1996
                                                     ----           ----


Assets:
 Investment in TRG (Note 2)                        $307,190       $296,790
 Cash and cash equivalents                            7,886          8,077
 Other assets                                                          162
                                                   --------       --------
                                                   $315,076       $305,029
                                                   ========       ========
Liabilities:
 Accounts payable and accrued liabilities          $    348       $    417
 Dividends payable                                    9,710          9,702
                                                   --------       --------
                                                   $ 10,058       $ 10,119
Commitments and Contingencies (Note 4)

Shareowners' Equity (Note 3)
 Common Stock                                      $    441       $    441
 $0.01 par value, 250,000,000 shares authorized,
  44,134,913 and 44,098,113 issued and outstanding
  at December 31, 1995 and June 30, 1996
 Additional paid-in capital                         386,680        386,332
 Dividends in excess of net income                  (82,103)       (91,863)
                                                   --------       --------
                                                   $305,018       $294,910
                                                   --------       --------
                                                   $315,076       $305,029
                                                   ========       ========






















                       See notes to financial statements.


                                       -2-

<PAGE>



                              TAUBMAN CENTERS, INC.

                             STATEMENT OF OPERATIONS
                        (in thousands, except share data)





                                               Three Months Ended June 30
                                               --------------------------
                                                    1995         1996
                                                    ----         ----


Income:
  Equity in TRG's income before
    extraordinary items (Note 2)                   $4,148         $4,583
  Interest and other                                   78             65
                                                   ------         ------
                                                   $4,226         $4,648
                                                   ------         ------

Operating Expenses:
  General and administrative                       $  191         $  188
  Management fee                                       62             62
                                                   ------         ------
                                                   $  253         $  250
                                                   ------         ------

Income before extraordinary items                  $3,973         $4,398
Equity in TRG's extraordinary items (Note 2)         (781)
                                                   ------         ------
Net Income                                         $3,192         $4,398
                                                   ======         ======

Earnings per common share:
  Income before extraordinary items                $  .09         $  .10
  Extraordinary items                                (.02)
                                                   ------         ------
  Net Income                                       $  .07         $  .10
                                                   ======         ======

Cash dividends declared per common share           $  .22         $  .22
                                                   ======         ======

Weighted average number of common
  shares outstanding                           44,213,128     44,098,113
                                               ==========     ==========















                       See notes to financial statements.


                                       -3-

<PAGE>



                              TAUBMAN CENTERS, INC.

                             STATEMENT OF OPERATIONS
                        (in thousands, except share data)




                                                Six Months Ended June 30
                                                ------------------------
                                                   1995          1996
                                                   ----          ----


Income:
  Equity in TRG's income before
    extraordinary items (Note 2)                  $ 8,737       $ 9,997
  Interest and other                                  185           133
                                                  -------       -------
                                                  $ 8,922       $10,130
                                                  -------       -------

Operating Expenses:
  General and administrative                      $   372       $   363
  Management fee                                      125           125
                                                  -------       -------
                                                  $   497       $   488
                                                  -------       -------

Income before extraordinary items                 $ 8,425       $ 9,642
Equity in TRG's extraordinary items (Note 2)         (781)
                                                  -------       -------
Net Income                                        $ 7,644       $ 9,642
                                                  =======       =======

Earnings per common share:
  Income before extraordinary items               $   .19       $   .22
  Extraordinary items                                (.02)
                                                  -------       -------
  Net Income                                      $   .17       $   .22
                                                  =======       =======

Cash dividends declared per common share          $   .44       $   .44
                                                  =======       =======

Weighted average number of common
  shares outstanding                           44,337,908    44,104,672
                                               ==========    ==========
















                       See notes to financial statements.


                                       -4-

<PAGE>



                              TAUBMAN CENTERS, INC.

                             STATEMENT OF CASH FLOWS
                                 (in thousands)




                                                   Six Months Ended June 30
                                                   ------------------------
                                                      1995          1996
                                                      ----          ----


Cash Flows From Operating Activities:
  Income before extraordinary items                    $ 8,425      $ 9,642
  Adjustments to reconcile income before extraordinary
    items to net cash provided by operating activities:
  Increase (decrease) in accounts payable and
    other liabilities                                      (83)          69
  Increase in other assets                                 (80)        (162)
                                                       -------      -------
Net Cash Provided By Operating Activities              $ 8,262      $ 9,549
                                                       -------      -------

Cash Flows Provided by Investing Activities
  Distributions from TRG in excess of income before
    extraordinary items                                $11,660      $10,400
                                                       -------      -------

Cash Flows From Financing Activities:
  Cash dividends                                      $(19,568)    $(19,411)
  Purchases of stock (Note 3)                           (3,851)        (347)
                                                      --------     --------
Net Cash Used in Financing Activities                 $(23,419)    $(19,758)
                                                      --------     --------
Net Increase (Decrease) In Cash                       $ (3,497)    $    191

Cash and Cash Equivalents at Beginning of Period        11,000        7,886
                                                      --------     --------

Cash and Cash Equivalents at End of Period            $  7,503     $  8,077
                                                      ========     ========


















                       See notes to financial statements.


                                       -5-

<PAGE>



                              TAUBMAN CENTERS, INC.

                          NOTES TO FINANCIAL STATEMENTS
                         Six months ended June 30, 1996



Note 1 - Interim Financial Statements

  The unaudited interim financial  statements should be read in conjunction with
the audited  financial  statements  and related notes  included in the Company's
Annual Report on Form 10-K for the year ended  December 31, 1995. In the opinion
of management, all adjustments (consisting only of normal recurring adjustments)
necessary for a fair  presentation  of the financial  statements for the interim
periods  have been made.  The results for  interim  periods are not  necessarily
indicative of the results for a full year.


Note 2 - Investment in TRG

  The  Company's  investment  in TRG at  December  31,  1995 and  June 30,  1996
consists of a 35.10%  managing  general  partnership  interest (see Note 5). Net
income and  distributions  are allocable to the general and limited TRG partners
in accordance with their percentage ownership.

  The  excess  of  the  Company's  cost  of  its  investment  in  TRG  over  its
proportionate  share of TRG's  accumulated  deficiency in assets at December 31,
1995 and June 30, 1996 was $448.6 million and $444.8 million,  respectively. The
Company's proportionate share of TRG's income before extraordinary items for the
three  months  ended June 30, 1995 and 1996 was $6.1  million and $6.5  million,
respectively,  reduced by $1.9 million in both periods representing  adjustments
arising from the Company's  additional basis in TRG's net assets.  The Company's
proportionate  share of TRG's  income  before  extraordinary  items  for the six
months  ended  June 30,  1995 and 1996 was  $12.9  million  and  $13.8  million,
respectively,  reduced by $4.2 million and $3.8  million,  respectively  in both
periods representing  adjustments arising from the Company's additional basis in
TRG's  net  assets.  In the  second  quarter  of 1995,  the  Company  recognized
extraordinary charges to income related to TRG's prepayment of debt.


                                       -6-

<PAGE>


                              TAUBMAN CENTERS, INC.
                   NOTES TO FINANCIAL STATEMENTS -- (Continued)

  TRG's  summarized  balance  sheet and results of  operations  information  (in
thousands) are presented below,  followed by information  about TRG's beneficial
interest in the  operations of its  unconsolidated  joint  ventures.  Beneficial
interest is calculated  based on TRG's  ownership  interest in each of the joint
ventures.
                                                 December 31     June 30
                                                 -----------     -------
                                                    1995          1996
Assets:
  Properties                                     $  926,207   $  972,006
     Accumulated depreciation and amortization      200,440      212,784
                                                 ----------   ----------
                                                 $  725,767   $  759,222
  Other assets                                       78,589       75,621
                                                 ----------   ----------
                                                 $  804,356   $  834,843
                                                 ==========   ==========
Liabilities:
  Unsecured notes payable                        $  632,575   $  632,651
  Mortgage notes payable                            160,496      160,269
  Other notes payable                               162,178      217,841
  Capital lease obligation                           14,418       23,287
  Accounts payable and other liabilities             82,603       72,106
  Distributions in excess of net income of
    unconsolidated joint ventures                   154,933      150,281
                                                 ----------   ----------
                                                 $1,207,203   $1,256,435
Accumulated deficiency in assets                   (402,847)    (421,592)
                                                 ----------   ----------
                                                 $  804,356   $  834,843
                                                 ==========   ==========

                                             Three Months        Six Months
                                            Ended June 30      Ended June 30
                                            -------------      -------------
                                           1995       1996    1995       1996
                                           ----       ----    ----       ----

Revenues                                 $55,602   $59,817   $109,087   $119,549

Operating costs other than interest
  and depreciation and amortization      $27,226   $28,449   $ 52,257   $ 55,252
Interest expense                          16,037    17,238     31,069     34,340
Depreciation and amortization              7,769     8,378     15,759     16,700
                                         -------   -------   --------   --------
                                         $51,032   $54,065   $ 99,085   $106,292
                                         -------   -------   --------   --------
Equity in income before extraordinary
  items of unconsolidated joint ventures  12,690    12,748     26,718     26,111
                                         -------    -------  --------   --------
Income before extraordinary items        $17,260   $18,500   $ 36,720   $ 39,368
Extraordinary items                       (2,225)              (2,225)
                                         -------   -------   --------   --------
Net Income                               $15,035   $18,500   $ 34,495   $ 39,368
                                         =======   =======   ========   ========

                                              Three Months       Six Months
                                             Ended June 30      Ended June 30
                                             -------------      -------------
                                            1995       1996    1995      1996
                                            ----       ----    ----      ----
TRG's beneficial interest in
 unconsolidated joint ventures' operations: 
   Revenues less recoverable and
    other operating expenses              $23,328   $22,434   $47,810   $45,751
  Interest expense                         (7,430)   (6,762)  (14,559)  (13,934)
  Depreciation and amortization            (3,208)   (2,924)   (6,533)   (5,706)
                                          -------   -------   -------   -------
 Income before extraordinary items        $12,690   $12,748   $26,718   $26,111
                                          =======   =======   =======   =======


                                       -7-

<PAGE>


                              TAUBMAN CENTERS, INC.
                   NOTES TO FINANCIAL STATEMENTS -- (Continued)




Note 3 - Purchases of Common Stock

  The  Company's  Board of Directors  has  authorized  the purchase of up to 750
thousand shares of the Company's common stock in the open market.  The stock may
be purchased from time to time as market  conditions  warrant.  In the first six
months of 1996,  the Company  purchased 36.8 thousand  shares for  approximately
$0.3 million.  As of June 30, 1996, the Company had purchased a cumulative total
of 491.8  thousand  shares of its common stock for  approximately  $4.7 million.
Funding for the purchases was provided by excess cash that otherwise  would have
been invested in cash equivalents.

Note 4 - Commitments and Contingencies

  At the time of the Company's  initial public offering (IPO) and acquisition of
its  interest  in TRG,  the Company  entered  into an  agreement  with A. Alfred
Taubman  and the  General  Motors  Hourly-Rate  Employes  Pension  Trust and the
General Motors  Salaried  Employes  Pension Trust (the GM Trusts),  each of whom
indirectly owns an interest in TRG,  whereby each has the annual right to tender
to the Company units of partnership interest in TRG (provided that the aggregate
value is at least $50  million)  and cause the Company to purchase  the tendered
interests at a purchase price based on a market  valuation of the Company on the
trading  date  immediately  preceding  the date of the tender  (the Cash  Tender
Agreement).  The Company  will have the option to pay for these  interests  from
available  cash,  borrowed  funds or from the  proceeds  of an  offering  of the
Company's  common  stock.  Generally,  the  Company  expects  to  finance  these
purchases  through the sale of new shares of its stock.  The tendering  partners
will bear the  costs of sale.  Any  proceeds  of the  offering  in excess of the
purchase  price  will be for the  sole  benefit  of the  Company.  At A.  Alfred
Taubman's  election,  his  family  and  Robert  C.  Larson  and his  family  may
participate  in tenders.  The GM Trusts will be entitled to receive  from TRG an
amount  (not to  exceed  $10.9  million  in the  aggregate  over the term of the
Partnership) equal to 5.5% of the amounts that the Company pays to the GM Trusts
under the Cash Tender Agreement.

  Based on a market  value at December  31, 1995 and June 30, 1996 of $10.00 and
$11.125 per common share,  the aggregate  value of interests in TRG which may be
tendered under the Cash Tender Agreement was approximately $743 million and $825
million,  respectively.  Purchase of these interests would result in the Company
owning an additional 59% interest in TRG.

  The Company has made a continuing,  irrevocable  offer to all present  holders
(other than certain  excluded  holders,  including A. Alfred  Taubman and the GM
Trusts),  assignees of all present holders,  those future holders of partnership
interests in TRG as the Company may, in its sole direction,  agree to include in
the  continuing  offer,  and all  existing  and  future  optionees  under  TRG's
incentive  option plan (described  below) to exchange shares of common stock for
partnership  interests in TRG (the  Continuing  Offer).  The number of shares of
common stock to be  exchanged  is based on a market  valuation of the Company on
the  trading  date  immediately  preceding  the date of  exchange.  The offer is
subject  to certain  restrictions  relating  to the  minimum  value of  interest
exchanged and ownership limitations.



                                       -8-

<PAGE>


                              TAUBMAN CENTERS, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (Continued)



  The GM Trusts and the AT&T  Master  Pension  Trust are able to sell  shares of
common stock that they acquired in connection  with the IPO through a registered
offering.  Pursuant to a registration rights agreement with the Company, each of
the Trusts has the annual  right to cause the Company to register  and  publicly
sell their  shares of common stock  (provided  that the shares have an aggregate
value of at least $50 million and subject to certain  other  restrictions).  The
annual right is deemed to be exercised if they initiate or participate in a sale
pursuant to the Cash Tender Agreement,  as described above. All expenses of such
a  registration  are to be borne by the  Company,  other  than the  underwriting
discounts or selling commissions, which will be borne by the exercising party.

  Currently,  4,500  units of  partnership  interest  may be issued  under TRG's
incentive  option plan for employees of The Taubman Company Limited  Partnership
(the Manager).  The Manager,  which is approximately  99% beneficially  owned by
TRG,  provides  various  administrative,   management,   accounting,  shareowner
relations,  and other services to the Company and TRG. The exercise price of all
outstanding  options  is  equal  to fair  market  value  on the  date of  grant.
Incentive options generally become exercisable to the extent of one-third of the
units on each of the third, fourth and fifth anniversaries of the date of grant.
Options expire ten years from the date of grant. Under the Continuing Offer, one
unit of  partnership  interest would be  exchangeable  for  approximately  2,000
shares of the Company's  common stock at June 30, 1996.  There were  outstanding
options for 4,119  units and 4,110  units as of  December  31, 1995 and June 30,
1996,  respectively,  with  exercise  prices  ranging  from $18  thousand to $27
thousand per unit. Options for nine units were canceled in the second quarter of
1996.  As of December  31, 1995 and June 30,  1996,  options for 1,195 and 1,336
units,  respectively,  were  exercisable  with an  exercise  price  range of $22
thousand to $27 thousand per unit.

Note 5 - Subsequent Events

  In July 1996, TRG completed transactions that resulted in it acquiring the 75%
interest in Fairlane Town Center,  previously held by a joint venture
partner.  In  connection  with  the  transactions,  TRG  issued  3,096  units of
partnership  interest to the joint venture partner.  The units are exchangeable,
after one year, for  approximately  6.1 million shares of TCI common stock. As a
result,  the  Company's  ownership of TRG decreased  from 35.10% to 33.47%.  The
Company  expects  that the  acquisition  will have an  immaterial  effect on the
Company's net income in 1996, and would have had an immaterial effect in 1995.



                                       -9-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

                           CONSOLIDATED BALANCE SHEET
                                 (in thousands)



                                                  December 31     June 30
                                                  -----------     -------
                                                     1995          1996
                                                     ----          ----

Assets:
  Properties                                     $  926,207    $  972,006
    Accumulated depreciation and amortization       200,440       212,784
                                                 ----------    ----------
                                                 $  725,767    $  759,222

  Cash and cash equivalents                          16,836        15,294
  Accounts and notes receivable, less allowance
    for doubtful accounts of $381 and $566
    in 1995 and 1996                                 14,192        15,115
  Accounts receivable from related parties            5,234         4,869
  Deferred charges and other assets                  42,327        40,343
                                                 ----------    ----------
                                                 $  804,356    $  834,843
                                                 ==========    ==========

Liabilities:
  Unsecured notes payable                        $  632,575    $  632,651
  Mortgage notes payable                            160,496       160,269
  Other notes payable                               162,178       217,841
  Capital lease obligation                           14,418        23,287
  Accounts payable and other liabilities             82,603        72,106
  Distributions in excess of net income of
    unconsolidated Joint Ventures (Note 3)          154,933       150,281
                                                 ----------    ----------
                                                 $1,207,203    $1,256,435

Commitments and Contingencies (Note 5)

Accumulated deficiency in assets                   (402,847)     (421,592)
                                                 ----------    ----------
                                                 $  804,356    $  834,843
                                                 ==========    ==========
Allocation of accumulated deficiency in assets:
  General Partners                               $ (322,346)   $ (337,345)
  Limited Partners                                  (80,501)      (84,247)
                                                 ----------    ----------
                                                 $ (402,847)   $ (421,592)
                                                 ===========   ==========











                       See notes to financial statements.


                                      -10-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

                      CONSOLIDATED STATEMENT OF OPERATIONS
                        (in thousands, except units data)




                                                 Three Months Ended June 30
                                                 --------------------------
                                                      1995         1996
                                                      ----         ----

Revenues:
 Minimum rents                                      $31,803      $34,760
 Percentage rents                                     1,111        1,425
 Expense recoveries                                  18,642       18,653
 Other                                                2,712        3,074
 Revenues from management, leasing
   and development services                           1,334        1,905
                                                    -------       ------
                                                    $55,602      $59,817
                                                    -------      -------

Operating Costs:
 Recoverable expenses                               $15,684      $15,430
 Other operating                                      5,348        6,375
 Management, leasing and development
   services                                             865        1,124
 General and administrative                           5,329        5,520
 Interest expense                                    16,037       17,238
 Depreciation and amortization                        7,769        8,378
                                                    -------      -------
                                                    $51,032      $54,065
                                                    -------      -------
Income before equity in income of unconsolidated
   Joint Ventures and before extraordinary
   items                                            $ 4,570      $ 5,752
Equity in income before extraordinary items
   of unconsolidated Joint Ventures (Note 3)         12,690       12,748
                                                    -------      -------
Income before extraordinary items                   $17,260      $18,500
Extraordinary items (Note 6)                         (2,225)
                                                    -------      -------
Net Income                                          $15,035      $18,500
                                                    =======      =======

Allocation of net income:
  General Partners                                  $12,031      $14,803
  Limited Partners                                    3,004        3,697
                                                    -------      -------
                                                    $15,035      $18,500
                                                    =======      =======

Earnings per Unit of Partnership Interest:
  Income before extraordinary items                 $   272      $   291
  Extraordinary items                                   (35)
                                                    -------      -------
  Net Income                                        $   237      $   291
                                                    =======      =======

Weighted Average Number of Units of
 Partnership Interest Outstanding                    63,521       63,521
                                                    =======      =======


                       See notes to financial statements.


