Press Release

Simon Property Group Reports Second Quarter 2016 Results And Raises Quarterly Dividend And Full Year 2016 Guidance

July 27, 2016

INDIANAPOLIS, July 27, 2016 /PRNewswire/ -- Simon, a global leader in retail real estate, today reported results for the quarter ended June 30, 2016.

Simon

Results for the Quarter 1

  • Net income attributable to common stockholders was $455.4 million, or $1.45 per diluted share, as compared to $472.9 million, or $1.52 per diluted share, in the prior year period. Net income attributable to common stockholders in the prior year period included $80.2 million, or $0.22 per diluted share, related to a gain upon sale of marketable securities.
  • Funds from Operations ("FFO") was $952.9 million, or $2.63 per diluted share, as compared to $955.4 million, or $2.63 per diluted share, in the prior year period. Funds from Operations in the prior year period included the aforementioned $0.22 per diluted share gain upon sale of marketable securities.
  • Growth in comparable FFO per diluted share, which excludes the $0.22 per diluted share gain in the prior year period, was 9.1% for the three months ended June 30, 2016.

Results for the Six Months 1

  • Net income attributable to common stockholders was $936.4 million, or $3.01 per diluted share, as compared to $1.012 billion, or $3.26 per diluted share, in the prior year period. Net income attributable to common stockholders in the prior year period included a non-cash gain of $206.9 million, or $0.57 per diluted share, solely related to Klépierre's issuance of additional shares of its common stock to complete its acquisition of Corio N.V.
  • Funds from Operations ("FFO") was $1.905 billion, or $5.27 per diluted share, as compared to $1.786 billion, or $4.92 per diluted share, in the prior year period, an increase of 7.1%.
  • Growth in comparable FFO per diluted share for the six months ended June 30, 2016 was 12.1%.

"This was an excellent quarter for Simon Property Group, with strong financial and operational performance, the opening of a new outlet center, the groundbreaking for our second Premium Outlet in Malaysia, and the acquisition of The Shops at Crystals, a highly productive center," said David Simon, Chairman and Chief Executive Officer.  "Today, we raised our quarterly dividend and are once again increasing our full-year 2016 guidance."

1 For a reconciliation of FFO and net income per diluted share on a comparable basis, please see Footnote G of the Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures.  

U.S. Malls and Premium Outlets Operating Statistics

 

As of
June 30,

 

2016

2015

Occupancy (1)

95.9%

96.1%

Base Minimum Rent

   

per sq. ft.(1)

$50.43

$48.07

Releasing Spread

   

per sq. ft. (1)(2)

$8.88

$10.87

Total Sales per sq. ft. (3)

$607

$620

 

(1)

Represents mall stores in Malls and all owned square footage in Premium Outlets.

(2)

Same space measure that compares opening and closing rates on individual spaces leased during
trailing 12-month period

(3)

Trailing 12-month sales per square foot for mall stores less than 10,000 square feet in Malls and
stores less than 20,000 square feet in Premium Outlets for 2016.

 

Portfolio Net Operating Income ("NOI") and Comparable Property NOI
Total portfolio NOI growth for the three months ended June 30, 2016 was 7.4% and was 7.6% for the six months ended June 30, 2016.  Total portfolio NOI includes comparable property NOI, NOI from new development, redevelopment, expansion and acquisitions, NOI from international properties and our share of NOI from investments.  Comparable property NOI growth for the three months ended June 30, 2016 was 3.2% and was 4.1% for the six months ended June 30, 2016.

Dividends
Today Simon's Board of Directors declared a quarterly common stock dividend of $1.65 per share.  This is a 6.5% increase year-over-year.  The dividend will be payable on August 31, 2016 to stockholders of record on August 17, 2016. 

Simon's Board of Directors also declared the quarterly dividend on its 8 3/8% Series J Cumulative Redeemable Preferred Stock (NYSE: SPGPrJ) of $1.046875 per share, payable on September 30, 2016 to stockholders of record on September 16, 2016. 

Development Activity
During the quarter, we completed the transformation of Stanford Shopping Center in Palo Alto, California which included the relocation of Bloomingdale's into a new, 120,000 square foot store.  The former Bloomingdale's store has been redeveloped into more than 130,000 square feet of new specialty retail shops and restaurants.     

We also opened a 355,000 square foot outlet center in Columbus, Ohio on June 24, 2016. Simon owns 50% of this new center. 