                                      -11-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

                      CONSOLIDATED STATEMENT OF OPERATIONS
                        (in thousands, except units data)



                                                 Six Months Ended June 30
                                                 ------------------------
                                                    1995          1996
                                                    ----          ----

Revenues:
 Minimum rents                                    $ 63,199      $ 69,523
 Percentage rents                                    2,277         2,452
 Expense recoveries                                 35,943        38,260
 Other                                               5,030         5,608
 Revenues from management, leasing
    and development services                         2,638         3,706
                                                  --------      --------
                                                  $109,087      $119,549
                                                  --------      --------

Operating Costs:
 Recoverable expenses                             $ 29,886      $ 31,016
 Other operating                                    10,374        11,594
 Management, leasing and development
    services                                         1,646         2,369
 General and administrative                         10,351        10,273
 Interest expense                                   31,069        34,340
 Depreciation and amortization                      15,759        16,700
                                                  --------      --------
                                                  $ 99,085      $106,292
                                                  --------      --------
Income before equity in income of unconsolidated
   Joint Ventures and before extraordinary
   items                                          $ 10,002      $ 13,257
Equity in income before extraordinary items
   of unconsolidated Joint Ventures (Note 3)        26,718        26,111
                                                  --------      --------
Income before extraordinary items                 $ 36,720      $ 39,368
Extraordinary items (Note 6)                        (2,225)
                                                  --------      --------
Net Income                                        $ 34,495      $ 39,368
                                                  ========      ========

Allocation of net income:
  General Partners                                $ 27,602      $ 31,501
  Limited Partners                                   6,893         7,867
                                                  --------      --------
                                                  $ 34,495      $ 39,368
                                                  ========      ========

Earnings per Unit of Partnership Interest:
  Income before extraordinary items               $    578      $    620
  Extraordinary items                                  (35)
                                                  --------      --------
  Net Income                                      $    543      $    620
                                                  ========      ========

Weighted Average Number of Units of
 Partnership Interest Outstanding                   63,521        63,521
                                                  ========      ========




                       See notes to financial statements.


                                      -12-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                 (in thousands)

                                                     Six Months Ended June 30
                                                     ------------------------
                                                         1995         1996
                                                         ----         ----

Cash Flows From Operating Activities:
  Income before extraordinary items                     $ 36,720   $ 39,368
  Adjustments to reconcile income before extraordinary
  items to net cash provided by operating activities:
   Depreciation and amortization                          15,759     16,700
   Income before extraordinary items in excess of
    distributions from unconsolidated Joint Ventures      (1,371)
   Provision for losses on accounts receivable               552      1,025
   Amortization of deferred financing costs                1,173      1,141
   Other                                                   1,321        371
   Gain on sale of land                                                (322)
   Increase (decrease) in cash attributable to
    changes in assets and liabilities:
     Receivables, deferred charges and other assets       (4,037)    (1,360)
     Accounts payable and other liabilities               (5,991)   (10,095)
                                                        --------   --------
Net Cash Provided By Operating Activities               $ 44,126   $ 46,828
                                                        --------   --------

Cash Flows From Investing Activities:
  Purchase of Paseo Nuevo (Note 2)                                 $(37,196)
  Additions to properties                               $(25,873)   (10,609)
  Proceeds from sale of land                                            686
  Contributions to unconsolidated Joint Ventures                     (4,187)
  Distributions from unconsolidated Joint Ventures
   in excess of income before extraordinary items                     5,613
                                                        --------   --------
Net Cash Used In Investing Activities                   $(25,873)  $(45,693)
                                                        --------   --------

Cash Flows From Financing Activities:
  Debt proceeds                                         $155,386   $ 55,663
  Debt payments                                          (13,154)      (227)
  Extinguishment of debt                                (105,827)
  Debt issuance costs                                     (1,200)
  Cash distributions                                     (58,113)   (58,113)
                                                        --------   --------
Net Cash Used In Financing Activities                   $(22,908)  $ (2,677)
                                                        --------   --------
Net Decrease In Cash                                    $ (4,655)  $ (1,542)
Cash and Cash Equivalents at Beginning of Period          10,709     16,836
                                                        --------   --------

Cash and Cash Equivalents at End of Period              $  6,054   $ 15,294
                                                        ========   ========


Interest on mortgage notes and other loans paid during the six months ended June
30, 1995 and 1996, net of amounts  capitalized of $4,491 and $2,294, was $29,708
and $32,506, respectively.


                       See notes to financial statements.


                                      -13-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         Six months ended June 30, 1996

Note 1 - Interim Financial Statements

  The Taubman Realty Group Limited  Partnership  (TRG) engages in the ownership,
operation,   management,  leasing,  acquisition,   development,   redevelopment,
expansion,  financing  and  refinancing  of  regional  retail  shopping  centers
(Taubman Shopping Centers) and interests therein. Taubman Centers, Inc. (TCI) is
the managing  general  partner of TRG.  GMPTS Limited  Partnership,  TG Partners
Limited Partnership and Taub-Co Management, Inc. are also general partners.

  The unaudited interim financial  statements should be read in conjunction with
the audited  financial  statements  and related  notes  included in TRG's Annual
Report on Form 10-K for the year ended  December  31,  1995.  In the  opinion of
management,  all adjustments  (consisting only of normal recurring  adjustments)
necessary for a fair  presentation  of the financial  statements for the interim
periods  have been made.  The results for  interim  periods are not  necessarily
indicative of the results for a full year.

Note 2 - Acquisition

  In June 1996,  TRG  acquired the Paseo Nuevo  shopping  center  (Paseo  Nuevo)
located in Santa Barbara,  California. Paseo Nuevo is a 463,000 square foot open
air center, with 137,000 square feet of mall tenant area. The Center is anchored
by Macy's and Nordstrom. TRG borrowed under its existing lines of credit to fund
the $37 million purchase price. The Center is owned subject to two participating
ground leases with remaining terms of  approximately  70 years.  The acquisition
was  recorded  at fair  value.  The  operating  results of Paseo Nuevo have been
consolidated  in TRG's  financial  statements  from the  acquisition  date.  TRG
expects the acquisition to have an immaterial  effect on net income in 1996. The
pro forma effect of the acquisition on 1995 net income is also immaterial.



                                      -14-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

Note 3 - Investments in Joint Ventures

  Certain  Taubman  Shopping  Centers are partially owned through joint ventures
(Joint  Ventures).  TRG is also the  managing  general  partner  of these  Joint
Ventures. TRG's interest in each Joint Venture is as follows:

                                                                    TRG's %
                                                                   Ownership
                                                                     as of
 Joint Venture                        Taubman Shopping Center    June 30, 1996
 -----------------------------------------------------------------------------

 Arizona Mills, L.L.C.                Arizona Mills                  35%
                                      (under construction)
 Fairfax Associates                   Fair Oaks                      50
 Fairlane Town Center                 Fairlane Town Center           25 (Note 7)
 Lakeside Mall Limited Partnership    Lakeside                       50
 Rich-Taubman Associates              Stamford Town Center           50
 Taubman-Cherry Creek
   Limited Partnership                Cherry Creek                   50
 Taubman MacArthur Associates         MacArthur Center
   Limited Partnership                (under construction)           70
 Twelve Oaks Mall Limited Partnership Twelve Oaks Mall               50
 West Farms Associates                Westfarms                      79
 Woodfield Associates                 Woodfield                      50
 Woodland                             Woodland                       50

  Arizona  Mills,  L.L.C.,  a joint venture in which TRG has a 35% interest,  is
developing Arizona Mills in Tempe,  Arizona.  The value super regional center is
expected to open in 1997. Taubman MacArthur  Associates Limited  Partnership,  a
joint venture in which TRG has a 70% interest , is developing  MacArthur  Center
in Norfolk, Virginia. MacArthur Center is expected to open in 1998.


                                      -15-

<PAGE>


                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

  TRG reduces its investment in Joint Ventures to eliminate intercompany profits
on sales of services that are  capitalized by the Joint  Ventures.  As a result,
the  carrying  value of TRG's  investment  in Joint  Ventures is less than TRG's
share of the deficiency in assets reported in the combined  balance sheet of the
Unconsolidated  Joint  Ventures by $4.8 million and $6.6 million at December 31,
1995 and at June 30, 1996,  respectively.  These  differences are amortized over
the useful lives of the related assets.

  Combined  balance  sheet and results of operations  information  are presented
below  (in  thousands)  for all Joint  Ventures,  followed  by TRG's  beneficial
interest in the combined information. Beneficial interest is calculated based on
TRG's ownership interest in each of the Joint Ventures.

                                                     December 31     June 30
                                                     -----------     -------
                                                        1995          1996
                                                        ----          ----

 Assets:
   Properties, net                                   $ 373,803     $ 411,043
   Other assets                                        109,668        81,413
                                                     ---------     ---------
                                                     $ 483,471     $ 492,456
                                                     =========     =========

 Liabilities and partners' accumulated
  deficiency in assets:
    Debt                                             $ 741,121     $ 739,601
    Other liabilities                                   50,227        45,734
    TRG accumulated deficiency in assets              (150,117)     (143,713)
    Joint Venture Partners' accumulated
     deficiency in assets                             (157,760)     (149,166)
                                                     ---------     ---------
                                                     $ 483,471     $ 492,456
                                                     =========     =========

 TRG accumulated deficiency in assets (above)        $(150,117)    $(143,713)
 Elimination of intercompany profit                     (4,816)       (6,568)
                                                     ---------     ---------
 Distributions in excess of net income
  of unconsolidated Joint Ventures                   $(154,933)    $(150,281)
                                                     =========     =========


                                             Three Months          Six Months
                                             Ended June 30        Ended June 30
                                             -------------        -------------
                                            1995       1996      1995      1996
                                            ----       ----      ----      ----

Revenues                                   $68,770  $68,680   $138,959  $138,712
Recoverable and other operating expenses   $26,414  $27,444   $ 52,665  $ 54,929
Interest expense                            14,339   13,607     28,054    27,457
Depreciation and amortization                6,385    6,226     12,943    11,899
                                           -------  -------   --------  --------
Total operating costs                      $47,138  $47,277   $ 93,662  $ 94,285
                                           -------  -------   --------  --------
Income before extraordinary items          $21,632  $21,403   $ 45,297  $ 44,427
Extraordinary items                           (624)               (624)
                                           -------  -------   --------  --------
Net income                                 $21,008  $21,403   $ 44,673  $ 44,427
                                           =======  =======   ========  ========

Net income attributable to TRG             $10,733  $11,073   $ 23,028  $ 23,114
Extraordinary items attributable to TRG        493                 493
Realized intercompany profit                 1,464    1,675      3,197     2,997
                                           -------  -------   --------  --------
Equity in income before extraordinary items
  of unconsolidated Joint Ventures         $12,690  $12,748   $ 26,718  $ 26,111
                                           =======  =======   ========  ========



                                      -16-
<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

                                             Three Months         Six Months
                                             Ended June 30       Ended June 30
                                             -------------       -------------
                                            1995       1996     1995      1996
                                            ----       ----     ----      ----
TRG's beneficial interest
 in unconsolidated Joint Ventures' operations:
  Revenues less recoverable and other
   operating expenses                      $23,328  $ 22,434  $47,810  $ 45,751
  Interest expense                          (7,430)   (6,762) (14,559)  (13,934)
  Depreciation and amortization             (3,208)   (2,924)  (6,533)   (5,706)
                                           -------  --------  -------  --------
  Income before extraordinary items        $12,690  $ 12,748  $26,718  $ 26,111
                                           =======  ========  =======  ========

Note 4 - Beneficial Interest in Debt and Interest Expense

  TRG's  beneficial  interest in the debt,  capitalized  interest,  and interest
expense (net of capitalized interest) of TRG, its consolidated  subsidiaries and
its unconsolidated Joint Ventures is summarized as follows:

                                            TRG's Share     TRG's        TRG's
                                     Joint   of Joint   Consolidated  Beneficial
                                   Ventures  Ventures   Subsidiaries   Interest
                                   ---------------------------------------------
Debt as of:
   December 31, 1995               $741,121   $390,680   $  955,249   $1,345,929
   June 30, 1996                    739,601    390,021    1,010,761    1,400,782

Capitalized interest:
   Six months ended June 30, 1995  $  1,676   $    869   $    4,491   $    5,360
   Six months ended June 30, 1996     2,222      1,545        2,294        3,839

Interest expense 
   (Net of capitalized interest):
   Six months ended June 30, 1995  $ 28,054   $ 14,559   $   31,069   $   45,628
   Six months ended June 30, 1996    27,457     13,934       34,340       48,274

Note 5 - Incentive Option Plan

  TRG has an incentive  option plan for  employees  of the  Manager.  Currently,
4,500 units of  partnership  interest may be issued under the plan. The exercise
price of all  outstanding  options is equal to fair market  value on the date of
grant. Incentive options generally become exercisable to the extent of one-third
of the units on each of the third, fourth and fifth anniversaries of the date of
grant.  Options expire ten years from the date of grant.  There were outstanding
options for 4,119  units and 4,110  units as of  December  31, 1995 and June 30,
1996,  respectively,  with  exercise  prices  ranging  from $18  thousand to $27
thousand per unit. Options for nine units were canceled in the second quarter of
1996.  As of December  31, 1995 and June 30,  1996,  options for 1,195 and 1,336
units,  respectively,  were  exercisable  with an  exercise  price  range of $22
thousand to $27 thousand per unit.

Note 6 - Extinguishment of debt

  In the second  quarter of 1995,  TRG  recognized  an  extraordinary  charge to
income of approximately  $2.2 million relating to the  extinguishment of debt of
TRG and a Joint Venture, consisting primarily of prepayment penalties.




                                      -17-

<PAGE>



                  THE TAUBMAN REALTY GROUP LIMITED PARTNERSHIP
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)


Note 7 - Subsequent Events

  In July 1996, TRG completed transactions that resulted in it acquiring the 75%
interest in Fairlane Town Center (Fairlane),  previously held by a joint venture
partner.  In connection  with the  transactions,  TRG issued to the former joint
venture partner 3,096 units of partnership interest,  economically equivalent to
approximately 6.1 million shares of TCI common stock,  which had a closing price
of $10.75 per share on the day prior to the  issuance  date.  The  former  joint
venture  partner is  obligated  to hold the  partnership  units for at least one
year. TRG also assumed mortgage debt of approximately $26 million,  representing
the former joint  venture  partner's  beneficial  interest in the $34.6  million
mortgage encumbering the property. TRG used unsecured debt to fund the repayment
of the 9.73% mortgage and the prepayment  penalty of approximately  $1.2 million
(see below). The acquisition, which resulted in TRG owning 100% of Fairlane, was
accounted for at fair value.  Prior to the acquisition  date,  TRG's interest in
Fairlane was accounted for under the equity  method.  Pro forma results of TRG's
operations,  assuming the  acquisition  had occurred on January 1, 1995,  are as
follows:

                                                         Pro Forma
                                           ------------------------------------
                                              Three Months       Six Months
                                             Ended June 30      Ended June 30
                                             -------------      -------------
                                             1995     1996      1995     1996
                                             ----     ----      ----     ----

Revenues                                   $62,717  $66,556  $122,990  $133,265
Income before extraordinary items           19,050   19,829    40,279    42,196
Net income                                  16,825   19,829    38,054    42,196

Earnings per unit of partnership interest:

      Income before extraordinary item        $286    $ 298     $ 605      $633
      Net income                               253      298       571       633

  The pro forma results are not  necessarily  indicative of what actual  results
would have been had the  acquisition  occurred on January 1, 1995,  nor are they
necessarily indicative of future results.

  In late July 1996,  TRG issued  $154  million  of unsecured  notes  using its
medium-term  note program.  The notes were used to pay down TRG's  floating rate
bank lines bearing interest at  approximately  LIBOR plus 1.5 percent as well as
to pay off the $34.6 million,  9.73 percent mortgage on Fairlane Town Center and
the related prepayment penalty of approximately $1.2 million, leaving the wholly
owned property unencumbered.  The issuance included $100 million of notes with a
five year  maturity,  including $70 million of fixed rate notes at 8 percent and
$30 million of floating  rate notes  bearing  interest at 3-month LIBOR plus 105
basis  points.  The  remaining  $54 million of notes have  maturities of two and
three years and bear interest at 3-month  LIBOR plus 77 to 90 basis points.  TRG
has  issued  a total of $287  million  medium-term  notes  since  the  program's
inception in 1995 under TRG's $500 million shelf registration statement.




                                      -18-

<PAGE>




Item 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

  The following  discussion  should be read in conjunction with the accompanying
Financial  Statements  of Taubman  Centers,  Inc. and the Notes  thereto and the
Consolidated   Financial   Statements  of  The  Taubman   Realty  Group  Limited
Partnership and the Notes thereto.

General Background and Performance Measurement

  The Company,  through its interest in and as managing  general partner of TRG,
participates in TRG's Managed Businesses.  TRG's Managed Businesses include: (i)
wholly owned Taubman Shopping Centers,  development projects for future regional
shopping  centers  (Development   Projects)  and  The  Taubman  Company  Limited
Partnership (the Manager), (collectively, the Consolidated Businesses); and (ii)
Taubman  Shopping   Centers   partially  owned  through  joint  ventures  (Joint
Ventures).

  TRG consolidates the wholly owned Taubman  Shopping  Centers,  the Development
Projects, and the Manager. The Joint Ventures are accounted for under the equity
method in TRG's Consolidated Financial Statements.

  Certain  aspects  of  the  performance  of the  Managed  Businesses  are  best
understood by measuring  their  performance as a whole,  without regard to TRG's
ownership interest. For example, mall tenant sales and shopping center occupancy
trends fit this  category  and are so analyzed  below.  In  addition,  trends in
certain  items of revenue  and  expense  are often best  understood  in the same
fashion and the discussions following take this approach when appropriate.  When
relevant,  these  items  are  also  discussed  separately  with  regard  to  the
Consolidated Businesses and the Joint Ventures.

Seasonality

  The regional shopping center industry is seasonal in nature,  with mall tenant
sales  highest in the  fourth  quarter  due to the  Christmas  season,  and with
lesser, though still significant,  sales fluctuations associated with the Easter
holiday and  back-to-school  events.  While  minimum  rents and  recoveries  are
generally not subject to seasonal  factors,  most leases are scheduled to expire
in the first quarter,  and the majority of new stores open in the second half of
the year in anticipation of the Christmas selling season. Accordingly,  revenues
and  occupancy  levels  are  generally  highest in the  fourth  quarter  and the
difference between ending occupancy and leased space is generally lowest at year
end.

  The following  table  summarizes  certain  quarterly  operating data for TRG's
Managed  Businesses for 1995 and the first and second quarters of 1996 (Bellevue
Center is included in the data below through October 1995):

<TABLE>

                           1st        2nd        3rd        4th                     1st        2nd
                         Quarter    Quarter    Quarter    Quarter      Total      Quarter    Quarter
                          1995       1995       1995       1995        1995        1996       1996
                        ----------------------------------------------------------------------------
                                                      (in thousands)
<S>                     <C>        <C>        <C>        <C>        <C>          <C>        <C>

Mall tenant sales       $541,627   $587,678   $611,606   $998,482   $2,739,393   $591,677   $617,821
Revenues                 123,719    124,364    129,187    134,450      511,720    129,764    128,497
Occupancy
  Average Occupancy        87.8%      87.3%      87.7%      89.2%        88.0%      87.8%      87.3%
  Ending Occupancy         87.0%      87.5%      87.8%      89.4%        89.4%      87.7%      87.3%
Leased Space               90.0%      90.3%      90.1%      90.6%        90.6%      89.5%      88.2%

</TABLE>




                                      -19-

<PAGE>



  Because the  seasonality of sales contrasts with the generally fixed nature of
minimum rents and  recoveries,  mall tenant  occupancy costs (the sum of minimum
rents,   percentage  rents  and  expense  recoveries)   relative  to  sales  are
considerably  higher in the first  three  quarters  than they are in the  fourth
quarter.  The following table summarizes  occupancy costs,  excluding utilities,
for mall  tenants  as a  percentage  of sales for 1995 and the first and  second
quarters of 1996:

<TABLE>
                                 1st      2nd      3rd      4th             1st      2nd
                               Quarter  Quarter  Quarter  Quarter  Total  Quarter  Quarter
                                1995     1995     1995     1995    1995    1996     1996
                               -----------------------------------------------------------
<S>                            <C>      <C>      <C>      <C>     <C>     <C>      <C>

Minimum rents                  12.8%    11.8%    11.7%     7.5%   10.4%   12.3%    11.7%
Percentage rents                0.3      0.3      0.3      0.2     0.3     0.3      0.3
Expense recoveries              5.3      5.2      4.9      3.1     4.4     5.6      5.0
                               ----     ----     ----     ----    ----    ----     ----
Mall tenant occupancy costs    18.4%    17.3%    16.9%    10.8%   15.1%   18.2%    17.0%
                               ====     ====     ====     ====    ====    ====     ====
</TABLE>
Rental Rates

  As leases have expired in the Taubman Shopping Centers, TRG has generally been
able to rent the available space, either to the existing tenant or a new tenant,
at rental rates that are higher than those of the expired leases. In a period of
increasing sales, rents on new leases will tend to rise as tenants' expectations
of future  growth  become  more  optimistic.  In  periods  of  slower  growth or
declining  sales,  rents on new leases will grow more slowly or will decline for
the opposite reason.  However,  Center revenues  nevertheless  increase as older
leases roll over or are terminated early and replaced with new leases negotiated
at current  rental  rates that are usually  higher  than the  average  rates for
existing leases. The following table contains certain information  regarding per
square foot base rent at Taubman  Shopping Centers that have been owned and open
for five years.

                                          Store       Store     Difference
                              All       Closings    Openings      Between
                              Mall       During      During     Opening and
                             Tenants     Period      Period    Closing Rents
                             -------   ----------  ----------  -------------
                             Average     Average     Average      Average
                              Base     Annualized  Annualized   Annualized
Twelve Months Ended           Rent      Base Rent   Base Rent    Base Rent
- -------------------         --------   ----------  ----------   ------------
June 30, 1995 (1)            $35.40      $32.06      $39.32        $7.26
June 30, 1996 (2)            $37.12      $32.84      $40.81        $7.97

(1)  Includes 17 centers owned and open prior to January 1, 1990.
(2)  Includes 18 centers owned and open prior to January 1, 1991.

Results of Operations

Comparison  of the Three and Six Months Ended June 30, 1996 to the Three and Six
Months Ended June 30, 1995

Taubman Centers, Inc.

  The  Company  is the  managing  general  partner  of TRG and  shares  in TRG's
financial performance to the extent of its ownership  percentage.  The Company's
ownership  percentage  for all periods  presented was 35.10%.  In July 1996, the
Company's  ownership  changed  from  35.10%  to  33.47%  as a  result  of  TRG's
acquisition  of additional  interests in Fairlane  Town Center,  and the related
issuance of TRG units of partnership  interest (see TRG - Recent  Acquisitions).
As of June 30, 1996 the Company had 44.1 million shares  outstanding,  down from
44.2  million at June 30, 1995,  as the result of the  Company's  repurchase  of
shares.




                                      -20-

<PAGE>



  In the three months ended June 30, 1996,  equity in income of TRG consisted of
the  Company's  $6.5  million   proportionate   share  of  TRG's  income  before
extraordinary  items,  compared to $6.1 million for the same period in 1995.  In
both  periods,   these  amounts  were  reduced  by  $1.9  million   representing
adjustments  arising from the  Company's  additional  basis in TRG's net assets.
Income before  extraordinary  items for the three months ended June 30, 1996 was
$4.4 million, or $0.10 per share,  compared to $4.0 million, or $0.09 per share,
for the same period in 1995.  The Company  recognized  extraordinary  charges to
income of $0.8 million for the three months ended June 30, 1995,  consisting  of
its share of TRG's extraordinary  charges to income related to the prepayment of
debt.  Net income for the three months ended June 30, 1996 was $4.4 million,  or
$0.10 per share, compared to $3.2 million, or $0.07 per share for the comparable
period in 1995.

  In the six months  ended June 30, 1996,  equity in income of TRG  consisted of
the  Company's  $13.8  million   proportionate  share  of  TRG's  income  before
extraordinary  items,  compared  to $12.9  million  for the same period in 1995.
These  amounts  were reduced by $3.8 million and $4.2 million for the six months
ended June 30, 1996 and 1995,  respectively,  representing  adjustments  arising
from  the  Company's  additional  basis  in  TRG's  net  assets.  Income  before
extraordinary  items for the six months ended June 30, 1996 was $9.6 million, or
$0.22 per share,  compared  to $8.4  million,  or $0.19 per share,  for the same
period in 1995. The Company recognized  extraordinary  charges to income of $0.8
million for the six months ended June 30, 1995, consisting of its share of TRG's
extraordinary  charges to income  related to the  prepayment of debt. Net income
for the six months  ended June 30,  1996 was $9.6  million,  or $0.22 per share,
compared to $7.6 million, or $0.17 per share for the same period in 1995.

TRG

Occupancy and Mall Tenant Sales

  Average occupancy rates in the Taubman Shopping Centers were 87.3% in both the
three months ended June 30, 1996 and the comparable  period in 1995. For the six
months ended June 30, 1996,  average  occupancy was 87.6%  compared to 87.5% for
the same period in 1995. Ending occupancy rates for the Taubman Shopping Centers
at June 30, 1996 were 87.3% versus 87.5% at the same date in 1995.  Leased space
at June 30, 1996 was 88.2% compared to 90.3% at the same date in 1995. Given the
level of leased space at June 30, 1996, TRG currently expects that occupancy for
the  remainder of 1996 will be modestly  less than the previous  year's  levels.
However,  TRG expects that average  occupancy  for the year will be  comfortably
within TRG's historic range of average annual occupancy.

  Total sales for Taubman  Shopping  Center mall tenants  increased in the three
months ended June 30, 1996 by 5.1% to $617.8  million from $587.7 million in the
three months ended June 30, 1995.  Tenant sales  increased 7.1% to $1.21 billion
for the six months  ended June 30,  1996 from  $1.13  billion in the  comparable
period in 1995. Mall tenant sales per square foot increased 6.5% and 8.4% in the
three and six months ended June 30, 1996,  over the comparable  periods in 1995.
Excluding  Bellevue Center  (Bellevue),  the increase in sales was 7.2% and 9.2%
for the three and six month periods, respectively, and sales per square foot for
mall  tenants  was up 4.3% and 6.2% for the three and six months  ended June 30,
1996.



                                      -21-

<PAGE>



Comparison of the Three Months Ended June 30, 1996 to the Three Months Ended 
June 30, 1995


  The following table sets forth operating results for TRG's Managed  Businesses
for the three months ended June 30, 1995 and June 30, 1996,  showing the results
of the Consolidated Businesses and Joint Ventures:

<TABLE>
                       Three Months Ended June 30, 1995            Three Months Ended June 30, 1996
                   -----------------------------------------   ----------------------------------------
                               TRG                    TOTAL:              TRG                    TOTAL:
                      CONSOLIDATED        JOINT      MANAGED     CONSOLIDATED        JOINT      MANAGED
                        BUSINESSES  VENTURES(1)   BUSINESSES       BUSINESSES  VENTURES(1)   BUSINESSES
                   --------------- ------------ ------------   -------------- ------------ ------------
                           (in millions of dollars)                    (in millions of dollars)
<S>                           <C>          <C>         <C>               <C>          <C>           <C>

REVENUES:
  Minimum rents               31.8         40.8         72.6             34.8         40.5         75.3
  Percentage rents             1.1          0.8          1.9              1.4          0.8          2.2
  Expense recoveries          18.6         24.8         43.4             18.6         25.0         43.7
  Other                        4.1          2.4          6.5              5.0          2.3          7.3
                             -----         ----        -----            -----        -----        -----
Total revenues                55.6         68.8        124.4             59.8         68.7        128.5

OPERATING COSTS:
  Recoverable expenses        15.7         21.6         37.3             15.4         21.5         36.9
  Other operating              5.3          3.1          8.5              6.4          4.6         11.0
  Management, leasing
    and development            0.9                       0.9              1.1                       1.1
  General and
    administrative             5.3                       5.3              5.5                       5.5
  Interest expense            16.0         14.6         30.6             17.2         13.5         30.7
  Depreciation and
    amortization               7.8          6.1         13.9              8.4          5.9         14.3
                             -----        -----        -----            -----        -----        -----
Total operating costs         51.0         45.4         96.4             54.1         45.5         99.5
                             -----        -----        -----            -----        -----        -----
                               4.6         23.4         28.0              5.8         23.3         29.0
                                          =====        =====                         =====        =====
Equity in income before
  extraordinary items of
  Joint Ventures              12.7                                       12.7
                             -----                                      -----
Income before
  extraordinary items         17.3                                       18.5
Extraordinary items           (2.2)
                             -----                                      -----
NET INCOME                    15.0                                       18.5
                             =====                                      =====


SUPPLEMENTAL
  INFORMATION (2)
EBITDA contribution           28.4         23.3         51.7             31.4         22.4         53.8
TRG's Beneficial Interest
  Expense                    (16.0)        (7.4)       (23.5)           (17.2)        (6.8)       (24.0)
Non-real estate
  depreciation                (0.5)                     (0.5)            (0.5)                     (0.5)
                             -----        -----        -----            -----        -----        -----
Distributable Cash Flow
  contribution                11.8         15.9         27.7             13.7         15.7         29.3
                             =====        =====        =====            =====        =====        =====



(1) Costs are net of intercompany profits.
(2) EBITDA,  TRG's Beneficial  Interest Expense and Distributable  Cash Flow are
    defined and discussed in Liquidity and Capital  Resources -  Distributions.  
(3) Amounts in this table may not add due to rounding.
</TABLE>

                                      -22-

<PAGE>



TRG --Consolidated Businesses

  Total revenues for the three months ended June 30, 1996 were $59.8 million,  a
$4.2 million or 7.6% increase over the comparable period in 1995.  Minimum rents
increased  $3.0 million due to the  expansions  at Short Hills and Meadowood and
tenant  rollovers.  The increase in other revenues of $0.9 million was primarily
due to increases in management,  leasing, and development services and a gain on
the sale of peripheral land, offset by a decrease in lease cancellation revenue.

  Total operating costs increased $3.1 million, or 6.1%, to $54.1 million. Other
operating  costs increased $1.1 million due to increases in bad debt expense and
various other expenses. Interest expense increased $1.2 million due primarily to
an increase in debt levels, including debt used to finance capital expenditures,
and a decrease in capitalized  interest,  partially offset by decreased interest
rates.  The increase in depreciation  and  amortization was due primarily to the
expansions at Short Hills and Meadowood.

Joint Ventures

  Total revenues for the three months ended June 30, 1996 were $68.7 million,  a
$0.1 million or 0.1%  decrease  from the  comparable  period of 1995, of which a
$3.1 million  decrease was caused by the November 1995  disposition of Bellevue,
largely offset by increases at other Centers. Minimum rents increased due to the
expansion  at  Woodfield  and tenant  rollovers,  offset by the  decrease due to
Bellevue.  Expense  recoveries  increased  due to the  increase  in  recoverable
expenses, offset by the decrease due to Bellevue.

  Total operating costs increased by $0.1 million, or 0.2%, to $45.5 million for
the three months ended June 30, 1996,  representing a $3.6 million  decrease due
to  Bellevue,  offset  by  increases  at  other  Centers.  Recoverable  expenses
decreased  $0.1  million  primarily  due to Bellevue and a decrease in utilities
expense,  largely offset by increases in maintenance  costs and property  taxes,
including  those related to the expansion at Woodfield.  Other  operating  costs
increased  $1.5 million  primarily due to increases in bad debt expense and to a
nonrecurring  $0.5 million payment to an anchor at one Center.  Interest expense
decreased  $1.1  million  due to a decrease  in debt due to the  disposition  of
Bellevue and an increase in capitalized interest,  partially offset by increases
due to higher debt levels,  including debt used to finance capital expenditures,
and higher interest rates on certain debt refinanced in 1995. Operating costs as
presented in the preceding  table differ from the amounts shown in the combined,
summarized  financial  statements (Note 3 to TRG's financial  statements) of the
Unconsolidated Joint Ventures by the amount of intercompany profit.

  As a result of the foregoing,  income before  extraordinary items of the Joint
Ventures decreased by $0.1 million, or 0.4 %, to $23.3 million.  TRG's equity in
income before  extraordinary  items of the Joint  Ventures was $12.7 million for
the three months ended June 30, 1996 and 1995, respectively.

Net Income

  As a  result  of  the  foregoing,  TRG's  income  before  extraordinary  items
increased by $1.2 million,  or 6.9%, to $18.5 million for the three months ended
June 30, 1996. In the second  quarter of 1995,  TRG  recognized  $2.2 million in
extraordinary charges related to the prepayment of debt at TRG and at one of its
Joint  Ventures.  Net income for the second  quarter of 1996 was $18.5  million,
compared to $15.0 million for the second quarter of 1995.




                                      -23-

<PAGE>



Comparison of the Six Months Ended June 30, 1996 to the Six Months Ended 
June 30, 1995

  The following table sets forth operating results for TRG's Managed  Businesses
for the six months ended June 30, 1995 and June 30, 1996, showing the results of
the Consolidated Businesses and Joint Ventures:

<TABLE>
                        Six Months Ended June 30, 1995              Six Months Ended June 30, 1996
                   -----------------------------------------   ----------------------------------------
                               TRG                    TOTAL:              TRG                    TOTAL:
                      CONSOLIDATED        JOINT      MANAGED     CONSOLIDATED        JOINT      MANAGED
                        BUSINESSES  VENTURES(1)   BUSINESSES       BUSINESSES  VENTURES(1)   BUSINESSES
                   --------------- ------------ ------------   -------------- ------------ ------------
                           (in millions of dollars)                    (in millions of dollars)
<S>                          <C>          <C>          <C>              <C>           <C>         <C>
REVENUES:
  Minimum rents               63.2         81.4        144.6             69.5         81.5        151.1
  Percentage rents             2.3          1.6          3.9              2.4          1.6          4.0
  Expense recoveries          35.9         49.6         85.5             38.3         51.4         89.6
  Other                        7.7          6.4         14.1              9.3          4.2         13.5
                             -----        -----        -----            -----        -----        -----
Total revenues               109.1        139.0        248.1            119.5        138.7        258.3

OPERATING COSTS:
  Recoverable expenses        29.9         42.9         72.8             31.0         44.0         75.0
  Other operating             10.4          6.3         16.7             11.6          7.8         19.4
  Management, leasing
    and development            1.6                       1.6              2.4                       2.4
  General and
    administrative            10.3                      10.3             10.3                      10.3
  Interest expense            31.1         28.3         59.4             34.3         27.5         61.8
  Depreciation and
    amortization              15.8         12.5         28.3             16.7         11.4         28.1
                             -----        -----        -----            -----        -----        -----
Total operating costs         99.1         90.1        189.2            106.3         90.6        197.0
                             -----        -----        -----            -----        -----        -----
                              10.0         48.9         58.9             13.3         48.1         61.4
                                          =====        =====                         =====        =====
Equity in income before
  extraordinary items of
  Joint Ventures              26.7                                       26.1
                             -----                                      -----
Income before
  extraordinary items         36.7                                       39.4
Extraordinary items           (2.2)
                             -----                                      -----
NET INCOME                    34.5                                       39.4
                             =====                                      =====


SUPPLEMENTAL
  INFORMATION (2)
EBITDA contribution           56.8         47.8        104.6             64.3         45.7        110.0
TRG's Beneficial Interest
  Expense                    (31.1)       (14.6)       (45.6)           (34.3)       (13.9)       (48.3)
Non-real estate
  depreciation                (1.1)                     (1.1)            (0.9)                     (0.9)
                             -----        -----        -----            -----        -----        -----
Distributable Cash Flow
  contribution                24.7         33.2         57.9             29.0         31.8         60.8
                             =====        =====        =====            =====        =====        =====


(1) Costs are net of intercompany profits.
(2) EBITDA,  TRG's Beneficial  Interest Expense and Distributable  Cash Flow are
    defined and discussed in Liquidity and Capital  Resources -  Distributions.  
(3) Amounts in this table may not add due to rounding.
</TABLE>

                                      -24-

<PAGE>



TRG --Consolidated Businesses

  Total  revenues for the six months ended June 30, 1996 were $119.5 million,  a
$10.4 million or 9.5% increase from the comparable period in 1995. Minimum rents
for the six months ended June 30, 1996  increased  $6.3  million  because of the
expansion at Short Hills and  Meadowood  and tenant  rollovers.  The increase in
expense  recoveries  was caused by higher  recoverable  expenses.  Other  income
increased  primarily due to increases in  management, leasing, and development
services, a gain on the sale of peripheral land and increases in interest income
and rental fees on  exterior  advertising  signs,  offset by a decrease in lease
cancellation income.