Construction continues on two new development projects scheduled to open in 2016:

  • The 500,000 square foot retail component to Brickell City Centre in Miami, Florida scheduled to open in November of 2016. Simon owns a 25% interest in this project.
  • Clarksburg Premium Outlets, a 392,000 square foot center in Clarksburg, Maryland scheduled to open in October of 2016. Simon owns a 66% interest in this project.

We started construction on two new development projects during the quarter.  Norfolk Premium Outlets, a 332,000 square foot center in Norfolk, Virginia is scheduled to open in June of 2017.  Simon owns a 65% interest in this project. We also started construction on Genting Highlands Premium Outlets, a 252,000 square foot center in Kuala Lumpur, Malaysia, scheduled to open in the second quarter of 2017.  Simon owns a 50% interest in this project.       

Construction also continues on four other new development projects scheduled to open in 2017, including The Shops at Clearfork (Fort Worth, Texas), Siheung Premium Outlets (Siheung (Seoul), South Korea), Premium Outlet Collection Edmonton IA (Edmonton, Alberta, Canada) and Provence Designer Outlet (Miramas, France).

During the second quarter, we started construction on significant redevelopment and expansion projects including a 221,000 square foot expansion at La Plaza Mall in McAllen, Texas that will include additional specialty stores, four junior anchors and an exciting dining plaza with a number of first-to-market restaurants.   

Construction continues on other significant expansion projects including The Fashion Centre at Pentagon City, King of Prussia, The Galleria in Houston, and Woodbury Common Premium Outlets

At quarter-end, redevelopment and expansion projects, including the addition of new anchors, were underway at 33 properties in the U.S. and Europe.  Simon's share of the costs of all new development and redevelopment projects under construction at quarter-end was approximately $2.1 billion.

Acquisitions  
In April 2016, we completed the acquisition of The Shops at Crystals in Las Vegas, Nevada in a 50:50 joint venture with Invesco Real Estate.  Simon will lease and manage the center for the joint venture.  The purchase price was approximately $1.1 billion.      

Financing Activity
The Company was active in both the unsecured and secured credit markets in the first half of the year continuing to lower our effective borrowing costs and extend our maturity profile. 

During the quarter, the Company completed a Euro senior notes offering totaling €500 million with a 1.25% coupon rate and term of nine years. 

During the first six months, we closed or locked rate on 14 new mortgage loans totaling approximately $2.5 billion, or the non-U.S. dollar equivalent thereof, of which Simon's share is $1.6 billion.  The weighted average interest rate and term on these loans is 3.73% and 9.4 years, respectively.  Included in these loans was a $550 million mortgage for The Shops at Crystals.

As of June 30, 2016, Simon had over $6.0 billion of liquidity consisting of cash on hand, including its share of joint venture cash, and available capacity under its revolving credit facilities.

2016 Guidance
The Company currently estimates net income to be within a range of $6.04 to $6.12 per diluted share for the year ending December 31, 2016 and that FFO will be within a range of $10.77 to $10.85 per diluted share.    

The following table provides the reconciliation for the expected range of estimated net income available to common stockholders per diluted share to estimated FFO per diluted share:

For the year ending December 31, 2016

   
 

Low     

High

 

End    

End

Estimated net income available to common stockholders

   

     per diluted share

$6.04

$6.12

Depreciation and amortization including Simon's share

   

     of unconsolidated entities

4.80

4.80

Gain upon acquisition of controlling interest, sale or disposal

   

     of assets and interests in unconsolidated entities, net

(0.07)

(0.07)

     

Estimated FFO per diluted share                                                              

$10.77

$10.85

 

Conference Call
Simon will hold a conference call to discuss the quarterly financial results today at 9:00 a.m. Eastern Time, Wednesday, July 27, 2016.  A live webcast of the conference call will be accessible in listen-only mode at investors.simon.com.  An audio replay of the conference call will be available until August 3, 2016.  To access the audio replay, dial 1-855-859-2056 (international 404-537-3406) passcode 36644312. 

Supplemental Materials and Website
Supplemental information on our second quarter 2016 performance is available at investors.simon.com. This information has also been furnished to the SEC in a current report on Form 8-K.