  Total operating costs increased by $7.2 million, or 7.3%, to $106.3 million 
for the six months ended June 30, 1996. The $1.1 million increase in recoverable
expenses for the six months  ended June 30, 1996 was due  primarily to increases
in  maintenance  costs  and  property  taxes,  including  those  related  to the
expansion at Short Hills.  General and  administrative  expense in the first six
months of 1996 was unchanged from the comparable period in 1995,  resulting from
a $0.8 million charge in the first quarter of 1995 for severance and termination
benefits,  offset by increases in  occupancy  and other costs in 1996.  Interest
expense  for the six  months  ended  June 30,  1996  increased  by $3.2  million
primarily  due to an increase  in debt  levels,  including  debt used to finance
capital expenditures, and decreases in capitalized interest, partially offset by
decreases  in interest  rates.  Depreciation  and  amortization  also  increased
primarily due to the expansions at Short Hills and Meadowood.

Joint Ventures

  Total revenues for the six months ended June 30, 1996 were $138.7  million,  a
$0.3 million or 0.2%  decrease  from the  comparable  period of 1995, of which a
$6.3 million  decrease was caused by the November 1995  disposition of Bellevue,
largely offset by increases at other Centers.  The increase in minimum rents was
caused by the  expansions  at Woodfield  and Cherry Creek and tenant  rollovers,
offset by the decrease due to Bellevue.  The increase in recoveries from tenants
was due to the increase in recoverable expenses. Other income decreased due to a
gain on the sale of peripheral  land in 1995, and decreased  interest income and
lease cancellation income in 1996.

  Total operating costs increased by $0.5 million, or 0.6%, to $90.6 million for
the six months ended June 30, 1996,  representing a $7.1 million decrease due to
Bellevue,  offset by increases at other Centers.  Recoverable expenses increased
$1.1 million primarily due to increases in property taxes and maintenance costs,
including  those related to the  expansion at Woodfield,  offset by the decrease
due to Bellevue.  Other operating  costs  increased by $1.5 million,  reflecting
increases  in  bad  debt  expense,   promotion  and  advertising  costs,  and  a
nonrecurring $0.5 million payment to an anchor at one of the Centers,  offset by
the decrease due to Bellevue.  Interest expense decreased $0.8 million primarily
due to the decrease in debt due to the  disposition  of Bellevue and an increase
in  capitalized  interest,  partially  offset by  increases  due to higher  debt
levels,  including  debt used to finance  capital  expenditures,  and  increased
interest rates on certain debt refinanced in 1995.  Operating costs as presented
in the preceding table differ from the amounts shown in the combined, summarized
financial   statements   (Note  3  to  TRG's   financial   statements)   of  the
unconsolidated Joint Ventures by the amount of intercompany profit.

  As a result of the foregoing,  income before  extraordinary items of the Joint
Ventures was $48.1  million in the six months ended June 30, 1996, a decrease of
1.6%  from the  comparable  period  in  1995.  TRG's  equity  in  income  before
extraordinary  items of the Joint  Ventures was $26.1  million in the six months
ended June 30, 1996, a decrease of 2.2% from the comparable period in 1995.






                                      -25-

<PAGE>



Net Income

  As a result of the foregoing,  TRG's income before extraordinary items for the
six months ended June 30, 1996  increased  by $2.7  million,  or 7.4%,  to $39.4
million.  In the six months ended June 30, 1995, TRG recognized  $2.2 million in
extraordinary charges related to the prepayment of debt at TRG and at one of its
Joint  Ventures.  Net income for the six  months  ended June 30,  1996 was $39.4
million, a 14.2% increase from the comparable period in 1995.

Recent Acquisitions

  In June 1996, TRG acquired the Paseo Nuevo shopping  center,  located in Santa
Barbara,  California,  for $37 million. TRG borrowed under its existing lines of
credit  to  fund  the  acquisition.  The  acquisition  is  expected  to  have an
immaterial  effect on net income in 1996.  The  acquisition  is also expected to
produce  EBITDA  in excess of 10% of the  acquisition  cost in its first  twelve
months  (EBITDA is defined and  described in Liquidity  and Capital  Resources -
Distributions).  See  Note 2 to  TRG's  consolidated  financial  statements  for
further discussion of the acquisition.

  In July 1996, TRG completed transactions  hat resulted in it acquiring the 75%
interest in Fairlane Town Center previously held by a joint venture partner.  In
connection with the transactions, TRG issued to the former joint venture partner
3,096 units of  partnership  interest,  economically  equivalent  to 6.1 million
shares of TCI common stock, which had a closing price of $10.75 per share on the
day prior to the issuance date. TRG also assumed  mortgage debt of approximately
$26 million, representing the former joint venture partner's beneficial interest
in the $34.6 million mortgage encumbering the property.  TRG used unsecured debt
to fund the  repayment  of the 9.73%  mortgage  and the  prepayment  penalty  of
approximately  $1.2  million.  In  addition,  the  acquisition  is  expected  to
incrementally  add over $11 million to EBITDA over the twelve  months  following
the  acquisition  (EBITDA is defined  and  discussed  in  Liquidity  and Capital
Resources - Distributions).  See Note 7 to TRG's consolidated financial 
statements for further discussion of the acquisition.





                                      -26-

<PAGE>



Liquidity and Capital Resources

Taubman Centers, Inc.

  During  the  first  six  months  of  1996  and  1995,  the  Company   received
distributions  of $20.4 million from TRG. On June 10, 1996, the Company declared
a  quarterly  dividend  of $0.22  per  common  share  payable  July 19,  1996 to
shareholders  of record  June 28,  1996.  The  dividends  declared  in the first
quarter of 1996 and in the first and second quarters of 1995 were also $0.22 per
common share.

  The Company pays regular quarterly dividends to its shareowners. The Company's
ability to pay dividends is affected by several factors,  most importantly,  the
receipt of distributions  from TRG (see Distributions  below).  Dividends by the
Company are at the  discretion  of the Board of Directors and depend on the cash
available  to  the  Company,   its  financial   condition,   capital  and  other
requirements, and such other factors as the Board of Directors deems relevant.

  The tax status of total 1996  dividends declared and to be  declared, assuming
continuation  of  current  quarterly  dividend  amounts,   is  estimated  to  be
approximately  45% return of capital,  and approximately 55% of ordinary income.
This is a forward-looking  statement and certain significant factors could cause
the actual results to differ materially,  including:  1) the amount of dividends
declared; 2) changes in the Company's share of the anticipated taxable income of
TRG due to the actual  results of TRG; 3) changes in the number of the Company's
outstanding  shares;  4) property  acquisitions  or  dispositions;  5) financing
transactions,  including  refinancings  of existing  debt; and 6) changes in the
Internal Revenue Code or its application.

  As of June 30,  1996,  the Company  had a cash  balance of $8.1  million,  the
source  of  which  was  primarily  TRG's  distributions,  and  had  incurred  no
indebtedness.

  The  Company's  Board of Directors  has  authorized  the purchase of up to 750
thousand shares of the Company's common stock in the open market.  The stock may
be purchased from time to time as market conditions  warrant.  In the first half
of 1996,  the Company  purchased  36.8 thousand  shares for  approximately  $0.3
million.  As of June 30, 1996,  the Company had purchased a cumulative  total of
491.8  thousand  shares of its  common  stock for  approximately  $4.7  million.
Funding for the purchases was provided by excess cash that otherwise  would have
been invested in cash equivalents.


TRG

  As of June  30,  1996,  TRG  had a cash  balance  of  $15.3  million.  TRG has
available  for  general  partnership  purposes  an  unsecured  revolving  credit
facility  of $200  million,  which  expires in May 1998.  Borrowings  under this
facility at June 30, 1996 were $121 million. TRG also has available an unsecured
bank line of credit of up to $30 million with  borrowings of $22 million at June
30,  1996.  This line  expires  in August  1997.  A  substantial  portion of the
proceeds from the issuance of medium-term  notes was used to pay down borrowings
under  these  facilities  in July 1996 (see  below).  TRG also has  available  a
secured commercial paper facility, supported by a line of credit facility, of up
to $75 million, all of which had been issued at June 30, 1996.  Commercial paper
is generally  sold with a 30 day maturity.  The  underlying  credit  facility is
renewable quarterly for a twelve month period.







                                      -27-

<PAGE>



  Proceeds  from  short-term   borrowings  provided  $55.7  million  of  funding
(including  $37  million  for the  acquisition  in June 1996 of the Paseo  Nuevo
shopping  center) for the first half of 1996  compared to $36.3 million in 1995.
In the second  quarter of 1995,  the net proceeds of issuances  totaling  $119.4
million under TRG's medium-term note program were used to pay down floating rate
debt under TRG's  revolving  credit  facilities  as well as to pay off the $22.6
million mortgage securing a wholly owned Center. Scheduled principal payments on
installment notes and repayments on other borrowings were $13.2 million and $227
thousand in 1995 and 1996, respectively.

  At June 30, 1996,  TRG's debt (excluding  TRG's capital lease  obligation) and
its  beneficial  interest  in the debt of its Joint  Ventures  totaled  $1,400.8
million.  As  shown in the  following  table,  $43.8  million  of this  debt was
floating  rate  debt  that  remained   unhedged  at  June  30,  1996,   but  was
substantially paid down in July (see below). Interest rates shown do not include
amortization of debt issuance costs and interest rate hedging costs. These items
are  reported  as  interest  expense  in TRG's  results  of  operations.  In the
aggregate,  these costs accounted for 0.31% of the effective rate of interest on
TRG's beneficial interest in debt at June 30, 1996. Included in TRG's beneficial
interest in debt at June 30, 1996 is debt used to fund development and expansion
costs.  TRG's  beneficial   interest  in  assets  on  which  interest  is  being
capitalized  totaled  $107.7  million  as of June  30,  1996.  TRG's  beneficial
interest in capitalized interest was $2.1 million and $3.8 million for the three
and six months ended June 30, 1996, respectively.

                                       Beneficial Interest in Debt
                               ----------------------------------------------
                                  Amount    Interest  LIBOR Frequency  LIBOR
                               (in millions Rate at    Cap   of Rate    at
                                of dollars) 6/30/96    Rate   Resets  6/30/96
                               ------------ -------- ------ --------- -------
Total beneficial interest in 
 fixed rate debt                  1,052.7(1) 7.54%(2)  
Floating rate debt swapped to 
 fixed for period less than 
 maturity -
   To August 1, 1996                 65.0(3) 6.52
Floating rate debt hedged
 via interest rate caps:
   Through December 1996             25.0(4) 5.95    7.50% Monthly      5.50%
   Through January 1997             175.0(5) 6.43(2) 6.00  Monthly      5.50
   Through October 1998              39.3    6.04    6.00  Three Months 5.59
Other floating rate debt             43.8    6.43(2)
                                 -------
Total beneficial interest 
 in debt                         1,400.8
                                 =======

(1)Includes  TRG's $100  million  floating  rate  notes due in 1997,  which were
   swapped to a fixed rate of 6.15% until  maturity.  The  interest  rate on the
   refinancing  of this debt is hedged via an  interest  rate cap for the period
   November 1997 to December 1998 at a three month LIBOR cap rate of 6.5%.
(2)Denotes weighted average interest rate.
(3)This debt is  additionally  hedged  via an  interest  rate cap for the period
   August 1996 to August 1998 at a one month LIBOR cap rate of 8.55%
(4)This debt is  additionally  hedged via an interest  cap rate for the period
   December 1996 to October 2001 at a one month LIBOR cap rate of 8.55%.
(5)$100 million of this debt is additionally hedged via an interest rate cap for
   the  period  January  1997 to January  1998 at a one month  LIBOR cap rate of
   6.5%.



                                      -28-

<PAGE>




  In late July, TRG issued $154 million of unsecured notes under its medium-term
note  program.  The notes were used to pay down TRG's  floating  rate bank lines
bearing interest at  approximately  LIBOR plus 1.5 percent as well as to pay off
the $34.6 million, 9.73 percent mortgage on Fairlane Town Center and the related
prepayment  penalty of  approximately  $1.2  million,  leaving the wholly  owned
property   unencumbered.   The  pay  down  of  TRG's  bank  lines   resulted  in
approximately  $190 million of  availability  under these lines as of the end of
July  1996.  The  issuance  included  $100  million  of notes  with a five  year
maturity, including $70 million of fixed rate notes at 8 percent and $30 million
of floating rate notes bearing  interest at 3-month LIBOR plus 105 basis points.
The  remaining  $54 million of notes have  maturities of two and three years and
bear  interest  at 3-month  LIBOR plus 77 to 90 basis  points.  TRG has issued a
total of $287 million  medium-term  notes since the program's  inception in 1995
under TRG's $500 million shelf registration statement.

  TRG's loan  agreements and indenture  contain  various  restrictive  covenants
including  limitations  on the amount of secured and unsecured  debt and minimum
debt services coverage ratios, the latter being the most restrictive.  TRG is in
compliance with all of such covenants.


Distributions

  A  principal  factor  considered  by TRG in  deciding  upon  distributions  to
partners is an amount,  which TRG defines as  Distributable  Cash Flow, equal to
EBITDA less TRG's Beneficial  Interest Expense and non-real estate  depreciation
and  amortization.  This  measure  of  performance  is  influenced  not  only by
operations but also by capital structure.  EBITDA is defined as TRG's beneficial
interest in revenues,  less operating costs before  interest,  depreciation  and
amortization,  meaning  TRG's  pro  rata  share of this  result  for each of the
Managed Businesses, after recording appropriate intercompany eliminations. TRG's
Beneficial  Interest Expense is defined as 100% of the interest expense of TRG's
Consolidated  Businesses and TRG's pro rata share of the interest expense on the
debt of the Joint  Ventures.  Funds from  Operations is calculated by adding the
Company's  beneficial interest in TRG's Distributable Cash Flow to the Company's
other income, less the Company's operating expenses. EBITDA,  Distributable Cash
Flow and Funds from Operations do not represent cash flows from  operations,  as
defined  by  generally  accepted  accounting  principles,   and  should  not  be
considered  to be an  alternative  to net income as an  indicator  of  operating
performance or to cash flows from operations as a measure of liquidity. However,
the National Association of Real Estate Investment Trusts (NAREIT) suggests that
Funds from Operations is a useful supplemental measure of operating  performance
for REITs.



                                      -29-

<PAGE>




  The following table summarizes TRG's Distributable Cash Flow and the Company's
Funds from Operations for the three months ended June 30, 1995 and 1996:
<TABLE>
                                         Three months ended              Three months ended
                                           June 30, 1995                    June 30, 1996
                                  -------------------------------  -------------------------------
                                       TRG                              TRG
                                  Consolidated    Joint            Consolidated     Joint
                                   Businesses   Ventures(1) Total   Businesses   Ventures(1) Total
                                  -------------------------------  -------------------------------
                                                       (In millions of dollars)
<S>                                     <C>         <C>      <C>         <C>         <C>      <C>
TRG's Net Income(2)                                          15.0                             18.5
Extraordinary Items                                           2.2
Depreciation and Amortization(3)                             11.0                             11.3
TRG's Beneficial Interest Expense(4)                         23.5                             24.0
                                                            -----                            -----
EBITDA                                  28.4        23.3     51.7        31.4        22.4     53.8
TRG's Beneficial Interest Expense(4)   (16.0)       (7.4)   (23.5)      (17.2)       (6.8)   (24.0)
Non-real estate depreciation            (0.5)                (0.5)       (0.5)                (0.5)
                                       -----       -----    -----       -----       -----    -----
Distributable Cash Flow                 11.8        15.9     27.7        13.7        15.7     29.3
                                       =====       =====    =====       =====       =====    =====

TCI's share of Distributable Cash Flow                        9.7                             10.3
Other income/ expense, net                                   (0.2)                            (0.2)
                                                            -----                            -----
Funds from Operations                                         9.6                             10.1
                                                            =====                            =====

(1) Amounts represent TRG's beneficial interest in the operations of its Joint 
    Ventures.
(2) Net income for the second quarter of 1996 includes TRG's share of a gain on 
    a peripheral land sale of $0.3 million.  There were no land sales in the 
    second quarter of 1995.
(3) Amounts represent TRG's and TRG's beneficial interest in the Joint Ventures'
    depreciation  and   amortization.  Includes  $0.8  million  of  mall  tenant
    allowances in both of the second quarters of 1995 and 1996, respectively.
(4) Amounts represent TRG's and TRG's beneficial interest in the Joint Ventures'
    interest expense.
(5) Amounts may not add due to rounding.
</TABLE>
<PAGE>
   The  following  table  summarizes  TRG's  Distributable  Cash  Flow  and  the
Company's Funds from Operations for the six months ended June 30, 1995 and 1996:
<TABLE>
                                          Six months ended                 Six months ended
                                           June 30, 1995                    June 30, 1996
                                  -------------------------------  -------------------------------
                                      TRG                              TRG
                                  Consolidated    Joint            Consolidated    Joint
                                   Businesses   Ventures(1) Total   Businesses   Ventures(1) Total
                                  -------------------------------  -------------------------------
                                                       (In millions of dollars)
<S>                                     <C>         <C>      <C>         <C>         <C>      <C>
TRG's Net Income(2)                                          34.5                             39.4
Extraordinary Items                                           2.2
Depreciation and Amortization(3)                             22.3                             22.4
TRG's Beneficial Interest Expense(4)                         45.6                             48.3
                                                            -----                            -----
EBITDA                                  56.8        47.8    104.6        64.3        45.7    110.0
TRG's Beneficial Interest Expense(4)   (31.1)      (14.6)   (45.6)      (34.3)      (13.9)   (48.3)
Non-real estate depreciation            (1.1)                (1.1)       (0.9)                (0.9)
                                       -----       -----    -----       -----       -----    -----
Distributable Cash Flow                 24.7        33.2     57.9        29.0        31.8     60.8
                                       =====       =====    =====       =====       =====    =====

TCI's share of Distributable Cash Flow                       20.3                             21.4
Other income/ expense, net                                   (0.3)                            (0.4)
                                                            -----                            -----
Funds from Operations                                        20.0                             21.0
                                                            =====                            =====

(1) Amounts represent TRG's beneficial interest in the operations of its Joint 
    Ventures.
(2) Net income includes TRG's share of gains on peripheral land sales of $0.8
    million  and $0.3 million for the six months ended June 30, 1995 and 1996,
    respectively.
(3) Amounts represent TRG's and TRG's beneficial interest in the Joint Ventures'
    depreciation and amortization.  Includes $1.5 million and $1.6 million of
    amortization of mall tenant allowances for the six months ended June 30, 
    1995 and 1996, respectively.
(4) Amounts represent TRG's and TRG's beneficial interest in the Joint Ventures'
    interest expense.
(5) Amounts may not add due to rounding.
</TABLE>



                                      -30-

<PAGE>



  In March 1995,  NAREIT issued a clarification  of the definition of Funds from
Operations.  Beginning in 1996,  the Company  modified its  calculation of Funds
from  Operations  and  TRG's  calculation  of  Distributable  Cash  Flow  to  be
consistent with NAREIT's  clarified  definition.  As a result,  TRG adjusted the
depreciation  and  amortization  amount added back to net income to include only
depreciation and amortization of assets uniquely  significant to the real estate
industry.  Distributable  Cash Flow and Funds from  Operations for the first and
second  quarters of 1995 have been  restated in the tables  above to reflect the
clarified  definition.  The  following  table  presents a  restatement  of TRG's
Distributable Cash Flow and the Company's Funds from Operations for the year and
each quarter of 1995.

<TABLE>
                                                    Three Months Ended                    Year Ended
                                     ---------------------------------------------------  ----------
                                       3/31/95      6/30/95      9/30/95      12/31/95     12/31/95
                                     -----------  -----------  -----------  ------------  ----------
                                                 (in millions of dollars)
<S>                                       <C>          <C>          <C>           <C>         <C>
Distributable Cash Flow as reported       30.8         28.2         29.2          31.6        119.9
Non-real estate depreciation              (0.6)        (0.5)        (0.5)         (0.5)        (2.0)
                                         -----        -----        -----         -----        -----
Distributable Cash Flow as restated       30.2         27.7         28.7          31.2        117.8
                                         =====        =====        =====         =====        =====
Funds from Operations as reported         10.7          9.7         10.1          11.0         41.5
Funds from Operations as restated         10.5          9.6          9.9          10.8         40.8

(1) Amounts may not add due to rounding.
</TABLE>

  During the second  quarter of 1996,  EBITDA and  Distributable  Cash Flow were
$53.8 million and $29.3 million, compared to $51.7 million and $27.7 million, as
restated,  for the same period in 1995.  TRG  distributed  $29.1  million to its
partners in both of the second  quarters of 1996 and 1995.  The Company's  Funds
from  Operations  for 1996 was  $10.1  million,  compared  to $9.6  million,  as
restated, for the same period in 1995.

  During the first half of 1996, EBITDA and Distributable  Cash Flow were $110.0
million and $60.8  million,  compared to $104.6  million and $57.9  million,  as
restated,  for the same period in 1995.  TRG  distributed  $58.1  million to its
partners  in each of the six month  periods  ended June 30,  1996 and 1995.  The
Company's  Funds from  Operations for 1996 was $21.0 million,  compared to $20.0
million, as restated, for the same period in 1995.

  The Partnership  Committee of TRG makes an annual determination of appropriate
distributions   for  each  year.  The  determination  is  based  on  anticipated
Distributable  Cash Flow,  as well as  financing  considerations  and such other
factors  as  the  Partnership  Committee  considers  appropriate.  Further,  the
Partnership  Committee has decided that the growth in distributions will be less
than the growth in Distributable Cash Flow for the immediate future.

  Except under unusual  circumstances,  TRG's  practice is to  distribute  equal
monthly  installments of the determined  amount of distributions  throughout the
year.  Due  to  seasonality  and  the  fact  that  cash  available  to  TRG  for
distributions  may be  more  or less  than  net  cash  provided  from  operating
activities  plus  distributions  from Joint  Ventures  during the year,  TRG may
borrow  from  unused  credit  facilities  (described  in  Liquidity  and Capital
Resources -- TRG above) to enable it to  distribute  the amount  decided upon by
the TRG Partnership Committee.

  Distributions  by each Joint Venture may be made only in  accordance  with the
terms of its  partnership  agreement.  TRG acts as the managing  partner in each
case and, in general,  has the right to determine  the amount of cash  available
for  distribution  from the Joint Venture.  In general,  the provisions of these
agreements  require the  distribution  of all available cash (as defined in each
partnership agreement), but most do not allow borrowing to finance distributions
without approval of the Joint Venture Partner.





                                      -31-

<PAGE>



  As a result,  distribution  policies of many Joint  Ventures will not parallel
those of TRG.  While TRG may not,  therefore,  receive as much in  distributions
from each Joint Venture as it intends to  distribute  with respect to that Joint
Venture,   the  Company  does  not  believe  this  will  impede  TRG's  intended
distribution  policy  because  of TRG's  overall  access  to  liquid  resources,
including borrowing capacity.

  Any inability of TRG or its Joint Ventures to secure  financing as required to
fund  maturing  debts,  capital  expenditures  and  changes in working  capital,
including development activities and expansions,  may require the utilization of
cash to satisfy such  obligations,  thereby possibly  reducing  distributions to
partners of TRG and funds available to the Company for the payment of dividends.

  In  addition,  if the GM Trusts  exercise  their  rights under the Cash Tender
Agreement  (see below),  TRG will be required to pay the GM Trusts $10.9 million
and may borrow to finance such expenditures.

Capital Spending

  Capital  spending for routine  maintenance of the Taubman  Shopping Centers is
generally recovered from tenants.  Excluding acquisitions,  1996 planned capital
spending by the Managed  Businesses  not recovered from tenants is summarized in
the following table:

                                                 1996
                           ------------------------------------------------
                                                             TRG's Share
                           Consolidated      Joint               of
                            Businesses     Ventures(1)    Joint Ventures(1)
                           ------------------------------------------------
                                       (in millions of dollars)

Development and expansion         17.1(2)      117.8(3)          63.5
Mall tenant allowances             5.2           3.8              1.9
Pre-construction development
   and other                       8.0(4)        2.0              1.0
                                 -----         -----            -----
Total                             30.3         123.6             66.4
                                 =====         =====            =====

(1)  Costs are net of intercompany profits.
(2)  Includes  costs  related to expansion  projects at Marley,  Meadowood,  and
     Stoneridge.  Also includes costs related to leasehold  improvements  at The
     Mall at Tuttle Crossing; excludes capital lease assets.
(3)  Includes costs related to expansion projects at Westfarms and Cherry Creek.
     Also includes construction costs for MacArthur Center and Arizona Mills.
(4)  Includes costs to explore the possibilities of building an enclosed 1.7 
     million square foot value super-regional mall in Auburn Hills, Michigan.

  New Sears stores are  scheduled to open in the fall of 1996 at Marley  Station
and  Stoneridge.  In addition,  new Lord & Taylor  stores,  formerly  Woodward &
Lothrop  stores,  will  open in  August  1996 at Fair  Oaks and  Lakeforest.  An
expansion at Westfarms,  which is expected to open in the fall of 1997, will add
approximately  135,000  square  feet of mall  GLA and  Nordstrom  as an  anchor.
Additionally,  an expansion at Cherry Creek is currently in the planning  stage.
The  expansion,  which will add 120,000  square feet of mall GLA, is expected to
open in the fall of 1998.

  TRG  continues to evaluate  possible uses of the space vacated when Saks Fifth
Avenue  moved to the I. Magnin  site at  Biltmore.  A project to utilize  30,000
square feet of this space for new mall tenants,  which is presently  expected to
open in 1997, is in the planning stage.







                                      -32-

<PAGE>



  In 1995,  construction began on The Mall at Tuttle Crossing,  a 980,000 square
foot  Center in  Northwest  Columbus,  Ohio,  which will be anchored by Marshall
Field's, Lazarus, JCPenney and Sears. TRG has entered into an agreement to lease
the land and mall  buildings  from Tuttle  Holding  Co.,  which owns the land on
which the Center is being  built.  TRG will make  ninety  annual  minimum  lease
payments of $4.4  million  beginning  when the Center opens in the fall of 1997.
Substantially  all of each payment in the first ten years of  operation  will be
recognized  as  interest  expense.  TRG will also pay  additional  rent based on
achieved  levels of net  operating  income,  a measure of operating  performance
before rent payments,  as specified in the agreement (NOI);  100% of the portion
of NOI which is over $11.6 million but less than or equal to $14.4 million,  30%
of the portion of NOI between  $14.4 million and $18.3  million,  and 50% of the
portion of NOI over $18.3 million.  TRG estimates this  additional  rent,  which
will be recognized as other operating expense, will approximate $2 million to $3
million annually in the three years subsequent to the opening of the Center.

  MacArthur Center, a new Center being developed by TRG in Norfolk, Virginia, is
expected  to open in the fall of 1998.  The  Center  is  expected  to total  1.1
million  square feet and will  initially be anchored by Nordstrom and Dillard's.
This Center will be owned by a joint venture in which TRG has a 70% interest.

  TRG has entered into  agreements  with The Mills  Corporation,  Simon Property
Group and Grossman Company Properties to develop, own and operate Arizona Mills,
an enclosed value super-regional mall in Tempe,  Arizona,  which broke ground in
August 1996.  TRG has a 35% ownership  interest in the venture.  The 1.2 million
square foot value-oriented mall is expected to open in the fall of 1997.

  TRG's share of costs for  development and expansion  projects  scheduled to be
completed in 1997 and 1998 is  anticipated to be as much as $139 million in 1997
and $51 million in 1998.

  In April 1996, Federated Department Stores, Inc. closed the Emporium store at
Hilltop.   TRG  is  considering   alternatives  for  the  vacant  anchor  space.
Negotiations  are in  progress  which may  result  in an  amount of TRG  capital
spending at Hilltop which cannot be presently determined.

  TRG's  estimates  regarding  capital  expenditures  presented  above   are
forward-looking  statements  and  certain  significant  factors  could cause the
actual  results to differ  materially,  including  but not limited to: 1) actual
results of negotiations with anchors, tenants and contractors; 2) changes in the
scope of projects;  3) cost overruns; 4) timing of expenditures;  and 5) actual
time to complete projects.

Capital Resources

  TRG believes that its net cash provided by operating activities, together with
distributions  from the Joint  Ventures,  the  unutilized  portion of its credit
facilities and its ability to generate cash from issuance of  medium-term  notes
under TRG's shelf registration statement, other securities offerings or mortgage
financings,  assure  adequate  liquidity to conduct its operations in accordance
with its distribution and financing policies.

  The financing of TRG is intended to maintain an investment grade credit rating
for  TRG  and  (i)  minimize,  to the  extent  practical,  secured  indebtedness
encumbering  TRG's wholly owned  properties,  (ii)  mitigate  TRG's  exposure to
increases  in  floating  interest  rates,  (iii)  assure that the amount of debt
maturing in any future year will not pose a significant  refinancing  risk, (iv)
provide for additional capital and liquidity resources, and (v) maintain average
maturities  for TRG's  debt  obligations  of between  five and ten years.  TRG's
intent to continue to minimize  secured  indebtedness  is  dependent  on actions
taken by credit rating agencies and market conditions.





                                      -33-

<PAGE>



  TRG  expects to  finance  its  capital  requirements,  including  development,
expansions and working capital,  with available cash, borrowings under its lines
of credit and cash from future  securities  offerings under its medium-term note
program, other securities offerings,  or mortgage financings.  TRG's acquisition
activities are discretionary in nature, and will only be undertaken by TRG after
procuring  adequate  financing on terms that are consistent with TRG's financing
policies.  TRG's Joint  Ventures  expect to finance  development  and  expansion
spending with secured debt to the extent it is available.

  TRG's  borrowings are not and will not be recourse to the Company  without its
consent.


Cash Tender Agreement

  A. Alfred  Taubman  and the GM Trusts each have the annual  right to tender to
the Company Units of  Partnership  Interest in TRG (provided  that the aggregate
value is at least $50  million)  and cause the Company to purchase  the tendered
interests at a purchase price based on a market  valuation of the Company on the
trading  date  immediately  preceding  the date of the tender  (the Cash  Tender
Agreement).  The Company  will have the option to pay for these  interests  from
available  cash,  borrowed  funds,  or from the  proceeds  of an offering of the
Company's  common  stock.  Generally,  the  Company  expects  to  finance  these
purchases  through the sale of new shares of its stock.  The tendering  partners
will  bear all  market  risk if the  market  price at  closing  is less than the
purchase  price.  Any proceeds of the  offering in excess of the purchase  price
will be for the sole benefit of the Company.  At A. Alfred  Taubman's  election,
his family, and Robert C. Larson and his family may participate in tenders.  The
GM Trusts will be entitled  to receive  from TRG an amount (not to exceed  $10.9
million in the aggregate over the term of the Partnership)  equal to 5.5% of the
amounts that the Company pays to the GM Trusts under the Cash Tender Agreement.

  Based on a market  value at December  31, 1995 and June 30, 1996 of $10.00 and
$11.125 per common share,  the  aggregate  value of interests in TRG that may be
tendered under the Cash Tender Agreement was approximately $743 million and $825
million,  respectively.  Purchase of these interests at June 30, 1996 would have
resulted in the Company owning an additional 59% interest in TRG.

  Although certain partners in TRG have pledged,  and other partners may pledge,
their  Units of  Partnership  Interest,  the Company is not aware of any present
intention of any partner to sell its interest in TRG.



                                      -34-

<PAGE>



                                     PART II

                                OTHER INFORMATION


Item 4.   Submission of Matters to a Vote of Security Holders.

          On May 15, 1996, the Company held its annual meeting of  shareholders.
        The matters on which  shareholders  voted were:  the  election of four
        directors  to serve a three year  term;  amendments  to the  Company's
        Restated   Articles  of   Incorporation  to  increase  the  number  of
        authorized  shares of  capital  stock to 300  million,  including  250
        million  shares of common stock and 50 million shares of "blank check"
        preferred  stock,  to create a status  known as Excess  Stock,  and to
        change the number of shares of stock of the Company that the GM Trusts
        and the AT&T  trusts  may own;  and the  ratification  of the  Board's
        selection  of  Deloitte  &  Touche  LLP as the  Company's  independent
        auditors  for the year ended  December 31,  1996.  A. Alfred  Taubman,
        Robert C.  Larson,  Robert  S.  Taubman,  and  Bernard  Winograd  were
        re-elected at the meeting,  and the six remaining  incumbent directors
        continued  to hold office  after the meeting.  The  amendments  to the
        Company's  Restated Articles of Incorporation  were approved,  and the
        shareholders ratified the selection of the independent  auditors.  The
        results of the voting are shown below:

                             ELECTION OF DIRECTORS



                  NOMINEES          VOTES FOR             VOTES WITHHELD

          A. Alfred Taubman        39,808,407                 129,032

          Robert C. Larson         39,808,407                 129,032

          Robert S. Taubman        39,808,407                 129,032

          Bernard Winograd         39,808,407                 129,032


               INCREASE AND CHANGES IN AUTHORIZED CAPITAL STOCK

           32,932,053              Votes were cast for;

            1,057,379              Votes were cast against; and

            5,941,007              Votes abstained (including broker non-votes).


                                 EXCESS STOCK

           39,773,892              Votes were cast for;

              126,260              Votes were cast against; and

               37,287              Votes abstained (including broker non-votes).




                                      -35-

<PAGE>



                            RATIFICATION OF AUDITORS

           39,905,790              Votes were cast for ratification;

                9,493              Votes were cast against ratification; and

               22,156              Votes abstained (including broker non-votes).

Item 6.   Exhibits and Reports on Form 8-K

      a)  Exhibits

             3    --  Second Amended and Restated Articles of Incorporation of 
                      Taubman Centers, Inc.

            11    --  Statement Re:  Computation of Per Share Earnings.

            12    --  Statement Re:  Computation of Ratio of Earnings to Fixed 
                      Charges.

            27    --  Financial Data Schedule.

      b)   Current Reports on Form 8-K.

            The Company filed a current report on Form 8-K dated May 14, 1996 to
            report TRG's agreement to acquire Paseo Nuevo shopping center, which
            is located in Santa Barbara, California.



                                      -36-

<PAGE>



                                   SIGNATURES


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


                                                TAUBMAN CENTERS, INC.


Date:   August 13, 1996                   By:   /s/ Bernard Winograd
                                                ----------------------------
                                                Bernard Winograd
                                                Executive Vice President and
                                                Chief Financial Officer




<PAGE>


                                  EXHIBIT INDEX


Exhibit
Number



3  --  Second Amended and Restated Articles of Incorporation of Taubman Centers,
       Inc.

11  --  Statement Re:  Computation of Per Share Earnings.

12  --  Statement Re:  Computation of Ratio of Earnings to Fixed Charges.

27  --  Financial Data Schedule.



             SECOND AMENDED AND RESTATED ARTICLES OF INCORPORATION
                                      OF
                             TAUBMAN CENTERS, INC.

      1. These Second  Amended and  Restated  Articles of  Incorporation  (these
"Amended and Restated  Articles")  are executed  pursuant to the  provisions  of
Section 643 of the Michigan Business Corporation Act (the "Act").

      2.    The present name of the Corporation is:  Taubman Centers, Inc.

      3.    The corporation identification number (CID) assigned by the Bureau 
is:  011-602.

      4. Except for the corporation's  present name, Taubman Centers,  Inc., the
Corporation has not used any name other than Taubman Realty, Inc.

      5.    The date of filing the original Articles of Incorporation was 
November 21, 1973.

      6. These Amended and Restated Articles of Incorporation  were duly adopted
in accordance with the provisions of Sections 611(2) and 641 of the Act and were
duly  adopted by the vote of  shareholders  holding at least  two-thirds  of the
shares entitled to vote, in accordance with the  requirements of the Articles of
Incorporation of the Corporation.

      7. The following Amended and Restated Articles of Incorporation  supersede
the Articles of Incorporation  and shall be the Articles of Incorporation of the
Corporation:

                                   ARTICLE I
                                     Name

      The name of the Corporation is:  Taubman Centers, Inc.

                                  ARTICLE II
                                    Purpose

      The purpose for which the Corporation is organized is to:

      1.   own,  hold,  develop and dispose of and invest in any type of retail
           real property or mixed use real property  having a retail  component
           of  significant  value in relation to the value of the entire  mixed
           use real  property,  including  any  entity  whose  material  assets
           include  such  real  properties  including,   but  not  limited  to,
           partnership   interests  in  The  Taubman   Realty   Group   Limited
           Partnership,  a  Delaware  limited  partnership,  and any  successor
           thereto ("TRG");

      2.   act as managing general partner of TRG;

      3.   at such time, if ever, as TRG distributes its assets to its partners,
           own, hold, manage, develop and dispose of said assets and in all 
           other respects, carry on the business of TRG;

      4.   qualify as a REIT (as hereinafter defined); and

      5.   engage in any other  lawful act or activity  for which  corporations
           may be organized  under the  Michigan  Business  Corporation  Act in
           addition to any of the foregoing  purposes,  that is consistent with
           the Corporation's qualification as a REIT.


MWK-BH\49317.19

<PAGE>




                                  ARTICLE III
                                    Capital

      1.    Classes and Number of Shares.

    The total  number of shares of all  classes of stock  that the  Corporation
shall  have  authority  to issue is  300,000,000  shares.  The  classes  and the
aggregate number of shares of stock of each class are as follows:

     250,000,000  shares of Common Stock, par value $0.01 per share (the "Common
Stock"), which shall have the rights and limitations set forth below.