We routinely post important information online at our investor relations website, investors.simon.com. We use this website, press releases, SEC filings, quarterly conference calls, presentations and webcasts to disclose material, non-public information in accordance with Regulation FD. We encourage members of the investment community to monitor these distribution channels for material disclosures.  Any information accessed through our website is not incorporated by reference into, and is not a part of, this document.

Non-GAAP Financial Measures
This press release includes FFO, FFO per share, comparable FFO per share, comparable earnings per share, portfolio net operating income growth and comparable property net operating income growth, which are financial performance measures not defined by generally accepted accounting principles in the United States ("GAAP"). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in Simon's supplemental information for the quarter. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.

Forward-Looking Statements
Certain statements made in this press release may be deemed "forward‑looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward‑looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward‑looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating or outlook, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, including, without limitation, the impact of the United Kingdom's vote to leave the European Union, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC.  The Company may update that discussion in its periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

About Simon
Simon is a global leader in retail real estate ownership, management and development and an S&P100 company (Simon Property Group) (NYSE:SPG). Our industry-leading retail properties and investments across North America, Europe and Asia provide shopping experiences for millions of consumers every day and generate billions in annual retail sales. For more information, visit simon.com.

 

Simon Property Group, Inc.
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)

 
 
 
 

For the Three Months

 

For the Six Months

 

Ended June 30,

 

Ended June 30,

 

2016

2015

 

2016

2015

           

REVENUE:

         

Minimum rent

$

822,224

$

768,138

 

$

1,640,760

$

1,521,583

Overage rent

31,250

37,029

 

60,167

75,986

Tenant reimbursements

367,062

364,309

 

738,676

704,479

Management fees and other revenues

34,478

40,027

 

67,878

75,106

Other income

60,366

139,607

 

144,614

188,191

Total revenue

1,315,380

1,349,110

 

2,652,095

2,565,345

           

EXPENSES:

         

Property operating

104,756

99,841

 

207,817

199,598

Depreciation and amortization

303,585

295,778

 

604,199

583,883

Real estate taxes

107,505

106,487

 

216,929

213,374

Repairs and maintenance

22,842

22,676

 

48,907

52,410

Advertising and promotion

33,172

41,215

 

68,210

59,971

Provision for credit losses

4,944

2,685

 

8,608

6,533

Home and regional office costs

40,326

39,346

 

78,933

75,250

General and administrative

15,125

15,345

 

29,989

30,344

Other

23,889

23,352

 

44,366

42,426

Total operating expenses

656,144

646,725

 

1,307,958

1,263,789

           

OPERATING INCOME

659,236

702,385

 

1,344,137

1,301,556

           

Interest expense

(213,995)

(230,974)

 

(433,185)

(463,147)

Income and other taxes

(7,115)

(3,420)

 

(22,301)

(9,781)

Income from unconsolidated entities

84,990

70,196

 

175,616

135,068

Gain upon acquisition of controlling interests and sale or disposal of assets

         

  and interests in unconsolidated entities, net

4,209

16,339

 

26,897

223,266

           

CONSOLIDATED NET INCOME

527,325

554,526

 

1,091,164

1,186,962

           

Net income attributable to noncontrolling interests 

71,102

80,748

 

153,111

173,215

Preferred dividends

834

834

 

1,669

1,669

           

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

455,389

$

472,944

 

$

936,384

$

1,012,078

           
           

BASIC AND DILUTED EARNINGS PER COMMON SHARE:

         

Net income attributable to common stockholders

$

1.45

$

1.52

 

$

3.01

$

3.26

 

 

 

Simon Property Group, Inc.

 

Unaudited Consolidated Balance Sheets

(Dollars in thousands, except share amounts)

 
 

June 30,

December 31,

 

2016

2015

ASSETS:

   

     Investment properties at cost

$

34,332,270

$

33,463,124

     Less - accumulated depreciation

10,344,141

9,915,386

 

23,988,129

23,547,738

     Cash and cash equivalents

884,281

701,134

     Tenant receivables and accrued revenue, net

600,817

624,605

     Investment in unconsolidated entities, at equity

2,690,821

2,481,574

     Investment in Klépierre, at equity

1,878,751

1,943,363

     Deferred costs and other assets

1,336,984

1,266,768

       Total assets

$

31,379,783

$

30,565,182

     

LIABILITIES:

   