     50,000,000 shares of preferred stock (the "Preferred Stock"),  which may be
issued  in  one  or  more  series  having  such  relative  rights,  preferences,
priorities, privileges,  restrictions, and limitations as the Board of Directors
may determine from time to time.

      2. Certain Powers, Rights, and Limitations of Capital Stock.

     (a) Common Stock. Subject to the rights, preferences,  and limitations that
the Board of Directors designates with respect to any series of Preferred Stock,
a statement of certain  powers,  rights,  and  limitations  of the shares of the
Common Stock is as follows:

                  (i) Dividend Rights. The holders of shares of the Common Stock
shall be entitled to receive  such  dividends as may be declared by the Board of
Directors of the  Corporation  with respect to the Common Stock,  subject to the
preferential  rights  of  any  series  of  Preferred  Stock  designated  by  the
Corporation's Board of Directors.

                  (ii) Rights Upon  Liquidation.  Subject to the  provisions  of
Subsection  (e) of this  Section  2 of this  Article  III,  in the  event of any
voluntary  or  involuntary  liquidation,  dissolution  or  winding up of, or any
distribution  of the assets of, the  Corporation,  each  holder of shares of the
Common  Stock shall be entitled to receive,  ratably  with each other  holder of
shares of the  Common  Stock,  that  portion  of the  assets of the  Corporation
available  for  distribution  to its  holders  of shares of Common  Stock as the
number of shares of the  Common  Stock  held by such  holder  bears to the total
number of shares of Common  Stock  (including  shares of Common  Stock that have
become Excess Stock) then outstanding.

     (b) Voting  Rights.  Subject to the  provisions of  Subsection  (e) of this
Section 2 of this  Article  III, the holders of shares of the Common Stock shall
be  entitled  to vote on all matters  (for which a common  shareholder  shall be
entitled  to  vote  thereon)  at  all  meetings  of  the   shareholders  of  the
Corporation,  and shall be  entitled  to one vote for each  share of the  Common
Stock  entitled  to  vote  at  such  meeting.  Any  action  to be  taken  by the
shareholders,  other than the  election of  directors  or  adjourning a meeting,
including, but not limited to, the approval of an amendment to these Amended and
Restated  Articles of  Incorporation  (other than an  amendment  by the Board of
Directors to establish the relative rights, preferences, priorities, privileges,
restrictions,  and  limitations of Preferred Stock as provided in Subsection (c)
of this Section 2 of this Article III, which amendment by the Board of Directors
shall require no action to be taken by the shareholders), shall be authorized if
approved by the  affirmative  vote of  two-thirds of the shares of Capital Stock
entitled to vote thereon.  Directors shall be elected if approved by a plurality
of the votes cast at an election.

     (c) Preferred  Stock.  The Preferred Stock shall have such relative rights,
preferences,  priorities, privileges, restrictions, and limitations as the Board
of Directors may determine from time to time by one or more  amendments to these
Amended and Restated Articles of Incorporation.


MWK-BH\49317.19
                                     -2-

<PAGE>



     (d) Restrictions on Transfer.

                  (i) Definitions.  The following terms shall have the following
meanings for purposes of these Amended and Restated Articles of Incorporation:

    "Affiliate" and "Affiliates" mean, (i) with respect to any individual,  any
member of such  individual's  Immediate  Family,  a Family Trust with respect to
such  individual,  and any  Person  (other  than an  individual)  in which  such
individual and/or his Affiliate(s) owns,  directly or indirectly,  more than 50%
of any class of Equity Security or of the aggregate  Beneficial  Interest of all
beneficial  owners,  or in which such  individual  or his  Affiliate is the sole
general partner, or is the sole managing general partner, or which is controlled
by such individual  and/or his  Affiliates;  and (ii) with respect to any Person
(other  than  an  individual),  any  Person  (other  than an  individual)  which
controls,  is controlled by, or is under common control with,  such Person,  and
any  individual  who is the sole general  partner or the sole  managing  general
partner in, or who controls, such Person. The terms "Affiliated" and "Affiliated
with" shall have the correlative meanings.

    "Beneficial  Interest"  means  an  interest,   whether  as  partner,  joint
venturer,  cestui que trust,  or  otherwise,  a  contract  right,  or a legal or
equitable position under or by which the possessor  participates in the economic
or other  results  of the  Person  (other  than an  individual)  to  which  such
interest, contract right, or position relates.

    "Beneficial   Ownership"   means  ownership  of  shares  of  Capital  Stock
(including Capital Stock that may be acquired upon conversion of Debentures) (i)
by a Person who owns such shares of Capital  Stock in his own name or is treated
as an  owner  of  such  shares  of  Capital  Stock  constructively  through  the
application of Section 544 of the Code, as modified by Sections 856(h)(1)(B) and
856(h)(3)(A) of the Code; or (ii) by a person who falls within the definition of
"Beneficial  Owner"  under  Section  776(4) of the Act.  The  terms  "Beneficial
Owner",  "Beneficially Owns" and "Beneficially Owned" shall have the correlative
meanings.

    "Capital Stock" means the Common Stock and the Preferred  Stock,  including
shares of Common Stock and Preferred Stock that have become Excess Stock.

    "Charitable  Proceeds"  means  the  amounts  due  from  time to time to the
Designated  Charity,   consisting  of  (i)  dividends  or  other  distributions,
including   capital   gain   distributions   (but  not   including   liquidating
distributions  not  otherwise  within  the  definition  of  Excess   Liquidation
Proceeds),  paid with  respect  to Excess  Stock,  (ii) in the case of a sale of
Excess Stock, the excess,  if any, of the Net Sales Proceeds over the amount due
to the Purported  Transferee as determined under Item (iii)(b) of Subsection (e)
of this Section 2 of this Article III, and (iii) in the case of any voluntary or
involuntary  liquidation,  dissolution  or  winding up of the  Corporation,  the
Excess Liquidation Proceeds.

    "Code"  means the Internal  Revenue  Code of 1986,  as amended from time to
time.

    "Constructive  Ownership"  means  ownership  of  shares  of  Capital  Stock
(including  Capital Stock that may be acquired upon conversion of Debentures) by
a Person  who owns  such  shares  of  Capital  Stock in his own name or would be
treated as an owner of such shares of Capital Stock  constructively  through the
application of Section 318 of the Code, as modified by Section 856 (d)(5) of the
Code. The terms "Constructive Owner",  "Constructively Owns" and "Constructively
Owned" shall have the correlative meanings.

    "Control(s)"  (and its correlative  terms "Controlled By" and "Under Common
Control  With") means,  with respect to any Person  (other than an  individual),
possession by the  applicable  Person or Persons of the power,  acting alone (or
solely among

MWK-BH\49317.19
                                     -3-

<PAGE>



such applicable Person or Persons,  acting together), to designate and direct or
cause the  designation  and direction of the  management  and policies  thereof,
whether through the ownership of voting securities, by contract, or otherwise.

    "Debentures"  means any convertible  debentures or other  convertible  debt
securities issued by the Corporation from time to time.

    "Demand"  means the written  notice to the Purported  Transferee  demanding
delivery to the Designated  Agent of (i) all  certificates  or other evidence of
ownership  of shares of Excess Stock and (ii) Excess  Share  Distributions.  Any
reference  to "the date of the  Demand"  means the date upon which the Demand is
mailed or otherwise transmitted by the Corporation.

    "Designated  Agent" means the agent  designated  by the Board of Directors,
from time to time, to act as attorney-in-fact  for the Designated Charity and to
take delivery of certificates or other evidence of ownership of shares of Excess
Stock and Excess Share Distributions from a Purported Transferee.

    "Designated  Charity"  means  any one or more  organizations  described  in
Sections  501(c)(3) and 170(c) of the Code, as may be designated by the Board of
Directors from time to time to receive any Charitable Proceeds.

    "Equity Security" has the meaning ascribed to it in the Securities Exchange
Act of 1934,  as  amended  from  time to time,  and the  rules  and  regulations
thereunder (and any successor laws, rules and regulations of similar import).

    "Excess  Liquidation  Proceeds"  means,  with  respect  to shares of Excess
Stock,  the excess,  if any, of (i) the amount  which would have been due to the
Purported  Transferee  pursuant to Subsection  (a)(ii) of this Section 2 of this
Article  III  with  respect  to  such  stock  in the  case of any  voluntary  or
involuntary  liquidation,  dissolution  or winding up of the  Corporation if the
Transfer had been valid under Item (ii) of this Subsection (d) of this Section 2
of this Article III,  over (ii) the amount due to the  Purported  Transferee  as
determined  under Item  (iii)(b)(2)  of Subsection (e) of this Section 2 of this
Article III.

    "Excess  Share  Distributions"  means  dividends  or  other  distributions,
including,  without  limitation,  capital  gain  distributions  and  liquidating
distributions, paid with respect to shares of Excess Stock.

    "Excess  Stock" means shares of Common Stock and shares of Preferred  Stock
that  have  been  automatically  converted  to  Excess  Stock  pursuant  to  the
provisions  of Item  (iii)  of this  Subsection  (d) of this  Section  2 of this
Article III, and which are subject to the  provisions of Subsection  (e) of this
Section 2 of this Article III.

    "Existing Holder" means (i) the General Motors Hourly-Rate Employes Pension
Trust,  (ii) the General  Motors  Salaried  Employes  Pension Trust (such trusts
referred to in (i) or (ii) are  hereinafter  referred to as "GMPTS"),  (iii) the
AT&T Master Pension Trust, (iv) any nominee of the foregoing, and (v) any Person
to whom an Existing  Holder  transfers  Beneficial  Interest of Regular  Capital
Stock if (x) the result of such  transfer  would be to cause the  transferee  to
Beneficially Own shares of Regular Capital Stock in excess of the greater of the
Ownership Limit or any  pre-existing  Existing Holder Limit with respect to such
transferee (such excess being herein referred to as the "Excess Amount") and (y)
the transferor  Existing Holder, by notice to the Corporation in connection with
such transfer,  designates  such  transferee as a successor  Existing Holder (it
being understood that, upon any such transfer, the Existing Holder Limit for the
transferor  Existing  Holder shall be reduced by the Excess  Amount and the then
applicable  Ownership Limit or Existing Holder Limit for the transferee Existing
Holder shall be increased by such Excess Amount).


MWK-BH\49317.19
                                     -4-

<PAGE>



    "Existing  Holder  Limit" (i) for any  Existing  Holder who is an  Existing
Holder by virtue of Clauses  (i) and (ii) of the  definition  thereof  means the
greater of (x) 9.9% of the outstanding Capital Stock, reduced (but not below the
Ownership Limit) by any Excess Amount  transferred in accordance with clause (v)
of the definition of Existing Holder and (y) 4,365,713 shares of Regular Capital
Stock (as adjusted to reflect any increase in the number of  outstanding  shares
as the result of a stock  dividend or any  increase or decrease in the number of
outstanding shares resulting from a stock split or reverse stock split), reduced
(but not  below  the  Ownership  Limit)  by any  Excess  Amount  transferred  in
accordance  with clause (v) of the definition of Existing  Holder,  (ii) for any
Existing  Holder  who is an  Existing  Holder by  virtue of Clause  (iii) of the
definition  thereof means the greater of (x) 13.74% of the  outstanding  Capital
Stock,  reduced  (but not  below  the  Ownership  Limit)  by any  Excess  Amount
transferred in accordance  with clause (v) of the definition of Existing  Holder
and (y)  6,059,080  shares of Regular  Capital Stock (as adjusted to reflect any
increase in the number of  outstanding  shares as the result of a stock dividend
or any increase or decrease in the number of outstanding shares resulting from a
stock split or reverse stock split), reduced (but not below the Ownership Limit)
by any Excess Amount transferred in accordance with Clause (v) of the definition
of Existing  Holder,  (iii) for any Existing Holder who is an Existing Holder by
virtue of Clause (iv) of the  definition  thereof  means the  percentage  of the
outstanding  Capital  Stock or the number of shares of the  outstanding  Regular
Capital Stock that the Beneficial  Owner for whom the Existing  Holder is acting
as nominee is permitted to own under this definition,  and (iv) for any Existing
Holder  who is an  Existing  Holder by virtue  of Clause  (v) of the  definition
thereof means the greater of (x) a percentage of the  outstanding  Capital Stock
equal to the Ownership Limit or pre-existing Existing Holder Limit applicable to
such Person plus the Excess Amount transferred to such Person pursuant to clause
(v) of the  definition  of  Existing  Holder  and (y) the  number  of  shares of
outstanding  Regular  Capital Stock equal to the Ownership Limit or pre-existing
Existing  Holder  Limit  applicable  to  such  Person  plus  the  Excess  Amount
transferred to such Person  pursuant to clause (v) of the definition of Existing
Holder.

    "Family  Trust"  means,  with  respect  to an  individual,  a trust for the
benefit of such  individual  or for the benefit of any member or members of such
individual's  Immediate  Family or for the  benefit of such  individual  and any
member or members of such  individual's  Immediate  Family  (for the  purpose of
determining  whether or not a trust is a Family Trust, the fact that one or more
of the  beneficiaries  (but not the sole  beneficiary)  of the trust  includes a
Person or Persons,  other than a member of such  individual's  Immediate Family,
entitled to a  distribution  after the death of the  settlor if he, she,  it, or
they  shall  have  survived  the  settlor  of  such  trust  and/or  includes  an
organization or  organizations  exempt from federal income taxes pursuant to the
provisions of Section  501(a) of the Code and described in Section  501(c)(3) of
the Code, shall be disregarded); provided, however, that in respect of transfers
by way of  testamentary  or inter vivos trust,  the trustee or trustees shall be
solely  such  individual,  a member or  members of such  individual's  Immediate
Family, a responsible  financial institution and/or an attorney that is a member
of the bar of any state in the United States.

    "Immediate  Family"  means,  with  respect to a Person,  (i) such  Person's
spouse (former or then current),  (ii) such Person's  parents and  grandparents,
and (iii) ascendants and descendants (natural or adoptive,  of the whole or half
blood) of such  Person's  parents  or of the  parents  of such  Person's  spouse
(former or then current).

    "Look Through  Entity" means any Person that (i) is not an individual or an
organization described in Sections 401(a),  501(c)(17), or 509(a) of the Code or
a portion of a trust  permanently  set aside or to be used  exclusively  for the
purposes described in Section 642(c) of the Code or a corresponding provision of
a prior income tax law, and (ii)  provides  the  Corporation  with (a) a written
affirmation and  undertaking,  subject only to such exceptions as are acceptable
to the  Corporation in its sole  discretion,  that (x) it is not an organization
described in Sections 401(a), 501(c)(17) or 509(a) of the Code or a portion of a
trust permanently set aside or to be used exclusively for the purposes described

MWK-BH\49317.19
                                     -5-

<PAGE>



in Section 642(c) of the Code or a corresponding provision of a prior income tax
law, (y) after the application of the rules for determining stock ownership,  as
set forth in Section  544(a) of the Code,  as modified by Sections  856(h)(1)(B)
and  856(h)(3)(A)  of the Code,  no  "individual"  would  own,  Beneficially  or
Constructively,  more than the  then-applicable  Ownership  Limit,  taking  into
account solely for the purpose of determining such "individual's"  ownership for
the  purposes  of  this  clause  (y)  (but  not  for  determining  whether  such
"individual"  is in compliance  with the Ownership  Limit for any other purpose)
only such  "individual's"  Beneficial and Constructive  Ownership derived solely
from  such  Person  and (z) it does  not  Constructively  Own 10% or more of the
equity of any tenant with respect to real property from which the Corporation or
TRG  receives  or  accrues  any rent  from  real  property,  and (b) such  other
information   regarding  the  Person  that  is  relevant  to  the  Corporation's
qualifications to be taxed as a REIT as the Corporation may reasonably request.

    "Market  Price"  means,  with  respect  to any class or series of shares of
Regular Capital Stock,  the last reported sales price of such class or series of
shares  reported on the New York Stock  Exchange on the trading day  immediately
preceding  the  relevant  date,  or if such class or series of shares of Regular
Capital  Stock  is not then  traded  on the New York  Stock  Exchange,  the last
reported  sales  price of such  class or series of  shares  on the  trading  day
immediately preceding the relevant date as reported on any exchange or quotation
system over which such class or series of shares may be traded, or if such class
or series  of  shares  of  Regular  Capital  Stock is not then  traded  over any
exchange or quotation  system,  then the market price of such class or series of
shares  on the  relevant  date as  determined  in good  faith  by the  Board  of
Directors of the Corporation.

    "Net Sales  Proceeds"  means the gross proceeds  received by the Designated
Agent upon a sale of Regular Capital Stock that has become Excess Stock, reduced
by (i) all expenses (including,  without limitation, any legal expenses or fees)
incurred by the Designated Agent in obtaining possession of (x) the certificates
or other  evidence of  ownership  of the Regular  Capital  Stock that had become
Excess  Stock and (y) any  Excess  Share  Distributions,  and (ii) any  expenses
incurred in selling or transferring such shares (including,  without limitation,
any brokerage fees, commissions,  stock transfer taxes or other transfer fees or
expenses).

    "Ownership Limit" means 8.23% of the value of the outstanding Capital Stock
of the Corporation.

    "Person" means (a) an individual,  corporation,  partnership, estate, trust
(including a trust  qualified under Section 401(a) or 501(c)(17) of the Code), a
portion of a trust  permanently set aside for or to be used  exclusively for the
purposes  described  in  Section  642(c)  of  the  Code,  association,   private
foundation within the meaning of Section 509(a) of the Code, joint stock company
or other entity and (b) also  includes a group as that term is used for purposes
of Section 13(d)(3) of the Securities Exchange Act of 1934, as amended from time
to time, and the rules and regulations thereunder (and any successor laws, rules
and regulations of similar import).

    "Purported  Transferee" means, with respect to any purported Transfer which
results in Excess Stock, the purported beneficial transferee for whom the shares
of Regular  Capital  Stock would have been  acquired if such  Transfer  had been
valid under Item (ii) of this  Subsection  (d) of this Section 2 of this Article
III.

    "Regular  Capital  Stock" means shares of Common Stock and Preferred  Stock
that are not Excess Stock.

    "REIT" means a Real Estate  Investment  Trust defined in Section 856 of the
Code.


MWK-BH\49317.19
                                     -6-

<PAGE>



    "Transfer"  means any sale,  transfer,  gift,  assignment,  devise or other
disposition  of Capital  Stock,  (including  (i) the  granting  of any option or
entering  into any  agreement  for the sale,  transfer or other  disposition  of
Capital Stock or (ii) the sale, transfer, assignment or other disposition of any
securities or rights  convertible into or for Capital Stock),  whether voluntary
or  involuntary,  whether  of record or  beneficial  ownership,  and  whether by
operation of law or otherwise.

                  (ii)  Restriction on Transfers.

     (a)  Except  as  provided  in Item  (viii) of this  Subsection  (d) of this
Section 2 of this Article III, no Person  (other than an Existing  Holder) shall
Beneficially  Own or  Constructively  Own  shares  of  Capital  Stock  having an
aggregate value in excess of the Ownership  Limit,  and No Existing Holder shall
Beneficially Own or Constructively  Own shares of Capital Stock in excess of the
Existing Holder Limit for such Existing Holder.

     (b)  Except  as  provided  in Item  (viii) of this  Subsection  (d) of this
Section 2 of this Article III, any Transfer that, if effective,  would result in
any Person (other than an Existing Holder) Beneficially Owning or Constructively
Owning shares of Regular  Capital  Stock having an aggregate  value in excess of
the  Ownership  Limit shall be void ab initio as to the  Transfer of such shares
which would be  otherwise  Beneficially  Owned or  Constructively  Owned by such
Person in excess of the  Ownership  Limit,  and the  intended  transferee  shall
acquire no rights in such shares.

     (c)  Except  as  provided  in Item  (viii) of this  Subsection  (d) of this
Section 2 of this Article III, any Transfer that, if effective,  would result in
any Existing  Holder  Beneficially  Owning or  Constructively  Owning  shares of
Regular Capital Stock in excess of the applicable Existing Holder Limit shall be
void ab  initio as to the  Transfer  of such  shares  which  would be  otherwise
Beneficially Owned or Constructively  Owned by such Existing Holder in excess of
the applicable  Existing Holder Limit, and such Existing Holder shall acquire no
rights in such shares.

     (d)  Except  as  provided  in Item  (viii) of this  Subsection  (d) of this
Section 2 of this Article III, any Transfer that, if effective,  would result in
the Capital Stock being beneficially owned by fewer than 100 Persons (determined
without reference to any rules of attribution) shall be void ab initio as to the
Transfer  of such  shares  which would be  otherwise  beneficially  owned by the
transferee, and the intended transferee shall acquire no rights in such shares.

     (e) Any Transfer that, if effective,  would result in the Corporation being
"closely held" within the meaning of Section 856(h) of the Code shall be void ab
initio as to the  Transfer  of the shares of Regular  Capital  Stock which would
cause the  Corporation to be "closely held" within the meaning of Section 856(h)
of the Code, and the intended transferee shall acquire no rights in such shares.

     (f) In determining the shares which any Person  Beneficially Owns (or would
Beneficially  Own  following a purported  Transfer) or  Constructively  Owns (or
would  Constructively  Own  following  a  purported  Transfer)  for  purposes of
applying the  limitations  contained in Paragraphs (a), (b), (c), (d) and (e) of
this Item (ii) of this Subsection (d) of this Article III:

      (1)  shares of  Capital  Stock that may be  acquired  upon  conversion  of
Debentures  Beneficially  Owned or Constructively  Owned by such Person, but not
shares of Capital Stock issuable upon  conversion of Debentures  held by others,
are deemed to be outstanding.

      (2) a pension trust shall be treated as owning all shares of Capital Stock
(including Capital Stock that may be acquired upon conversion of Debentures)

MWK-BH\49317.19
                                     -7-

<PAGE>



as are (x) owned in its own name or with  respect  to which it is  treated as an
owner  constructively  through  the  application  of Section  544 of the Code as
modified by Section  856(h)(1)(B) of the Code but not by Section 856(h)(3)(A) of
the Code and (y) owned by, or treated as owned by,  constructively  through  the
application  of Section 544 of the Code as modified by Section  856(h)(1)(B)  of
the Code  but not by  Section  856(h)(3)(A)  of the  Code,  all  pension  trusts
sponsored by the same employer as such pension trust or sponsored by any of such
employer's Affiliates.  Notwithstanding the foregoing, (y) above shall not apply
in the  case  of  either  Motors  Insurance  Corporation  and  its  subsidiaries
(collectively,  "MIC") or any pension  trusts  sponsored  by the General  Motors
Corporation,  a Delaware  corporation  ("GMC"),  or the American  Telephone  and
Telegraph  Company,  a New  York  corporation  ("AT&T"),  or  by  any  of  their
respective  Affiliates,  provided that with respect to MIC and each such pension
trust sponsored by GMC, AT&T or any of their respective  Affiliates,  other than
the Existing Holders  described in (i) through (iii) in the definition  thereof,
all of the  following  conditions  are  met:  (i)  each  such  pension  trust is
administered,  and will continue to be administered, by persons who do not serve
in an administrative or other capacity to any other such pension trust sponsored
by GMC or any Affiliate of GMC or AT&T or any Affiliate of AT&T, as  applicable,
including the Existing  Holders  described in (i) through (iv) in the definition
thereof, (it being understood that the fact that any two such pension trusts may
have in common one or more,  but less than a  majority,  of the  persons  having
ultimate  investment  authority  for such  pension  trusts  shall not cause such
trusts to be treated as one Person,  provided that they are otherwise separately
administered as hereinbefore  described),  (ii) day to day investment  decisions
with respect to MIC are made by a person or persons different than the person or
persons who make such decisions for the pension  trusts  sponsored by GMC or its
affiliates,  including  the  Existing  Holders  described  in (i),  (ii) and, in
respect of (i) and (ii), item (iv) in the definition thereof,  (although MIC and
the  pension  trusts  sponsored  by GMC may have in common the person or persons
with ultimate investment authority for such entities), and the investment of MIC
in the Corporation  does not exceed 2% of the value of the  outstanding  Capital
Stock of the  Corporation,  (iii) neither MIC nor any such pension trust acts or
will act, in concert with MIC, any other pension  trust  sponsored by GMC or any
Affiliate of GMC or AT&T or any Affiliate of AT&T, as applicable,  including the
Existing Holders described in (i) through (iv) in the definition  thereof,  with
respect  to its  investment  in the  Corporation,  and (iv) as from time to time
requested  by the  Corporation,  MIC and each  pension  trust shall  provide the
Corporation  with a  representation  and undertaking in writing to the foregoing
effect.

      (3) If there are two or more classes of stock then outstanding,  the total
value of the  outstanding  Capital Stock shall be allocated  among the different
classes and series  according to the relative value of each class or series,  as
determined  by  reference  to the  Market  Price per share of each such class or
series, using the date on which the Transfer occurs as the relevant date, or the
effective  date of the change in capital  structure  as the  relevant  date,  as
appropriate.

     (g) If any shares are transferred resulting in a violation of the Ownership
Limit or Paragraphs  (b),  (c), (d) or (e) of this Item (ii) of this  Subsection
(d) of this  Section 2 of this Article III,  such  Transfer  shall be valid only
with  respect  to such  amount of  shares  transferred  as does not  result in a
violation of such  limitations,  and such Transfer  otherwise  shall be null and
void ab initio.

                  (iii) Conversion to Excess Stock.

     (a) If, notwithstanding the other provisions contained in this Article III,
at any time  there  is a  purported  Transfer  or other  change  in the  capital
structure  of the  Corporation  such that any  Person  (other  than an  Existing
Holder) would  Beneficially  Own or any Person  (other than an Existing  Holder)
would  Constructively  Own  shares  of  Regular  Capital  Stock in excess of the
Ownership Limit, or that any Person who is an Existing Holder would Beneficially
Own or any Person who is an Existing Holder would  Constructively  Own shares of
Regular  Capital Stock in excess of the Existing Holder Limit,  then,  except as
otherwise  provided in Item (viii) of this  Subsection  (d) of this Section 2 of
this Article III, such

MWK-BH\49317.19
                                     -8-

<PAGE>



shares of Common Stock or Preferred  Stock,  or both, in excess of the Ownership
Limit or Existing  Holder Limit,  as the case may be, (rounded up to the nearest
whole share) shall  automatically  become Excess Stock. Such conversion shall be
effective  as of the close of business on the  business day prior to the date of
the Transfer or change in capital structure.

     (b) If, notwithstanding the other provisions contained in this Article III,
at any time,  there is a  purported  Transfer  or other  change  in the  capital
structure of the Corporation which, if effective, would cause the Corporation to
become  "closely held" within the meaning of Section 856(h) of the Code then the
shares of Common Stock or Preferred  Stock,  or both,  being  Transferred  which
would cause the  Corporation  to be "closely held" within the meaning of Section
856(h)  of the Code or held by a Person in  excess  of that  Person's  Ownership
Limit or Existing Holder Limit,  as applicable  (rounded up to the nearest whole
share)  shall  automatically  become  Excess  Stock.  Such  conversion  shall be
effective  as of the close of business on the  business day prior to the date of
the Transfer or change in capital structure.

     (c) Shares of Excess  Stock  shall be issued and  outstanding  stock of the
Corporation.  The  Purported  Transferee  shall have no rights in such shares of
Excess  Stock  except as provided in  Subsection  (e) of this  Section 2 of this
Article III.

                  (iv) Notice of Restricted Transfer. Any Person who acquires or
attempts to acquire  shares in violation of Item (ii) of this  Subsection (d) of
this Section 2 of this Article III, or any Person who is a transferee  such that
Excess Stock results under Item (iii) of this  Subsection  (d) of this Section 2
of this Article III, shall immediately give written notice to the Corporation of
such event and shall provide to the  Corporation  such other  information as the
Corporation may request regarding such Person's ownership of Capital Stock.

                  (v)   Owners Required to Provide Information.

     (a) Every  Beneficial Owner of more than 5% (or such other  percentage,  as
provided in the applicable regulations adopted under Sections 856 through 859 of
the Code) of the  outstanding  shares of the  Capital  Stock of the  Corporation
shall,  within 30 days after January 1 of each year,  give written notice to the
Corporation stating the name and address of such Beneficial Owner, the number of
shares  Beneficially Owned and  Constructively  Owned, and a full description of
how such  shares are held.  Every  Beneficial  Owner  shall,  upon demand by the
Corporation,  disclose to the Corporation in writing such additional information
with  respect to the  Beneficial  Ownership  and  Constructive  Ownership of the
Capital Stock as the Board of Directors  deems  appropriate  or necessary (i) to
comply with the  provisions  of the Code,  regarding  the  qualification  of the
Corporation  as a REIT under the Code,  and (ii) to ensure  compliance  with the
Ownership Limit or the Existing Holder Limit.

     (b) Any Person who is a Beneficial Owner or Constructive Owner of shares of
Capital  Stock and any Person  (including  the  shareholder  of  record)  who is
holding  Capital Stock for a Beneficial  Owner or  Constructive  Owner,  and any
proposed  transferee of shares, upon the determination by the Board of Directors
to be reasonably  necessary to protect the status of the  Corporation  as a REIT
under the Code,  shall  provide a statement  or  affidavit  to the  Corporation,
setting forth the number of shares of Capital Stock already  Beneficially  Owned
or  Constructively  Owned by such  shareholder  or proposed  transferee  and any
related  person  specified,  which  statement or affidavit  shall be in the form
prescribed by the Corporation for that purpose.

                  (vi) Remedies Not Limited.  Subject to Subsection  (h) of this
Section 2 of this Article III, nothing contained in this Article III shall limit
the  authority  of the Board of  Directors to take such other action as it deems
necessary or advisable (i) to protect the  Corporation  and the interests of its
shareholders in the preservation of the Corporation's status as a REIT, and (ii)
to insure compliance with the Ownership Limit and the Existing Holder Limit.

MWK-BH\49317.19
                                     -9-

<PAGE>




                  (vii) Determination. Any question regarding the application of
any of the  provisions of this  Subsection (d) of this Section 2 of this Article
III,  including any definition  contained in Item (i) of this  Subsection (d) of
this Section 2 of this Article III, shall be determined or resolved by the Board
of Directors and any such determination or resolution shall be final and binding
on the Corporation, its shareholders, and all parties in interest.

                  (viii) Exceptions.  The Board of Directors,  upon advice from,
or an opinion from,  Counsel,  may exempt a Person from the  Ownership  Limit if
such Person is a Look Through  Entity,  provided,  however,  in no event may any
such exception cause such Person's ownership, direct or indirect (without taking
into account such Person's ownership of interests in TRG), to exceed 9.9% of the
value of the outstanding Capital Stock.

     For a period of 90 days following the purchase of Regular  Capital Stock by
an  underwriter  that (i) is a Look Through  Entity and (ii)  participates  in a
public  offering of the Regular  Capital Stock,  such  underwriter  shall not be
subject  to the  Ownership  Limit  with  respect to the  Regular  Capital  Stock
purchased by it as a part of such public offering.

            (e)   Excess Stock.

                  (i)  Surrender of Excess  Stock to  Designated  Agent.  Within
thirty  business  days of the date upon which the  Corporation  determines  that
shares have become  Excess  Stock,  the  Corporation,  by written  notice to the
Purported  Transferee,  shall demand that any  certificate  or other evidence of
ownership  of the  shares  of Excess  Stock be  immediately  surrendered  to the
Designated Agent (the "Demand").

                  (ii) Excess Share Distributions. The Designated Agent shall be
entitled to receive all Excess Share Distributions.  The Purported Transferee of
Regular  Capital Stock that has become Excess Stock shall not be entitled to any
dividends or other distributions,  including,  without limitation,  capital gain
distributions,  with respect to the Excess Stock. Any Excess Share Distributions
paid to a Purported  Transferee shall be remitted to the Designated Agent within
thirty business days after the date of the Demand.

                  (iii) Restrictions on Transfer; Sale of Excess Stock.

     (a)  Excess  Stock  shall  be  transferable  by  the  Designated  Agent  as
attorney-in-fact  for  the  Designated  Charity.   Excess  Stock  shall  not  be
transferable by the Purported Transferee.

     (b) Upon delivery of the certificates or other evidence of ownership of the
shares of Excess  Stock to the  Designated  Agent,  the  Designated  Agent shall
immediately  sell such shares in an arms-length  transaction  (over the New York
Stock  Exchange or such other  exchange over which the shares of the  applicable
class or series of Regular  Capital Stock may then be traded,  if  practicable),
and the  Purported  Transferee  shall receive from the Net Sales  Proceeds,  the
lesser of:

     (1) the Net Sales Proceeds; or

     (2) the price per share that such Purported Transferee paid for the Regular
Capital Stock in the purported Transfer that resulted in the Excess Stock, or if
the  Purported  Transferee  did not give  value  for such  shares  (because  the
Transfer was, for example, through a gift, devise or other transaction), a price
per share equal to the Market Price  determined  using the date of the purported
Transfer that resulted in the Excess Stock as the relevant date.

     (c) If some or all of the  shares of Excess  Stock  have been sold prior to
receiving the Demand,  such sale shall be deemed to been made for the benefit of
and

MWK-BH\49317.19
                                     -10-

<PAGE>



as the agent for the Designated Charity.  The Purported  Transferee shall pay to
the Designated Agent, within thirty business days of the date of the Demand, the
entire gross  proceeds  realized upon such sale.  Notwithstanding  the preceding
sentence,  the  Designated  Agent may grant written  permission to the Purported
Transferee to retain an amount from the gross  proceeds  equal to the amount the
Purported  Transferee  would have been  entitled to receive  had the  Designated
Agent sold the shares as provided in Item  (iii)(b)  of this  Subsection  (e) of
this Section 2 of this Article III.

     (d) The Designated  Agent shall promptly pay to the Designated  Charity any
Excess Share Distributions  recovered by the Designated Agent and the excess, if
any, of the Net Sales  Proceeds over the amount due to the Purported  Transferee
as provided in Item  (iii)(b) of this  Subsection  (e) of this Section 2 of this
Article III.

                  (iv)  Voting  Rights.  The  Designated  Agent  shall  have the
exclusive right to vote all shares of Excess Stock as the  attorney-in-fact  for
the Designated Charity.  The Purported  Transferee shall not be entitled to vote
such  shares  (except  as  required  by  applicable  law).  Notwithstanding  the
foregoing,  votes  erroneously  cast by a  Prohibited  Transferee  shall  not be
invalidated  in the event that the  Corporation  has already taken  irreversible
corporate action to effect a reorganization,  merger, sale or dissolution of the
Corporation.

                  (v) Rights Upon Liquidation.  In the event of any voluntary or
involuntary  liquidation,  dissolution or winding up of, or any  distribution of
the assets of the  Corporation,  a  Purported  Transferee  shall be  entitled to
receive  the  lesser  of (i)  that  amount  which  would  have  been due to such
Purported Transferee had the Designated Agent sold the shares of Excess Stock as
provided  in Item  (iii)(b)  of this  Subsection  (e) of this  Section 2 of this
Article  III and (ii) that  amount  which  would have been due to the  Purported
Transferee if the Transfer had been valid under Item (ii) of  Subsection  (d) of
this Section 2 of this Article III,  determined (A) in the case of Common Stock,
pursuant to Subsection (a)(ii) of this Section 2 of this Article III, and (B) in
the case of Preferred  Stock,  pursuant to the  provisions  of these Amended and
Restated Articles of  Incorporation,  amended as authorized by Section 1 of this
Article III, which sets forth the liquidation  rights of such class or series of
Preferred Stock. With respect to shares of Excess Stock, a Purported  Transferee
shall not have any  rights to share in the  assets of the  Corporation  upon the
liquidation,  dissolution or winding up of the Corporation  other than the right
to receive the amount  determined  in the  preceding  sentence  and shall not be
entitled to any preference or priority (as a creditor of the  Corporation)  over
the  holders of the  shares of Regular  Capital  Stock.  Any Excess  Liquidation
Proceeds shall be paid to the Designated Charity.

                  (vi) Action by Corporation to Enforce  Transfer  Restrictions.
If the Purported  Transferee fails to deliver the certificates or other evidence
of ownership and all Excess Share  Distributions  to the Designated Agent within
thirty  business  days of the date of Demand,  the  Corporation  shall take such
legal action to enforce the  provisions  of this Article III as may be permitted
under applicable law.

     (f) Legend.  Each  certificate  for Capital  Stock shall bear the following
legend:

                  "The Amended and Restated  Articles of  Incorporation,  as the
            same may be amended (the "Articles"), impose certain restrictions on
            the  transfer  and  ownership  of the  shares  represented  by  this
            Certificate  based upon the  percentage  of the  outstanding  shares
            owned by the shareholder.  At no charge, any shareholder may receive
            a written  statement of the  restrictions  on transfer and ownership
            that are imposed by the Articles."

     (g)  Severability.  If any provision of this Article III or any application
of any such  provision is determined to be invalid by any Federal or state court
having  jurisdiction over the issues,  the validity of the remaining  provisions
shall not be affected and other applications

MWK-BH\49317.19
                                     -11-

<PAGE>



of such provision shall be affected only to the extent  necessary to comply with
the determination of such court.