     Mortgages and unsecured indebtedness

$

22,923,941

$

22,416,682

     Accounts payable, accrued expenses, intangibles, and deferred revenues

1,209,518

1,323,801

     Cash distributions and losses in partnerships and joint ventures, at equity

1,402,230

1,368,544

     Other liabilities

369,281

214,249

      Total liabilities

25,904,970

25,323,276

     

Commitments and contingencies

   
     

Limited partners' preferred interest in the Operating Partnership and noncontrolling

   

     redeemable interests in properties

157,436

25,537

     

EQUITY:

   

Stockholders' Equity

   

     Capital stock (850,000,000 total shares authorized,  $ 0.0001 par value, 238,000,000

   

      shares of excess common stock, 100,000,000 authorized shares of preferred stock):

   
     

     Series J 8 3/8% cumulative redeemable preferred stock, 1,000,000 shares authorized,

   

      796,948 issued and outstanding with a liquidation value of $39,847

43,569

43,733

     

     Common stock, $ 0.0001 par value, 511,990,000 shares authorized, 319,570,466 and

   

      314,806,914 issued and outstanding, respectively

32

31

     

     Class B common stock, $ 0.0001 par value, 10,000 shares authorized, 8,000

   

      issued and outstanding

-

-

     

     Capital in excess of par value

9,465,862

9,384,450

     Accumulated deficit

(4,341,316)

(4,266,930)

     Accumulated other comprehensive loss

(119,915)

(252,686)

     Common stock held in treasury at cost, 5,346,843 and 5,394,345 shares, respectively

(427,141)

(437,134)

      Total stockholders' equity

4,621,091

4,471,464

Noncontrolling interests

696,286

744,905

      Total equity

5,317,377

5,216,369

      Total liabilities and equity

$

31,379,783

$

30,565,182

 

 

 

Simon Property Group, Inc.

Unaudited Joint Venture Statements of Operations

(Dollars in thousands)

 
 
 
 
 

For the Three Months Ended
June 30,

 

For the Six Months Ended
June 30,

 

2016

2015

 

2016

2015

           

REVENUE:

         

Minimum rent

$

458,267

$

443,485

 

$

897,114

$

877,266

Overage rent

46,903

41,342

 

96,527

92,522

Tenant reimbursements

212,265

199,142

 

423,206

393,629

Other income

54,806

61,545

 

113,486

115,539

Total revenue

772,241

745,514

 

1,530,333

1,478,956

           

OPERATING EXPENSES:

         

Property operating

131,413

132,257

 

262,494

263,061

Depreciation and amortization

149,721

148,607

 

281,200

290,265

Real estate taxes

59,429

56,477

 

120,938

115,051

Repairs and maintenance

18,480

17,086

 

38,234

37,447

Advertising and promotion

20,777

17,388

 

43,306

34,090

Provision for credit losses

2,885

1,296

 

5,574

3,149

Other

43,625

38,924

 

88,679

83,351

Total operating expenses

426,330

412,035

 

840,425

826,414

           

OPERATING INCOME

345,911

333,479

 

689,908

652,542

           

Interest expense

(151,022)

(149,041)

 

(294,781)

(296,062)

Gain on sale or disposal of assets and interests in unconsolidated entities

6,049

35,779

 

60,522

35,779

           

NET INCOME

$

200,938

$

220,217

 

$

455,649

$

392,259

                   

Third-Party Investors' Share of Net Income

$

100,391

$

112,763

 

$

219,200

$

201,877

           

Our Share of Net Income

100,547

107,454

 

236,449

190,382

Amortization of Excess Investment (A)

(25,558)

(24,387)

 

(48,770)

(48,541)

Our Share of Gain on Sale or Disposal of Assets and Interests in

         

Unconsolidated Entities, net

(2,487)

(16,339)

 

(2,487)

(16,339)

Our Share of Gain on Sale or Disposal of Assets and Interests  

         

Included in Other Income in the Consolidated Financial Statements

-

-

 

(36,153)

-

Income from Unconsolidated Entities (B)

$

72,502

$

66,728

 

$

149,039

$

125,502

 
 

Note: The above financial presentation does not include any information related to our investments in Klépierre S.A.

          ("Klépierre") and HBS Global Properties ("HBS"). For additional information, see footnote B.

 

 

Simon Property Group, Inc.

Unaudited Joint Venture Balance Sheets

(Dollars in thousands)

 
 
 
 
 

June 30,

December 31,

 

2016

2015

Assets:

   

Investment properties, at cost

$

17,928,316

$

17,186,884

Less - accumulated depreciation

5,915,080

5,780,261

 

12,013,236

11,406,623

Cash and cash equivalents

745,868

818,805

Tenant receivables and accrued revenue, net

331,377

354,133

Deferred costs and other assets

336,854

482,024

Total assets

$

13,427,335

$

13,061,585

     

Liabilities and Partners' Deficit:

   

Mortgages

$

14,272,584

$

13,827,215

Accounts payable, accrued expenses, intangibles, and deferred revenue

759,250

985,159

Other liabilities

441,536

468,005

Total liabilities

15,473,370

15,280,379

     

Preferred units

67,450

67,450

Partners' deficit

(2,113,485)

(2,286,244)

Total liabilities and partners' deficit

$

13,427,335

$

13,061,585

     

Our Share of:

   

Partners' deficit

$

(914,222)

$

(854,562)

Add: Excess Investment (A)

2,015,542

1,788,749

Our net Investment in unconsolidated entities, at equity

$

1,101,320

$

934,187

     
     

Note: The above financial presentation does not include any information related to our investments in Klépierre and   

          HBS Global Properties. For additional information, see footnote B attached hereto.

 

 

 

Simon Property Group, Inc.

Unaudited Reconciliation of Non-GAAP Financial Measures (C)

(Amounts in thousands, except per share amounts)

 

Reconciliation of Consolidated Net Income to FFO 

 
 

For the Three Months Ended

 

For the Six Months Ended

 

June 30,

 

June 30,

 

2016

 

2015

 

2016

 

2015

               

Consolidated Net Income (D)

$

527,325

 

$

554,526

 

$

1,091,164

 

$

1,186,962

Adjustments to Arrive at FFO:

             
               

 

               Depreciation and amortization from consolidated 

         

                    properties 

 

300,179

 

291,853

 

597,376

 

576,080

 

               Our share of depreciation and amortization from

             

 

                    unconsolidated entities, including Klépierre and HBS

134,893

 

128,184

 

253,135

 

252,068

 

               Gain upon acquisition of controlling interests and sale or disposal

             

 

                    of assets and interests in unconsolidated entities, net

(4,209)

 

(16,339)

 

(26,897)

 

(223,266)

 

               Net income attributable to noncontrolling interest holders in

             

 

                    properties

 

(565)

 

(609)

 

(1,294)

 

(1,298)

               Noncontrolling interests portion of depreciation and amortization

(3,439)

 

(946)

 

(6,155)

 

(1,833)

               Preferred distributions and dividends

(1,313)

 

(1,313)

 

(2,626)

 

(2,626)

FFO of the Operating Partnership (E)

$

952,871

 

$

955,356

 

$

1,904,703

 

$

1,786,087

               
               

Diluted net income per share to diluted FFO per share reconciliation:

             

Diluted net income per share

 

$

1.45

 

$

1.52

 

$

3.01

 

$

3.26

               Depreciation and amortization from consolidated properties

             

                    and our share of depreciation and amortization from unconsolidated 

             

                    entities, including Klépierre and HBS, net of noncontrolling 

             

 

                    interests portion of depreciation and amortization

1.19

 

1.16

 

2.33

 

2.28

               Gain upon acquisition of controlling interests and sale or disposal

             

                    of assets and interests in unconsolidated entities, net

(0.01)

 

(0.05)

 

(0.07)

 

(0.62)

Diluted FFO per share (F)

 

$

2.63

 

$

2.63

 

$

5.27

 

$

4.92

               

Details for per share calculations:

             
               

FFO of the Operating Partnership (E)

$

952,871

 

$

955,356

 

$

1,904,703

 

$

1,786,087

Diluted FFO allocable to unitholders

(127,386)

 

(137,682)

 

(264,285)

 

(257,987)

Diluted FFO allocable to common stockholders

$

825,485

 

$

817,674

 

$

1,640,418

 

$

1,528,100

               

Basic and Diluted weighted average shares outstanding

313,399

 

310,499

 

311,408

 

310,799

Weighted average limited partnership units outstanding

48,363

 

52,263

 

50,170

 

52,472

               

Basic and Diluted weighted average shares and units outstanding

361,762

 

362,762

 

361,578

 

363,271

               

Basic and Diluted FFO per Share (F)

$

2.63

 

$

2.63

 

$

5.27

 

$

4.92

    Percent Change

0.0%

     

7.1%

   

 

 

 

Simon Property Group, Inc.

Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures

 

Notes:  

 

(A)

Excess investment represents the unamortized difference of our investment over equity in the underlying net assets of the related partnerships and
joint ventures shown therein.  The Company generally amortizes excess investment over the life of the related properties.

 

(B)

The Unaudited Joint Venture Statements of Operations do not include any operations or our share of net income or excess investment
amortization related to our investments in Klépierre and HBS Global Properties.  Amounts included in Footnotes D below exclude our share of
related activity for our investments in Klépierre and HBS Global Properties.  For further information on Klépierre, reference should be made to
financial information in Klépierre's public filings and additional discussion and analysis in our Form 10-Q.

 

(C)

This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO, FFO per share,
comparable FFO per share and comparable EPS.  FFO is a performance measure that is standard in the REIT business.  We believe FFO
provides investors with additional information concerning our operating performance and a basis to compare our performance with those of
other REITs.  We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP
measures may not be the same as similar measures reported by other REITs.

 
 

We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). We determine
FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and
amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales or disposals of, or any impairment
charges related to, previously depreciated retail operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based
upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP. 

 
 

We have adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as
extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale or disposal of, or any impairment charges
relating to, previously depreciated retail operating properties. We include in FFO gains and losses realized from the sale of land, outlot
buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that
FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in
accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.

 

(D)

Includes our share of: 

 

-

Gains on land sales of $0.5 million and $3.6 million for the three months ended June 30, 2016 and 2015, respectively, and $2.1 million and $3.7
million for the six months ended June 30, 2016 and 2015, respectively. 

 

-

Straight-line adjustments increased minimum rent by $15.9 million and $16.8 million for the three months ended June 30, 2016 and 2015,
respectively, and $31.0 million and $33.2 million for the six months ended June 30, 2016 and 2015, respectively.  

 

-

Amortization of fair market value of leases from acquisitions increased income by $2.2 million and $3.2 million for the three months ended June
30, 2016 and 2015, respectively, and $4.8 million and $6.6 million for the six months ended June 30, 2016 and 2015, respectively. 

   

-

Debt premium amortization of $3.8 million and $5.4 million for the three months ended June 30, 2016 and 2015, respectively, and $8.0 million
and $12.6 million for the six months ended June 30, 2016 and 2015, respectively. 

 

(E)

Includes FFO of the operating partnership related to the sale of marketable securities of $80.2 million for the three and six months ended June
30, 2015.

 

(F)

Includes Basic and Diluted FFO per share related to the sale of marketable securities of $0.22 for the three and six months ended June 30,
2015.

 

(G)

Reconciliation of reported earnings per share to comparable earnings per share and FFO per share to comparable FFO per share:

 
 

THREE MONTHS

 

SIX MONTHS

 

ENDED

 

ENDED

 

JUNE 30,

 

JUNE 30,

               
 

2016

 

2015

 

2016

 

2015

   

Reported earnings per share 

 

$

1.45

 

$

1.52

 

$

3.01

 

$

3.26

   

Less: Gain upon sale of marketable securities

-

 

(0.22)

 

-

 

(0.22)

   

Less: Non-cash gain on equity method investment

-

 

-

 

-

 

(0.57)

   

Comparable earnings per share

 

$

1.45

 

$

1.30

 

$

3.01

 

$

2.47

   

Comparable earnings per share growth

 

11.5%

     

21.9%

   
                         
                         
           

THREE MONTHS

 

SIX MONTHS

           

ENDED

 

ENDED

           

JUNE 30,

 

JUNE 30,

                         
           

2016

 

2015

 

2016

 

2015

   

Reported FFO per share

   

$

2.63

 

$

2.63

 

$

5.27

 

$

4.92

   

Less: Gain upon sale of marketable securities

-

 

(0.22)

 

-

 

(0.22)

   

Comparable FFO per share

 

$

2.63

 

$

2.41

 

$

5.27

 

$

4.70

   

Comparable FFO per share growth

 

9.1%

     

12.1%

   

 

Logo - http://photos.prnewswire.com/prnh/20150227/178536LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/simon-property-group-reports-second-quarter-2016-results-and-raises-quarterly-dividend-and-full-year-2016-guidance-300304444.html

SOURCE Simon

Tom Ward, 317-685-7330, Investors; Les Morris, 317-263-7711, Media