     (h) New York Stock Exchange Settlement.  Nothing contained in these Amended
and Restated  Articles of  Incorporation  shall  preclude the  settlement of any
transaction  entered into through the  facilities of the New York Stock Exchange
or of any other stock  exchange on which  shares of the Common Stock or class or
series of Preferred  Stock may be listed,  or of the Nasdaq  National Market (if
the shares are quoted on such Market) and which has conditioned  such listing or
quotation on the inclusion in the Corporation's Amended and Restated Articles of
Incorporation  of a provision  such as this  Subsection  (h).  The fact that the
settlement of any  transaction  is permitted  shall not negate the effect of any
other  provision of this Article III and any  transferee  in such a  transaction
shall be  subject to all of the  provisions  and  limitations  set forth in this
Article III.

                                  ARTICLE IV
                    Registered Office and Registered Agent

      1.    Registered Office.

            The  address  and mailing  address of the  registered  office of the
Corporation is 500 North Woodward Avenue, Suite 100, Bloomfield Hills,  Michigan
48304.

      2.    Resident Agent.

     The  resident  agent for  service  of  process  on the  Corporation  at the
registered office is Jeffrey H. Miro.

                                   ARTICLE V
                     Plan of Compromise or Reorganization

      When a  compromise  or  arrangement  or a plan  of  reorganization  of the
Corporation is proposed  between the  Corporation and its creditors or any class
of them or between the Corporation and its  shareholders or any class of them, a
court of equity jurisdiction within the State of Michigan, on application of the
Corporation  or of a creditor or  shareholder  thereof,  or on  application of a
receiver appointed for the Corporation,  may order a meeting of the creditors or
class  of  creditors  or of the  shareholders  or class  of  shareholders  to be
affected by the proposed  compromise or  arrangement  or  reorganization,  to be
summoned  in  such  manner  as  the  court  directs.  If a  majority  in  number
representing  75% in value of the  creditors  or class of  creditors,  or of the
shareholders or class of shareholders to be affected by the proposed  compromise
or  arrangement or a  reorganization,  agree to a compromise or arrangement or a
reorganization  of  the  Corporation  as a  consequence  of  the  compromise  or
arrangement, the compromise or arrangement and the reorganization, if sanctioned
by the court to which the application has been made, shall be binding on all the
creditors  or  class  of  creditors,  or on all the  shareholders  or  class  of
shareholders and also on the Corporation.

                                  ARTICLE VI
                                   Directors

      For so long as the Corporation has the right to designate, pursuant to The
Second Amended and Restated Agreement of Limited Partnership of TRG (as the same
may be amended,  the "Partnership  Agreement"),  members of the committee of TRG
that  have  the  power  to   approve   or  propose   all   actions,   decisions,
determinations,  designations,  delegations, directions, appointments, consents,
approvals,  selections, and the like to be taken, made or given, with respect to
TRG, its business and its properties as well as the management of all affairs of
TRG (the  "Partnership  Committee"),  the Board of Directors  shall  consist of,
except  during  the  period  of  any  vacancy  between  annual  meetings  of the
shareholders,  that  number of  members  as are set forth in the  By-Laws of the
Corporation of which, except during the

MWK-BH\49317.19
                                     -12-

<PAGE>



period of any vacancy between annual meetings of the shareholders, not less than
40% (rounded up to the next whole  number) of the members  shall be  Independent
Directors (as  hereinafter  defined),  and,  thereafter,  the Board of Directors
shall  consist  of,  except  during the  period of any  vacancy  between  annual
meetings  of the  shareholders,  that  number of members as are set forth in the
By-Laws of the  Corporation.  For  purposes  of this  Article  VI,  "Independent
Director"  shall mean an individual  who is neither one of the  following  named
persons nor an employee, beneficiary,  principal, director, officer or agent of,
or a general  partner  in, or  limited  partner  (owning  in excess of 5% of the
Beneficial  Interest) or  shareholder  (owning in excess of 5% of the Beneficial
Interest)  in, any such named  Person:  (i) for so long as TG  Partners  Limited
Partnership,  a Delaware  limited  partnership,  has the right to appoint one or
more Partnership  Committee  members,  A. Alfred Taubman and any Affiliate of A.
Alfred  Taubman  or any  member  of his  Immediate  Family,  (ii) for so long as
Taub-Co Management,  Inc., a Michigan corporation (formerly The Taubman Company,
Inc.  ("T-Co"))  has the  right to  appoint  one or more  Partnership  Committee
members, T-Co or an Affiliate of T-Co, (iii) for so long as a Taubman Transferee
(as  hereinafter  defined)  has the  right to  appoint  one or more  Partnership
Committee  members,  a  Taubman  Transferee,  or an  Affiliate  of such  Taubman
Transferee,  (iv) for so long as GMPTS  has the  right  to  appoint  one or more
Partnership  Committee  members,  GMPTS,  General  Motors  Corporation,   or  an
Affiliate of GMPTS or of General  Motors  Corporation,  and (v) for so long as a
GMPTS  Transferee (as hereinafter  defined) has the right to appoint one or more
Partnership  Committee members, a GMPTS Transferee or an Affiliate of such GMPTS
Transferee.  "Taubman Transferee" means a single Person that acquires,  pursuant
to Section 8.1(b) or Section 8.3(a) of The  Partnership  Agreement,  or upon the
foreclosure  or like action in respect of a pledge of a partnership  interest in
TRG,  the  then  (i.e.,  at the  time of such  acquisition)  entire  partnership
interest in TRG  (excluding,  in the case of an acquisition  pursuant to Section
8.3(a) of the Partnership  Agreement or pursuant to a foreclosure or like action
in respect of a pledge of a  partnership  interest  in TRG,  the ability of such
Person to act as a substitute  partner) of A. Alfred Taubman,  and any Affiliate
of A. Alfred  Taubman or any member of his  Immediate  Family,  from one or more
such  persons  or from any  Taubman  Transferee;  provided  that the  percentage
interest in TRG being  transferred  exceeds  7.7%.  "GMPTS  Transferee"  means a
single Person that acquires, pursuant to Section 8.1(b) or Section 8.3(a) of the
Partnership  Agreement,  or upon the  foreclosure or like action in respect of a
pledge of a  partnership  interest in TRG,  the then (i.e.,  at the time of such
acquisition) entire such partnership interest in TRG (excluding,  in the case of
an  acquisition  pursuant  to Section  8.3(a) of the  Partnership  Agreement  or
pursuant to a foreclosure  or like action in respect of a pledge of  partnership
interests in TRG, the ability of such Person to act as a substitute  partner) of
GMPTS or of any GMPTS Transferee;  provided that the percentage  interest in TRG
being transferred exceeds 7.7%.

      For so long as the Corporation has the right to designate, pursuant to the
Partnership Agreement, any members of the Partnership Committee, the affirmative
vote  of  both  a  majority  of the  Independent  Directors  who  do not  have a
beneficial  financial interest in the action before the Board of Directors and a
majority of all members of the Board of  Directors  who do not have a beneficial
financial  interest in the action  before the Board of Directors is required for
the  approval  of all actions to be taken by the Board of  Directors;  provided,
however,  the  Corporation  may not appoint to the  Partnership  Committee  as a
Corporation  appointee  an  individual  who does not satisfy the  definition  of
Independent Director in one or more respects without the affirmative vote of all
of the Independent Directors then in office. Thereafter, the affirmative vote of
a majority of all members of the Board of Directors who do not have a beneficial
financial  interest in the action  before the Board of Directors is required for
the  approval  of all  actions  to be  taken  by the  Board  of  Directors.  The
establishment  of  reasonable  compensation  of  Directors  for  services to the
Corporation as Directors or officers  shall not  constitute  action in which any
Director has a beneficial financial interest.

      Subject to the foregoing, a Director shall be deemed and considered in all
respects  and for all purposes to be a Director of the  Corporation,  including,
without  limitation,  having  the  authority  to  vote  or act  on all  matters,
including, without limitation, matters submitted to a vote at any meeting of the
Board of Directors or at any meeting of a committee of the Board

MWK-BH\49317.19
                                     -13-

<PAGE>



of Directors,  and the  application to such Director of Articles VII and VIII of
these  Amended  and  Restated  Articles  of  Incorporation,   notwithstanding  a
Purported  Transferee's  unauthorized  exercise of voting rights with respect to
such Director's election.

                                  ARTICLE VII
                        Limited Liability of Directors

      No director of the  Corporation  shall be liable to the Corporation or its
shareholders for monetary damages for a breach of the director's fiduciary duty;
provided,  however,  the  foregoing  provision  shall  not be  deemed to limit a
director's liability to the Corporation or its shareholders resulting from:

      (i)   a breach of the director's duty of loyalty to the Corporation or its
            shareholders;

      (ii)  acts or omissions of the director not in good faith or which involve
            intentional misconduct or knowing violation of law;

      (iii) a violation of Section 551(1) of the Act or;

      (iv)  a transaction from which the director derived an improper personal
            benefit.

                                 ARTICLE VIII
                 Indemnification of Officers, Directors, Etc.

      1.    Indemnification of Directors.

            The Corporation  shall and does hereby indemnify a person (including
the heirs,  executors,  and administrators of such person) who is or was a party
to,  or who is  threatened  to be made a party  to, a  threatened,  pending,  or
completed action, suit, or proceeding, whether civil, criminal,  administrative,
or investigative and whether formal or informal,  including, without limitation,
an action by or in the right of the  Corporation,  by reason of the fact that he
or she is or was a  director  of the  Corporation,  or is or was  serving at the
request of the  Corporation as a director (or in a similar  capacity,  including
serving as a member of the  Partnership  Committee and of any other committee of
TRG) or in any other  representative  capacity  of another  foreign or  domestic
corporation or of or with respect to any other entity  (including TRG),  whether
for profit or not,  against  expenses,  attorneys' fees,  judgments,  penalties,
fines, and amounts paid in settlement actually and reasonably incurred by him or
her in connection with the action,  suit, or proceeding.  This Section 1 of this
Article VIII is intended to grant the persons herein  described with the fullest
protection  not  prohibited  by existing  law in effect as of the date of filing
this Amended and Restated  Articles of Incorporation or such greater  protection
as may be permitted or not prohibited under succeeding provisions of law.

      2.    Indemnification of Officers, Etc.

            The Corporation  has the power to indemnify a person  (including the
heirs,  executors,  and administrators of such person) who is or was a party to,
or  who  is  threatened  to be  made a  party  to,  a  threatened,  pending,  or
contemplated   action,   suit,   or   proceeding,   whether   civil,   criminal,
administrative,  or investigative  and whether formal or informal,  including an
action by or in the right of the  Corporation,  by reason of the fact that he or
she is or was an officer,  employee,  or agent of the  Corporation  or is or was
serving at the  request of the  Corporation  as an  officer,  partner,  trustee,
employee,  or agent of another  foreign  or  domestic  corporation,  partnership
(including TRG), joint venture, trust or other enterprise, whether for profit or
not, against expenses,  including attorneys' fees, judgments,  penalties, fines,
and amounts paid in settlement actually and reasonably incurred by him or her in

MWK-BH\49317.19
                                     -14-

<PAGE>


connection  with the action,  suit, or  proceeding,  if the person acted in good
faith and in a manner he or she  reasonably  believed to be in or not opposed to
the best interests of the Corporation or its shareholders, and with respect to a
criminal action or proceeding,  if the person had no reasonable cause to believe
his or her conduct was unlawful.  Unless ordered by a court, an  indemnification
under this Section 2 of this Article VIII shall be made by the Corporation  only
as authorized in the specific case upon a determination that  indemnification of
the officer, employee, or agent is proper in the circumstances because he or she
has met the  applicable  standard of conduct set forth in this Section 2 of this
Article VIII.

      3.    Advancement of Expenses.

            The  Corporation  shall  pay  the  expenses  incurred  by  a  person
described  in Section 1 of this  Article  VIII in  defending a civil or criminal
action,  suit, or proceeding described in such Section 1 in advance of the final
disposition of the action,  suit, or proceeding.  The Corporation  shall pay the
expenses  incurred by a person  described  in Section 2 of this  Article VIII in
defending a civil or criminal  action,  suit,  or  proceeding  described in such
Section 2 in advance of the final disposition of the action, suit, or proceeding
upon  receipt  of an  undertaking  by or on behalf  of such  person to repay the
expenses if it is  ultimately  determined  that the person is not entitled to be
indemnified by the Corporation.  Such undertaking  shall be by unlimited general
obligation  of the  person  on whose  behalf  advances  are made but need not be
secured.

Signed and certified this 15th day of May, 1996.




                                    /s/Robert S. Taubman
                                    --------------------
                                    Robert S. Taubman
                                    President and Chief Executive Officer


MWK-BH\49317.19
                                     -15-

                                                                      Exhibit 11

                                   TAUBMAN CENTERS, INC.
                             Computation of Per Share Earnings

                             (in thousands, except share data)

<TABLE>
                                                                     Three Months Ended                 Six  Months Ended
                                                                -----------------------------    -----------------------------
                                                                June 30, 1995   June 30, 1996    June 30, 1995   June 30, 1996
                                                                -------------   -------------    -------------   -------------
<S>                                                                    <C>             <C>              <C>             <C>   
Primary
- -------

Income before extraordinary items as reported                          $3,973          $4,398           $8,425          $9,642

  Effect of partnership units issuable under The Taubman Realty
   Group Limited Partnership's 1992 Incentive Option Plan                   0              (3)               0              (6)
                                                                       ------          ------           ------          ------

Income before extraordinary items for purposes of calculating
 primary earnings per share                                            $3,973          $4,395           $8,425          $9,636
                                                                       ======          ======           ======          ======

Average number of shares outstanding                               44,213,128      44,098,113       44,337,908      44,104,672
                                                                   ==========      ==========       ==========      ==========

Primary earnings per share                                               $.09            $.10             $.19            $.22
                                                                         ====            ====             ====            ====



Fully diluted
- -------------

Income before extraordinary items as reported                          $3,973          $4,398           $8,425          $9,642

  Effect of partnership units issuable under The Taubman Realty
   Group Limited Partnership's 1992 Incentive Option Plan                   0              (8)               0             (16)
                                                                       ------          ------           ------          ------

Income before extraordinary items for purposes of calculating fully
 diluted earnings per share                                            $3,973          $4,390           $8,425          $9,626
                                                                       ======          ======           ======          ======

Average number of shares outstanding                               44,213,128      44,098,113       44,337,908      44,104,672
                                                                   ==========      ==========       ==========      ==========

Fully diluted earnings per share                                         $.09            $.10             $.19            $.22
                                                                         ====            ====             ====            ====

</TABLE>


<PAGE>




                                                                     Exhibit 11
                                                                     (Continued)

                                   TAUBMAN CENTERS, INC.
                             Computation of Per Share Earnings

                             (in thousands, except share data)

<TABLE>
                                                                     Three Months Ended                 Six  Months Ended
                                                                -----------------------------    -----------------------------
                                                                June 30, 1995   June 30, 1996    June 30, 1995   June 30, 1996
                                                                -------------   -------------    -------------   -------------
<S>                                                                    <C>             <C>               <C>            <C>   
Primary
- -------

Net income as reported                                                 $3,192          $4,398           $7,644          $9,642

  Effect of partnership units issuable under The Taubman Realty
   Group Limited Partnership's 1992 Incentive Option Plan                   0              (3)               0              (6)
                                                                       ------          ------           ------          ------

Net income for purposes of calculating primary
  earnings per share                                                   $3,192         $4,395            $7,644          $9,636
                                                                       ======         ======            ======          ======

Average number of shares outstanding                               44,213,128      44,098,113       44,337,908      44,104,672
                                                                   ==========      ==========       ==========      ==========

Primary earnings per share                                               $.07            $.10             $.17            $.22
                                                                         ====            ====             ====            ====



Fully diluted
- -------------

Net income as reported                                                 $3,192          $4,398           $7,644          $9,642

  Effect of partnership units issuable under The Taubman Realty
    Group Limited Partnership's 1992 Incentive Option Plan                  0              (8)               0             (16)
                                                                       ------          ------           ------          ------

Net income for purposes of calculating fully
  diluted earnings per share                                           $3,192          $4,390           $7,644          $9,626
                                                                       ======          ======           ======          ======

Average number of shares outstanding                               44,213,128      44,098,113       44,337,908      44,104,672
                                                                   ==========      ==========       ==========      ==========
Fully diluted earnings per share                                         $.07            $.10             $.17            $.22
                                                                         ====            ====             ====            ====


</TABLE>

                                                                      Exhibit 12


                  The Taubman Realty Group Limited Partnership
               Computation of Ratios of Earnings to Fixed Charges
                          (in thousands, except ratios)


                                                Six Months Ended June 30
                                                   1995          1996
                                                   ----          ----

Net Earnings from Continuing Operations          $36,720       $39,368
   Add back:
   Fixed charges                                  53,605        55,052
      Amortization of previously capitalized
      interest (1)                                 1,091           981
      Distributions in excess of equity in
      net income of 25% owned Joint Venture         (234)         (250)
   Deduct:
      Capitalized interest (1)                    (5,360)       (3,839)
                                                 -------       -------
          Earnings Available for Fixed Charges   $85,822       $91,312
                                                 =======       =======

Fixed Charges
   Interest expense                              $31,069       $34,340
   Capitalized interest                            4,491         2,294
   Interest portion of rent expense                2,179         2,508
   Proportionate share of Joint Ventures'
   fixed charges                                  15,866        15,910
                                                  ------       -------
      Total Fixed Charges                        $53,605       $55,052
                                                 =======       =======

Ratio of earnings to fixed charges                   1.6           1.7





(1)   Amounts  include  TRG's  pro  rata  share  of  capitalized   interest  and
      amortization of previously capitalized interest of the Joint Ventures.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>

     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL INFORMATION EXTRACTED FROM THE
TAUBMAN CENTERS, INC.  BALANCE SHEET AS OF JUNE 30, 1996 (UNAUDITED) AND THE
TAUBMAN CENTERS, INC.  STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30,
1996 (UNAUDITED) AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.

</LEGEND>
<CIK>                                       0000890319
<NAME>                           TAUBMAN CENTERS, INC.
<MULTIPLIER>                                     1,000
<CURRENCY>                                U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                           8,077
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 305,029<F2>
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           441
<OTHER-SE>                                     294,469
<TOTAL-LIABILITY-AND-EQUITY>                   305,029
<SALES>                                              0
<TOTAL-REVENUES>                                10,130<F2>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                   125
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  9,642
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              9,642
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     9,642
<EPS-PRIMARY>                                      .22
<EPS-DILUTED>                                      .22
<FN>
<F1>      THE COMPANY HAS AN UNCLASSIFIED BALANCE SHEET.
<F2>      THE COMPANY'S PRIMARY ASSET IS AN EQUITY INVESTMENT IN THE TAUBMAN
          REALTY GROUP LIMITED PARTNERSHIP.
</FN>
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission