SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 25, 2011
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 001-14469 | 046268599 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||
225 WEST WASHINGTON STREET INDIANAPOLIS, INDIANA (Address of principal executive offices) |
46204 (Zip Code) |
Registrant's telephone number, including area code: 317.636.1600
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 2.02. Results of Operations and Financial Condition
On October 25, 2011, Simon Property Group, Inc. (the "Registrant") issued a press release containing information on earnings for the quarter ended September 30, 2011 and other matters. A copy of the press release is attached hereto as Exhibit 99.2 and the information in the press release is incorporated by reference into this report.
The Registrant is furnishing the information contained herein, including Exhibit 99.2, pursuant to Item 2.02 of Form 8-K promulgated by the Securities and Exchange Commission (the "SEC"). This information shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
Item 7.01. Regulation FD Disclosure
On October 25, 2011, the Registrant made available additional operational information concerning the Registrant, Simon Property Group, L.P., and properties owned or managed as of September 30, 2011 in the form of a Supplemental Information package, a copy of which is attached as Exhibit 99.1. The Supplemental Information package is also available upon request as specified therein.
The Registrant is furnishing the information contained herein, including Exhibit 99.1, pursuant to Item 7.01 of Form 8-K promulgated by the SEC. This information shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
This report contains measures of financial or operating performance that are not specifically defined by accounting principles generally accepted in the United States ("GAAP"), including funds from operations ("FFO"), FFO as adjusted, diluted FFO per share, diluted FFO per share as adjusted and net operating income ("NOI"). FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide 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. FFO as adjusted and diluted FFO per share as adjusted measures exclude the effect of certain non-cash impairment and debt-related charges. We believe these measures provide investors with a basis to compare our current operating performance with previous periods in which we did not have those charges. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
The non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities.
Reconciliations of each of the non-GAAP measures used in this report to the most-directly comparable GAAP measure are included.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | Page Number in This Filing | |||
---|---|---|---|---|---|
99.1 | Supplemental Information as of September 30, 2011 | 5 | |||
99.2 | Earnings Release for the quarter ended September 30, 2011 | 59 |
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: October 25, 2011
SIMON PROPERTY GROUP, INC. | ||||
By: |
/s/ STEPHEN E. STERRETT Stephen E. Sterrett, Executive Vice President and Chief Financial Officer |
3
SIMON PROPERTY GROUP
Table of Contents
As of September 30, 2011
Description
|
|
Page | ||
---|---|---|---|---|
Exhibit 99.1 |
Supplemental Information |
5 | ||
|
Company Overview |
|||
|
Overview (reporting calendar, stock information and credit ratings) |
5-6 | ||
|
Changes in Company Common Share and Operating Partnership Unit Ownership |
7 | ||
|
Financial Data |
|||
|
Selected Financial and Equity Information |
8-9 | ||
|
Unaudited Pro-Rata Statements of Operations |
11-12 | ||
|
Unaudited Pro-Rata Balance Sheet |
13 | ||
|
NOI Composition |
14 | ||
|
Analysis of Other Income and Other Expense |
15 | ||
|
Reconciliation of Non-GAAP Financial Measures |
16-18 | ||
|
Operational Data |
|||
|
U.S. Portfolio Overview |
19 | ||
|
U.S. Regional Mall and Premium Outlet Operational Information |
20 | ||
|
U.S. Lease Expirations |
21 | ||
|
U.S. Top Tenants |
22 | ||
|
Other U.S. Property Operational Information |
23 | ||
|
International Operational Information |
24 | ||
|
Property Listing |
25-35 | ||
|
Development Activity |
|||
|
U.S. Anchor/Big Box Openings, 2011-2013 |
36-37 | ||
|
Capital Expenditures |
38 | ||
|
U.S. Development Activity Report |
39-41 | ||
|
International Development Activity Report |
42 | ||
|
Balance Sheet Information |
|||
|
The Company's Share of Total Debt Amortization and Maturities by Year |
43 | ||
|
Summary of Indebtedness |
44 | ||
|
Summary of Indebtedness by Maturity |
45-52 | ||
|
Unencumbered Assets |
53-57 | ||
|
Preferred Stock/Units Outstanding |
58 | ||
|
Quarterly Earnings Announcement |
|||
Exhibit 99.2 |
Press Release |
59 |
4
The Company
Simon Property Group, Inc., ("Simon," "we," "us," "our," or the "Company") (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is a majority-owned subsidiary partnership of the Company. Together, the Company and the Operating Partnership, or Simon Group, are engaged primarily in the ownership, development and management of retail real estate properties including regional malls, Premium Outlets®, The Mills®, community/lifestyle centers and international properties. At September 30, 2011, we owned or had an interest in 391 properties comprising 261 million square feet in North America, Europe and Asia.
This package was prepared to provide operational and balance sheet information as of September 30, 2011, for the Company and the Operating Partnership. Beginning in 2011, we made changes to the method and presentation of certain of our operational statistics. The methods and discussion regarding these changes are included within the Operational Information sections included on pages 20-24 of this report.
Certain statements made in this Supplemental Package may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that 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: our ability to meet debt service requirements, the availability and terms of financing, changes in our credit rating, 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 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 climates, changes in market rental rates, 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, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. We discuss these and other risks and uncertainties under the heading "Risk Factors" in our annual and quarterly periodic reports filed with the SEC. We may update that discussion in our periodic reports, but otherwise we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
We hope you find this Supplemental Package beneficial. Any questions, comments or suggestions should be directed to: Shelly J. Doran, Vice President of Investor Relations-Simon Property Group, P.O. Box 7033, Indianapolis, IN 46207. Telephone: (317) 685-7330; e-mail: sdoran@simon.com
5
SIMON PROPERTY GROUP
Overview
Reporting Calendar
Results for the next four quarters will be announced according to the following approximate schedule:
Fourth Quarter 2011 |
Week of January 30th, 2012 | |
First Quarter 2012 |
Week of April 23rd, 2012 | |
Second Quarter 2012 |
Week of July 23rd, 2012 | |
Third Quarter 2012 |
Week of October 22nd, 2012 |
Stock Information
The Company's common stock and one issue of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock |
SPG | |
8.375% Series J Cumulative Redeemable Preferred |
SPGPrJ |
Credit Ratings
Standard & Poor's |
|||||
Corporate |
A- | (Stable Outlook) | |||
Senior Unsecured |
A- | (Stable Outlook) | |||
Preferred Stock |
BBB | (Stable Outlook) | |||
Moody's |
|||||
Senior Unsecured |
A3 | (Stable Outlook) | |||
Preferred Stock |
Baa1 | (Stable Outlook) | |||
Fitch |
|||||
Senior Unsecured |
A- | (Stable Outlook) | |||
Preferred Stock |
BBB | (Stable Outlook) |
6
SIMON PROPERTY GROUP
Changes in Company Common Share and Operating Partnership Unit Ownership
For the Period from December 31, 2010 through September 30, 2011
|
Operating Partnership Units(1) |
Company Common Shares(2) |
|||||
---|---|---|---|---|---|---|---|
Number Outstanding at December 31, 2010 |
60,233,424 | 292,961,909 | |||||
Activity During the First Six Months of 2011: |
|||||||
Issuance of Common Stock for Stock Option Exercises |
| 210,723 | |||||
Common Stock Surrendered in Connection with Stock Option Exercise |
| (61,584 | ) | ||||
Exchange of Operating Partnership Units for Common Stock |
(364,854 | ) | 364,854 | ||||
Conversion of Preferred Securities into Units |
2,041 | | |||||
Restricted Stock Awards and Long-Term Incentive Performance ("LTIP") Units Earned(3) |
133,673 | 118,233 | |||||
Number Outstanding at June 30, 2011 |
60,004,284 |
293,594,135 |
|||||
Activity During the Third Quarter of 2011: |
|||||||
Issuance of Common Stock for Stock Option Exercises |
|
2,279 |
|||||
Exchange of Operating Partnership Units for Common Stock |
(200,064 | ) | 200,064 | ||||
Restricted Stock Awards, Long-Term Incentive Performance ("LTIP") Units Earned and Retention Award LTIP Units(3) |
1,000,000 | (1,117 | ) | ||||
Number Outstanding at September 30, 2011 |
60,804,220 |
293,795,361 |
|||||
Details for Diluted Common Shares Outstanding(4): |
|||||||
Company Common Shares Outstanding at September 30, 2011 |
293,795,361 |
||||||
Net Number of Common Shares Issuable Assuming Exercise of Stock Options(5) |
22,472 | ||||||
Diluted Common Shares Outstanding at September 30, 2011(4) |
293,817,833 |
7
SIMON PROPERTY GROUP
Selected Financial and Equity Information
Unaudited
(In thousands, except as noted)
|
As of or for the Three Months Ended September 30, |
As of or for the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | |||||||||
Financial Highlights of the Company |
|||||||||||||
Total RevenueConsolidated Properties |
$ | 1,074,360 | $ | 979,275 | $ | 3,135,094 | $ | 2,837,912 | |||||
Net Income Attributable to Common Stockholders |
$ |
274,000 |
$ |
230,624 |
$ |
658,532 |
$ |
392,501 |
|||||
Basic Earnings per Common Share (EPS) |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | |||||
Diluted Earnings per Common Share (EPS) |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | |||||
FFO of the Operating Partnership |
$ |
606,235 |
$ |
318,522 |
$ |
1,759,846 |
$ |
1,131,742 |
|||||
Diluted FFO of the Operating Partnership |
$ | 606,235 | $ | 318,522 | $ | 1,759,846 | $ | 1,135,418 | |||||
Basic FFO per Share (FFOPS) |
$ | 1.71 | $ | 0.90 | $ | 4.97 | $ | 3.24 | |||||
Diluted FFO per Share (FFOPS) |
$ | 1.71 | $ | 0.90 | $ | 4.97 | $ | 3.23 | |||||
Diluted FFOPS as adjusted |
$ | 1.71 | $ | 1.43 | $ | 4.97 | $ | 4.23 | (1) | ||||
Distributions per Share |
$ | 0.80 | $ | 0.60 | $ | 2.40 | $ | 1.80 |
8
SIMON PROPERTY GROUP
Selected Financial and Equity Information
Unaudited
(In thousands, except as noted)
|
As of September 30, 2011 |
As of December 31, 2010 |
||||||
---|---|---|---|---|---|---|---|---|
Stockholders' Equity Information |
||||||||
Limited Partner Units Outstanding at End of Period |
60,804 | 60,233 | ||||||
Common Shares Outstanding at End of Period |
293,796 | 292,962 | ||||||
Total Common Shares and Units Outstanding at End of Period |
354,600 | 353,195 | ||||||
Weighted Average Limited Partnership Units Outstanding |
60,423 | 58,900 | ||||||
Weighted Average Common Shares Outstanding: |
||||||||
Basicfor purposes of EPS and FFOPS |
293,397 | 291,076 | ||||||
Dilutedfor purposes of EPS |
293,485 | 291,350 | ||||||
Dilutedfor purposes of FFOPS |
293,485 | 293,337 | ||||||
Simon Group's Debt Information |
||||||||
Share of Consolidated Debt |
$ | 17,630,817 | $ | 17,206,280 | ||||
Share of Joint Venture Debt |
6,707,415 | 6,562,500 | ||||||
Share of Total Debt |
$ | 24,338,232 | $ | 23,768,780 | ||||
Simon Group's Market Capitalization |
||||||||
Common Stock Price at End of Period |
$ | 109.98 | $ | 99.49 | ||||
Common Equity Capitalization, including operating partnership units |
$ | 38,998,862 | $ | 35,139,404 | ||||
Preferred Equity Capitalization, including operating partnership preferred units |
79,124 | 73,362 | ||||||
Total Equity Market Capitalization |
$ | 39,077,986 | $ | 35,212,766 | ||||
Total CapitalizationIncluding Simon Group's Share of Total Debt |
$ | 63,416,218 | $ | 58,981,546 | ||||
|
As of or for the Nine Months Ended September 30, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | ||||||
Miscellaneous Balance Sheet Data |
||||||||
Interest Capitalized during the Period: |
||||||||
Consolidated Properties |
$ | 3,193 | $ | 3,061 | ||||
Joint Venture Properties |
$ | 1,482 | $ | 288 | ||||
Simon Group's Share of Joint Venture Properties |
$ | 478 | $ | 101 |
9
On the following pages, we present balance sheet and income statement data on a pro-rata basis reflecting our proportionate economic ownership of each asset in the Simon Group portfolio.
Basis of Presentation: The consolidated amounts shown are prepared on a consistent basis with our consolidated financial statements. The Company's Share of Joint Ventures column was derived on a property-by-property basis by applying the same percentage interests used to arrive at our share of net income during the period and applying them to all financial statement line items of each property. A similar calculation was performed for noncontrolling interests.
10
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
|
For the Three Months Ended September 30, 2011 | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended September 30, 2010 Our Total Share |
||||||||||||||||||||
|
Consolidated | Non- Controlling Interests |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
||||||||||||||||
REVENUE: |
|||||||||||||||||||||
Minimum rent |
$ | 664,724 | $ | (8,444 | ) | $ | 656,280 | $ | 201,107 | $ | 857,387 | $ | 789,389 | ||||||||
Overage rent |
36,653 | (90 | ) | 36,563 | 17,796 | 54,359 | 42,020 | ||||||||||||||
Tenant reimbursements |
294,305 | (5,125 | ) | 289,180 | 94,780 | 383,960 | 361,911 | ||||||||||||||
Management fees and other revenues |
31,249 | | 31,249 | | 31,249 | 29,980 | |||||||||||||||
Other income |
47,429 | (416 | ) | 47,013 | 21,863 | 68,876 | 77,453 | ||||||||||||||
Total revenue |
1,074,360 | (14,075 | ) | 1,060,285 | 335,546 | 1,395,831 | 1,300,753 | ||||||||||||||
EXPENSES: |
|||||||||||||||||||||
Property operating |
122,446 | (3,025 | ) | 119,421 | 67,653 | 187,074 | 179,396 | ||||||||||||||
Depreciation and amortization |
260,802 | (2,108 | ) | 258,694 | 98,607 | 357,301 | 339,135 | ||||||||||||||
Real estate taxes |
87,264 | (1,338 | ) | 85,926 | 23,737 | 109,663 | 109,173 | ||||||||||||||
Repairs and maintenance |
24,465 | (470 | ) | 23,995 | 8,187 | 32,182 | 28,718 | ||||||||||||||
Advertising and promotion |
25,773 | (266 | ) | 25,507 | 6,065 | 31,572 | 26,509 | ||||||||||||||
Provision for (recovery of) credit losses |
1,501 | (16 | ) | 1,485 | 990 | 2,475 | (3,197 | ) | |||||||||||||
Home and regional office costs |
30,525 | | 30,525 | | 30,525 | 28,640 | |||||||||||||||
General and administrative |
14,974 | | 14,974 | | 14,974 | 5,170 | |||||||||||||||
Transaction expenses |
| | | | | 47,585 | |||||||||||||||
Other |
23,012 | (1,348 | ) | 21,664 | 25,490 | 47,154 | 37,881 | ||||||||||||||
Total operating expenses |
590,762 | (8,571 | ) | 582,191 | 230,729 | 812,920 | 799,010 | ||||||||||||||
OPERATING INCOME |
483,598 | (5,504 | ) | 478,094 | 104,817 | 582,911 | 501,743 | ||||||||||||||
Interest expense |
(244,384 | ) | 3,676 | (240,708 | ) | (87,697 | ) | (328,405 | ) | (332,800 | ) | ||||||||||
Loss on extinguishment of debt |
| | | | | (185,063 | ) | ||||||||||||||
Income tax (expense) benefit of taxable REIT subsidiaries |
(860 | ) | | (860 | ) | | (860 | ) | 249 | ||||||||||||
Income from unconsolidated entities |
17,120 | | 17,120 | (17,120 | ) | | | ||||||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
78,307 | | 78,307 | | 78,307 | 294,283 | |||||||||||||||
CONSOLIDATED NET INCOME |
333,781 | (1,828 | ) | 331,953 | | 331,953 | 278,412 | ||||||||||||||
Net income attributable to noncontrolling interests |
58,947 | (1,828 | ) | 57,119 | | 57,119 | 46,954 | ||||||||||||||
Preferred dividends |
834 | | 834 | | 834 | 834 | |||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 274,000 | $ | | $ | 274,000 | $ | | $ | 274,000 | $ | 230,624 | |||||||||
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO(1) |
|||||||||||||||||||||
Consolidated Net Income |
$ | 333,781 | $ | | $ | 333,781 | $ | 280,532 | |||||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
|||||||||||||||||||||
Depreciation and amortization from consolidated properties and discontinued operations |
257,172 | | 257,172 | 239,828 | |||||||||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
| 98,601 | 98,601 | 97,788 | |||||||||||||||||
Income from unconsolidated entities |
(17,120 | ) | 17,120 | | | ||||||||||||||||
Gain on sale or disposal of assets nad interests in unconsolidated entities |
(78,307 | ) | | (78,307 | ) | (294,283 | ) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(1,829 | ) | | (1,829 | ) | (2,119 | ) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(1,870 | ) | | (1,870 | ) | (1,911 | ) | ||||||||||||||
Preferred distributions and dividends |
(1,313 | ) | | (1,313 | ) | (1,313 | ) | ||||||||||||||
FFO of the Operating Partnership |
$ | 490,514 | $ | 115,721 | $ | 606,235 | $ | 318,522 | |||||||||||||
Percentage of FFO of the Operating Partnership |
80.91 | % | 19.09 | % | 100.00 | % | 100.00 | % |
11
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
|
For the Nine Months Ended September 30, 2011 | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Nine Months Ended September 30, 2010 Our Total Share |
||||||||||||||||||||
|
Consolidated | Non- Controlling Interests |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
||||||||||||||||
REVENUE: |
|||||||||||||||||||||
Minimum rent |
$ | 1,958,626 | $ | (25,268 | ) | $ | 1,933,358 | $ | 591,990 | $ | 2,525,348 | $ | 2,313,179 | ||||||||
Overage rent |
75,774 | (167 | ) | 75,607 | 42,924 | 118,531 | 92,240 | ||||||||||||||
Tenant reimbursements |
861,352 | (14,994 | ) | 846,358 | 277,848 | 1,124,206 | 1,045,798 | ||||||||||||||
Management fees and other revenues |
93,001 | | 93,001 | | 93,001 | 86,897 | |||||||||||||||
Other income |
146,341 | (1,042 | ) | 145,299 | 66,846 | 212,145 | 238,480 | ||||||||||||||
Total revenue |
3,135,094 | (41,471 | ) | 3,093,623 | 979,608 | 4,073,231 | 3,776,594 | ||||||||||||||
EXPENSES: |
|||||||||||||||||||||
Property operating |
331,013 | (8,646 | ) | 322,367 | 190,596 | 512,963 | 497,319 | ||||||||||||||
Depreciation and amortization |
788,410 | (6,077 | ) | 782,333 | 286,453 | 1,068,786 | 991,148 | ||||||||||||||
Real estate taxes |
273,952 | (4,112 | ) | 269,840 | 73,146 | 342,986 | 324,426 | ||||||||||||||
Repairs and maintenance |
79,957 | (1,623 | ) | 78,334 | 25,376 | 103,710 | 94,133 | ||||||||||||||
Advertising and promotion |
72,619 | (770 | ) | 71,849 | 17,927 | 89,776 | 78,806 | ||||||||||||||
Provision for (recovery of) credit losses |
3,180 | (60 | ) | 3,120 | 3,389 | 6,509 | (1,093 | ) | |||||||||||||
Home and regional office costs |
91,035 | | 91,035 | | 91,035 | 72,699 | |||||||||||||||
General and administrative |
31,614 | | 31,614 | | 31,614 | 15,909 | |||||||||||||||
Transaction expenses |
| | | | | 62,554 | |||||||||||||||
Other |
61,254 | (3,306 | ) | 57,948 | 75,312 | 133,260 | 112,328 | ||||||||||||||
Total operating expenses |
1,733,034 | (24,594 | ) | 1,708,440 | 672,199 | 2,380,639 | 2,248,229 | ||||||||||||||
OPERATING INCOME |
1,402,060 | (16,877 | ) | 1,385,183 | 307,409 | 1,692,592 | 1,528,365 | ||||||||||||||
Interest expense |
(737,018 | ) | 10,999 | (726,019 | ) | (257,848 | ) | (983,867 | ) | (1,019,486 | ) | ||||||||||
Loss on extinguishment of debt |
| | | | | (350,688 | ) | ||||||||||||||
Income tax (expense) benefit of taxable REIT subsidiaries |
(2,706 | ) | | (2,706 | ) | | (2,706 | ) | 557 | ||||||||||||
Income from unconsolidated entities |
49,561 | | 49,561 | (49,561 | ) | | | ||||||||||||||
Gain upon acquisition of controlling interest, and on sale or dispoal of assets and interests in unconslidated entities, net |
92,072 | | 92,072 | | 92,072 | 320,349 | |||||||||||||||
CONSOLIDATED NET INCOME |
803,969 | (5,878 | ) | 798,091 | | 798,091 | 479,097 | ||||||||||||||
Net income attributable to noncontrolling interests |
142,934 | (5,878 | ) | 137,056 | | 137,056 | 80,817 | ||||||||||||||
Preferred dividends |
2,503 | | 2,503 | | 2,503 | 5,779 | |||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 658,532 | $ | | $ | 658,532 | $ | | $ | 658,532 | $ | 392,501 | |||||||||
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO(1) |
|||||||||||||||||||||
Consolidated Net Income |
$ | 803,969 | $ | | $ | 803,969 | $ | 486,438 | |||||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
|||||||||||||||||||||
Cumulative effect of accounting change |
|||||||||||||||||||||
Depreciation and amortization from consolidated properties and discontinued operations |
777,489 | | 777,489 | 695,982 | |||||||||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
| 286,358 | 286,358 | 290,517 | |||||||||||||||||
Income from unconsolidated entities |
(49,561 | ) | 49,561 | | | ||||||||||||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
(92,072 | ) | | (92,072 | ) | (320,349 | ) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(5,879 | ) | | (5,879 | ) | (7,342 | ) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(6,080 | ) | | (6,080 | ) | (5,888 | ) | ||||||||||||||
Preferred distributions and dividends |
(3,939 | ) | | (3,939 | ) | (7,616 | ) | ||||||||||||||
FFO of the Operating Partnership |
$ | 1,423,927 | $ | 335,919 | $ | 1,759,846 | $ | 1,131,742 | |||||||||||||
Percentage of FFO of the Operating Partnership |
80.91 | % | 19.09 | % | 100.00 | % | 100.00 | % |
12
SIMON PROPERTY GROUP
Unaudited Pro-Rata Balance Sheet
|
As of September 30, 2011 | |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Consolidated | Non- Controlling Interests |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
As of December 31, 2010 Our Total Share |
||||||||||||||||
ASSETS: |
||||||||||||||||||||||
Investment properties, at cost |
$ | 28,761,004 | $ | (306,977 | ) | $ | 28,454,027 | $ | 9,772,001 | $ | 38,227,028 | $ | 36,613,027 | |||||||||
Lessaccumulated depreciation |
8,239,402 | (107,420 | ) | 8,131,982 | 2,142,872 | 10,274,854 | 9,167,931 | |||||||||||||||
|
20,521,602 | (199,557 | ) | 20,322,045 | 7,630,129 | 27,952,174 | 27,445,096 | |||||||||||||||
Cash and cash equivalents |
575,817 | (8,695 | ) | 567,122 | 360,214 | 927,336 | 1,334,254 | |||||||||||||||
Tenant receivables and accrued revenue, net |
413,922 | (4,542 | ) | 409,380 | 164,344 | 573,724 | 519,195 | |||||||||||||||
Investment in unconsolidated entities, at equity |
1,461,694 | | 1,461,694 | (1,461,694 | ) | | | |||||||||||||||
Deferred costs and other assets |
1,951,173 | (12,127 | ) | 1,939,046 | 233,027 | 2,172,073 | 1,577,701 | |||||||||||||||
Notes receivable from related party |
651,000 | | 651,000 | | 651,000 | 651,000 | ||||||||||||||||
Total assets |
$ | 25,575,208 | $ | (224,921 | ) | $ | 25,350,287 | $ | 6,926,020 | $ | 32,276,307 | $ | 31,527,246 | |||||||||
LIABILITIES: |
||||||||||||||||||||||
Mortgages and other indebtedness |
$ | 17,902,961 | $ | (272,144 | ) | $ | 17,630,817 | $ | 6,707,415 | $ | 24,338,232 | $ | 23,742,062 | |||||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,151,190 | (10,525 | ) | 1,140,665 | 349,613 | 1,490,278 | 1,299,023 | |||||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
575,570 | | 575,570 | (575,570 | ) | | | |||||||||||||||
Other liabilities and accrued dividends |
262,119 | (675 | ) | 261,444 | 444,562 | 706,006 | 610,767 | |||||||||||||||
Total liabilities |
19,891,840 | (283,344 | ) | 19,608,496 | 6,926,020 | 26,534,516 | 25,651,852 | |||||||||||||||
Commitments and contingencies |
||||||||||||||||||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
171,358 | (22,125 | ) | 149,233 | | 149,233 | 90,907 | |||||||||||||||
EQUITY: |
||||||||||||||||||||||
Stockholders' equity |
||||||||||||||||||||||
Capital Stock (850,000,000 total shares authorized, $.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock): |
||||||||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding, with a liquidation value of $39,847 |
45,129 | | 45,129 | | 45,129 | 45,458 | ||||||||||||||||
Common stock, $.0001 par value, 511,990,000 shares authorized, 297,671,666 and 296,957,360 issued, respectively |
30 | | 30 | | 30 | 30 | ||||||||||||||||
Class B common stock, $.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding |
| | | | | | ||||||||||||||||
Capital in excess of par value |
8,071,657 | | 8,071,657 | | 8,071,657 | 8,051,544 | ||||||||||||||||
Accumulated deficit |
(3,220,052 | ) | | (3,220,052 | ) | | (3,220,052 | ) | (3,099,689 | ) | ||||||||||||
Accumulated other comprehensive income |
(102,004 | ) | | (102,004 | ) | | (102,004 | ) | (25,851 | ) | ||||||||||||
Common stock held in treasury at cost, 3,884,305 and 4,003,451 shares, respectively |
(153,436 | ) | | (153,436 | ) | | (153,436 | ) | (166,436 | ) | ||||||||||||
Total stockholders' equity |
4,641,324 | | 4,641,324 | | 4,641,324 | 4,805,056 | ||||||||||||||||
Noncontrolling interests |
870,686 | 80,548 | 951,234 | | 951,234 | 979,431 | ||||||||||||||||
Total equity |
5,512,010 | 80,548 | 5,592,558 | | 5,592,558 | 5,784,487 | ||||||||||||||||
Total liabilities and equity |
$ | 25,575,208 | $ | (224,921 | ) | $ | 25,350,287 | $ | 6,926,020 | $ | 32,276,307 | $ | 31,527,246 | |||||||||
13
SIMON PROPERTY GROUP
NOI Composition(1)(2)
For the Nine Months Ended September 30, 2011
|
Percent of Simon Group's Share of NOI |
|||
---|---|---|---|---|
U.S. Portfolio NOI by State |
||||
Florida |
14.5 | % | ||
Texas |
11.3 | % | ||
California |
10.3 | % | ||
Massachusetts |
7.1 | % | ||
New York |
6.8 | % | ||
Nevada |
4.7 | % | ||
Pennsylvania |
4.7 | % | ||
Georgia |
4.6 | % | ||
Indiana |
4.3 | % | ||
New Jersey |
4.0 | % | ||
Top 10 Contributors by State |
72.3 | % | ||
NOI by Asset Type |
||||
Regional Malls and Premium Outlets |
88.5 | % | ||
The Mills |
4.4 | % | ||
Community/Lifestyle Centers |
3.8 | % | ||
International(3) |
3.1 | % | ||
Other |
0.2 | % | ||
Total |
100.0 | % | ||
14
SIMON PROPERTY GROUP
Analysis of Other Income and Other Expense
(In thousands)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | |||||||||
Consolidated Properties |
|||||||||||||
Other Income |
|||||||||||||
Interest and Dividend Income |
$ |
11,805 |
$ |
4,248 |
$ |
39,671 |
$ |
28,172 |
|||||
Lease Settlement Income |
1,581 | 11,226 | 15,714 | 45,651 | |||||||||
Gains on Land Sales |
234 | 697 | 2,861 | 3,903 | |||||||||
Other |
33,809 | 27,700 | 88,095 | 76,789 | |||||||||
Totals |
$ | 47,429 | $ | 43,871 | $ | 146,341 | $ | 154,515 | |||||
Other Expense |
|||||||||||||
Ground Rent |
$ |
10,398 |
$ |
9,645 |
$ |
31,556 |
$ |
26,191 |
|||||
Professional Fees |
7,596 | 5,202 | 16,735 | 11,983 | |||||||||
Other |
5,018 | 1,070 | 12,963 | 6,238 | |||||||||
Totals |
$ | 23,012 | $ | 15,917 | $ | 61,254 | $ | 44,412 | |||||
Transaction Expenses |
$ | | $ | 47,585 | $ | | $ | 62,554 | |||||
15
SIMON PROPERTY GROUP
Reconciliation of Non-GAAP Financial Measures
As of September 30, 2011
(in thousands, except as noted)
This report contains measures of financial or operating performance that are not specifically defined by accounting principles generally accepted in the United States ("GAAP"), including funds from operations ("FFO"), FFO as adjusted, diluted FFO per share, diluted FFO per share as adjusted, net operating income ("NOI"), and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide 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. FFO as adjusted and diluted FFO per share as adjusted measures exclude the effect of certain non-cash impairment and debt-related charges. We believe these measures provide investors with a basis to compare our current operating performance with previous periods in which we did not have those charges. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
The non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities.
Reconciliations of each of the non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the following tables.
Reconciliation of Consolidated Net Income to FFO and FFO as Adjusted(1)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | ||||||||||
Consolidated Net Income(2) |
$ | 333,781 | $ | 280,532 | $ | 803,969 | $ | 486,438 | ||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
||||||||||||||
Depreciation and amortization from consolidated properties |
257,172 | 239,828 | 777,489 | 695,982 | ||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
98,601 | 97,788 | 286,358 | 290,517 | ||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
(78,307 | ) | (294,283 | ) | (92,072 | ) | (320,349 | ) | ||||||
Net income attributable to noncontrolling interest holders in properties |
(1,829 | ) | (2,119 | ) | (5,879 | ) | (7,342 | ) | ||||||
Noncontrolling interests portion of depreciation and amortization |
(1,870 | ) | (1,911 | ) | (6,080 | ) | (5,888 | ) | ||||||
Preferred distributions and dividends |
(1,313 | ) | (1,313 | ) | (3,939 | ) | (7,616 | ) | ||||||
FFO of the Operating Partnership |
$ | 606,235 | $ | 318,522 | $ | 1,759,846 | $ | 1,131,742 | ||||||
Loss on debt extinguishment |
| 185,063 | | 350,688 | ||||||||||
FFO as adjusted of the Operating Partnership |
$ | 606,235 | $ | 503,585 | $ | 1,759,846 | $ | 1,482,430 | ||||||
Diluted net income per share to diluted FFO per share reconciliation: |
||||||||||||||
Diluted net income per share |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | ||||||
Adjustments to arrive at FFO: |
||||||||||||||
Depreciation and amortization from consolidated properties and Simon's share of depreciation and amortization from unconsolidated entities, net of noncontrolling interests portion of depreciation and amortization |
1.00 | 0.95 | 2.99 | 2.81 | ||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
(0.22 | ) | (0.84 | ) | (0.26 | ) | (0.92 | ) | ||||||
Impact of additional dilutive securities for FFO per share |
| | | (0.01 | ) | |||||||||
Diluted FFO per share |
$ | 1.71 | $ | 0.90 | $ | 4.97 | $ | 3.23 | ||||||
Loss on debt extinguishment |
| 0.53 | | 1.00 | ||||||||||
Diluted FFO as adjusted per share |
$ | 1.71 | $ | 1.43 | $ | 4.97 | $ | 4.23 | ||||||
16
SIMON PROPERTY GROUP
Reconciliation of Non-GAAP Financial Measures
As of September 30, 2011
(in thousands, except as noted)
Reconciliation of Net Income to NOI
The Reconciliation of Net Income to NOI provides net income and reconciles the amounts to "Total NOI of the Simon Group Portfolio." This schedule also provides the change in NOI of comparable properties for the quarter and nine months ended September 30, 2011.
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | |||||||||
Reconciliation of NOI of consolidated Properties: |
|||||||||||||
Consolidated Net Income |
$ | 333,781 | $ | 280,532 | $ | 803,969 | $ | 486,438 | |||||
Income tax expense (benefit) of taxable REIT subsidiaries |
860 | (249 | ) | 2,706 | (557 | ) | |||||||
Interest expense |
244,384 | 249,264 | 737,018 | 774,686 | |||||||||
Income from unconsolidated entities |
(17,120 | ) | (22,533 | ) | (49,561 | ) | (50,729 | ) | |||||
Loss on extinguishment of debt |
| 185,063 | | 350,688 | |||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
(78,307 | ) | (294,283 | ) | (92,072 | ) | (320,349 | ) | |||||
Operating Income |
483,598 | 397,794 | 1,402,060 | 1,240,177 | |||||||||
Depreciation and amortization |
260,802 | 243,303 | 788,410 | 706,402 | |||||||||
NOI of consolidated Properties |
$ | 744,400 | $ | 641,097 | $ | 2,190,470 | $ | 1,946,579 | |||||
Reconciliation of NOI of unconsolidated entities: |
|||||||||||||
Net Income |
$ | 75,482 | $ | 101,780 | $ | 246,926 | $ | 276,983 | |||||
Interest expense |
218,079 | 218,238 | 644,549 | 653,419 | |||||||||
Loss from unconsolidated entities |
1,665 | 327 | 3,787 | 1,368 | |||||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
(78 | ) | | (15,583 | ) | (39,761 | ) | ||||||
Operating Income |
295,148 | 320,345 | 879,679 | 892,009 | |||||||||
Depreciation and amortization |
197,604 | 195,679 | 578,802 | 591,763 | |||||||||
NOI of unconsolidated entities |
$ | 492,752 | $ | 516,024 | $ | 1,458,481 | $ | 1,483,772 | |||||
Total NOI of the Simon Group Portfolio |
$ | 1,237,152 | $ | 1,157,121 | $ | 3,648,951 | $ | 3,430,351 | |||||
Change in NOI from prior period |
6.9 | % | 3.3 | % | 6.4 | % | 4.1 | % | |||||
Less: Joint venture partner's share of NOI |
296,942 | 316,243 | 887,573 | 910,838 | |||||||||
Simon Group's Share of NOI |
$ | 940,210 | $ | 840,878 | $ | 2,761,378 | $ | 2,519,513 | |||||
Increase in Simon Group's Share of NOI from prior period |
11.8 | % | 1.9 | % | 9.6 | % | 3.9 | % | |||||
Total NOI of Comparable Properties(3) |
$ |
867,209 |
$ |
835,654 |
$ |
2,521,390 |
$ |
2,443,281 |
|||||
Increase in NOI of Regional Malls and Premium Outlets that are Comparable Properties |
3.8 | % | 3.2 | % | |||||||||
17
SIMON PROPERTY GROUP
Footnotes to Reconciliation of Non-GAAP Financial Measures
18
SIMON PROPERTY GROUP
U.S. Portfolio Overview
As of September 30, 2011
Type of Property
|
Total Square Feet |
Total Owned Square Feet ("GLA") |
% of Owned Square Feet |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Regional Malls and Premium Outlets |
|||||||||||
Mall Stores |
81,392,696 | 80,998,388 | 51.4 | % | |||||||
Freestanding |
4,359,756 | 1,837,098 | 1.2 | % | |||||||
Anchors |
93,981,001 | 25,835,869 | 16.4 | % | |||||||
Office |
2,020,553 | 2,020,553 | 1.3 | % | |||||||
Regional Malls and Premium Outlets Total |
181,754,006 | 110,691,908 | 70.3 | % | |||||||
Community/Lifestyle Centers |
20,471,478 |
14,066,224 |
8.9 |
% |
|||||||
The Mills® |
23,022,606 |
20,199,884 |
12.8 |
% |
|||||||
Mills Regional Malls |
17,463,024 | 8,585,618 | 5.5 | % | |||||||
Mills Community Centers |
1,014,601 | 963,048 | 0.6 | % | |||||||
Mills Portfolio Total |
41,500,231 | 29,748,550 | 18.9 | % | |||||||
Other(1) |
4,268,446 |
3,057,962 |
1.9 |
% |
|||||||
Total U.S. Properties |
247,994,161 |
157,564,644 |
100.0 |
% |
|||||||
19
SIMON PROPERTY GROUP
U.S. Regional Mall and Premium Outlet Operational Information(1)
For the Period Ended September 30, 2011
|
As of September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2010(6) | |||||
Total Number of Properties |
216 | 219 | |||||
Total Square Footage of Properties (in millions) |
181.8 |
184.2 |
|||||
Ending Occupancy(2): |
|||||||
Consolidated Assets |
94.4 | % | 94.4 | % | |||
Unconsolidated Assets |
92.1 | % | 91.6 | % | |||
Total Portfolio |
93.9 | % | 93.8 | % | |||
Total Sales per Square Foot(3): |
|||||||
Consolidated Assets |
$ | 508 | $ | 464 | |||
Unconsolidated Assets |
$ | 560 | $ | 510 | |||
Total Portfolio |
$ | 517 | $ | 473 | |||
Base Minimum Rent per Square Foot(4): |
|||||||
Consolidated Assets |
$ | 37.56 | $ | 35.85 | |||
Unconsolidated Assets |
$ | 43.84 | $ | 43.50 | |||
Total Portfolio |
$ | 38.87 | $ | 37.58 |
Historical Data:
|
Occupancy | Total Sales per Square Foot |
Base Minimum Rent per Square Foot |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
12/31/2010(6) |
94.5 | % | $ | 484 | $ | 37.77 | ||||
12/31/2009 |
93.4 | % | $ | 455 | $ | 38.47 | ||||
12/31/2008 |
93.8 | % | $ | 480 | $ | 36.69 |
Releasing Activity for the Trailing Twelve Month Period Ended:
|
|
Total Rent per Square Foot | |
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Square Footage of Openings |
Opening Rate per Square Foot(5) |
Closing Rate per Square Foot(5) |
Releasing Spread(5) | ||||||||||||
9/30/11(6) |
6,697,313 | $ | 54.44 | $ | 49.67 | $ | 4.77 | 9.6 | % | |||||||
12/31/10 |
6,449,328 | $ | 51.22 | $ | 49.14 | $ | 2.08 | 4.2 | % |
Definitions:
20
SIMON PROPERTY GROUP
U.S. Lease Expirations(1)(2)
As of September 30, 2011
Year
|
Number of Leases Expiring |
Square Feet |
Avg. Base Rent per Square Foot at 9/30/11 |
Percentage of Gross Annual Rental Revenues(3) |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Small Shops and Freestanding |
|||||||||||||
Month to Month Leases |
610 | 1,669,855 | $ | 33.76 | 1.2 | % | |||||||
2011 (10/1/11 - 12/31/11) |
756 | 1,025,609 | $ | 34.52 | 0.8 | % | |||||||
2012 |
2,895 | 9,864,431 | $ | 32.02 | 7.1 | % | |||||||
2013 |
2,931 | 9,125,965 | $ | 35.62 | 7.4 | % | |||||||
2014 |
2,195 | 7,376,643 | $ | 36.10 | 6.0 | % | |||||||
2015 |
2,163 | 7,691,800 | $ | 38.39 | 6.7 | % | |||||||
2016 |
2,178 | 7,419,931 | $ | 36.75 | 6.2 | % | |||||||
2017 |
1,761 | 6,078,432 | $ | 42.52 | 5.9 | % | |||||||
2018 |
1,680 | 6,499,352 | $ | 46.40 | 6.8 | % | |||||||
2019 |
1,418 | 5,313,186 | $ | 45.41 | 5.5 | % | |||||||
2020 |
1,133 | 4,151,173 | $ | 45.53 | 4.3 | % | |||||||
2021 |
1,041 | 4,169,427 | $ | 43.80 | 4.1 | % | |||||||
2022 and Thereafter |
571 | 2,988,159 | $ | 37.94 | 2.6 | % | |||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
1,598 | 3,941,182 | $ | 13.74 | 1.2 | % | |||||||
Anchor Tenants |
|||||||||||||
2011 (10/1/11 - 12/31/11) |
1 | 85,627 | $ | 3.00 | 0.0 | % | |||||||
2012 |
12 | 1,287,513 | $ | 4.65 | 0.1 | % | |||||||
2013 |
28 | 3,243,271 | $ | 3.64 | 0.3 | % | |||||||
2014 |
36 | 3,642,306 | $ | 4.82 | 0.4 | % | |||||||
2015 |
30 | 3,333,178 | $ | 3.35 | 0.3 | % | |||||||
2016 |
24 | 2,848,099 | $ | 3.46 | 0.2 | % | |||||||
2017 |
14 | 1,885,779 | $ | 2.24 | 0.1 | % | |||||||
2018 |
12 | 1,142,052 | $ | 6.43 | 0.2 | % | |||||||
2019 |
14 | 1,342,941 | $ | 4.47 | 0.1 | % | |||||||
2020 |
12 | 1,155,748 | $ | 6.19 | 0.1 | % | |||||||
2021 |
11 | 1,022,968 | $ | 6.90 | 0.1 | % | |||||||
2022 and Thereafter |
27 | 3,207,428 | $ | 7.41 | 0.5 | % |
21
SIMON PROPERTY GROUP
U.S. Top Tenants(1)
As of September 30, 2011
Top Small Shop Tenants (sorted by percentage of total Simon Group base minimum rent)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
The Gap, Inc. |
386 | 4,166 | 1.7 | % | 3.3 | % | |||||||
Limited Brands, Inc. |
346 | 1,943 | 0.8 | % | 2.1 | % | |||||||
Abercrombie & Fitch Co. |
224 | 1,587 | 0.6 | % | 1.5 | % | |||||||
Phillips-Van Heusen |
301 | 1,640 | 0.7 | % | 1.4 | % | |||||||
Foot Locker, Inc. |
370 | 1,439 | 0.6 | % | 1.3 | % | |||||||
Luxottica Group S.P.A |
429 | 826 | 0.3 | % | 1.1 | % | |||||||
American Eagle Outfitters, Inc. |
188 | 1,104 | 0.4 | % | 1.1 | % | |||||||
Zale Corporation |
337 | 375 | 0.2 | % | 1.0 | % | |||||||
Coach, Inc. |
147 | 531 | 0.2 | % | 0.9 | % | |||||||
Genesco, Inc. |
448 | 687 | 0.3 | % | 0.9 | % |
Top Anchors (sorted by percentage of total Simon Group square footage)(2)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Macy's, Inc. |
146 | 26,173 | 10.6 | % | 0.5 | % | |||||||
Sears Roebuck & Co. |
117 | 17,712 | 7.1 | % | 0.2 | % | |||||||
J.C. Penney Co., Inc. |
110 | 15,724 | 6.3 | % | 0.6 | % | |||||||
Dillard's Dept. Stores |
71 | 11,219 | 4.5 | % | 0.1 | % | |||||||
Nordstrom, Inc. |
27 | 4,590 | 1.9 | % | 0.1 | % | |||||||
Belk, Inc. |
21 | 2,729 | 1.1 | % | 0.2 | % | |||||||
The Bon-Ton Stores, Inc. |
23 | 2,240 | 0.9 | % | 0.2 | % | |||||||
Target Corporation |
14 | 1,854 | 0.7 | % | | ||||||||
Dick's Sporting Goods, Inc. |
20 | 1,356 | 0.5 | % | 0.4 | % | |||||||
The Neiman Marcus Group, Inc. |
10 | 1,265 | 0.5 | % | 0.1 | % | |||||||
Lord and Taylor |
7 | 954 | 0.4 | % | | ||||||||
Kohl's Department Stores, Inc. |
10 | 943 | 0.4 | % | 0.1 | % | |||||||
Saks Incorporated |
7 | 879 | 0.4 | % | 0.1 | % |
22
SIMON PROPERTY GROUP
Other U.S. Property Operational Information
|
As of September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2010 | |||||
Community/Lifestyle Centers |
|||||||
Total Number of Properties |
67 | 66 | |||||
Total Square Footage of Properties (in millions) |
20.5 | 20.2 | |||||
Ending Occupancy(1) |
91.8 | % | 91.7 | % | |||
Base Minimum Rent per Square Foot(2) |
$ | 13.65 | $ | 13.39 | |||
The Mills Portfolio |
|||||||
The Mills®(3) |
|||||||
Total Number of Properties |
16 | 16 | |||||
Total Square Footage of Properties (in millions) |
23.0 | 22.7 | |||||
Ending Occupancy(1) |
93.7 | % | 92.9 | % | |||
Total Sales per Square Foot(4) |
$ | 439 | $ | 396 | |||
Base Minimum Rent per Square Foot(2) |
$ | 20.36 | $ | 19.82 | |||
Mills Regional Malls(5) |
|||||||
Total Number of Properties |
16 | 16 | |||||
Total Square Footage of Properties (in millions) |
17.5 | 17.4 | |||||
Ending Occupancy(6) |
88.1 | % | 90.1 | % | |||
Total Sales per Square Foot(7) |
$ | 405 | $ | 386 | |||
Base Minimum Rent per Square Foot(2) |
$ | 34.76 | $ | 35.03 |
23
SIMON PROPERTY GROUP
International Operational Information(1)(2)
|
As of September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2010 | |||||
International Properties |
|||||||
European Shopping Centers |
|||||||
Total Number of Properties |
45 | 45 | |||||
Total GLA (in millions of square feet) |
10.1 | 10.1 | |||||
Ending Occupancy |
99.0 | % | 97.3 | % | |||
Comparable sales per square foot |
€ | 390 | € | 386 | |||
Average rent per square foot |
€ | 26.55 | € | 26.60 | |||
International Premium OutletsJapan |
|||||||
Total Number of Properties |
8 | 8 | |||||
Total GLA (in millions of square feet) |
2.5 | 2.5 | |||||
Ending Occupancy |
99.6 | % | 99.2 | % | |||
Comparable sales per square foot(3) |
¥ | 85,182 | ¥ | 89,351 | |||
Average rent per square foot |
¥ | 4,818 | ¥ | 4,792 |
24
SIMON PROPERTY GROUP
Property Listing
Regional Malls(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. | McCain Mall | AR | N. Little Rock | 100.0 | % | 727,467 | ||||||||
2. |
Brea Mall |
CA |
Brea (Los Angeles) |
100.0 |
% |
1,320,712 |
||||||||
3. | Coddingtown Mall | CA | Santa Rosa | 50.0 | % | 839,893 | ||||||||
4. | Fashion Valley | CA | San Diego | 50.0 | % | 1,727,212 | ||||||||
5. | Laguna Hills Mall | CA | Laguna Hills (Los Angeles) | 100.0 | % | 846,673 | ||||||||
6. | Santa Rosa Plaza | CA | Santa Rosa | 100.0 | % | 693,075 | ||||||||
7. | Shops at Mission Viejo, The | CA | Mission Viejo (Los Angeles) | 100.0 | % | 1,152,869 | ||||||||
8. | Stanford Shopping Center | CA | Palo Alto (San Francisco) | 100.0 | % | 1,375,915 | ||||||||
9. | Westminster Mall | CA | Westminster (Los Angeles) | 100.0 | % | 1,191,158 | ||||||||
10. |
Mesa Mall(2) |
CO |
Grand Junction |
50.0 |
% |
880,756 |
||||||||
11. | Town Center at Aurora | CO | Aurora (Denver) | 100.0 | % | 1,082,461 | ||||||||
12. |
Crystal Mall |
CT |
Waterford |
78.2 |
% |
783,439 |
||||||||
13. |
Aventura Mall(2) |
FL |
Miami Beach (Miami) |
33.3 |
% |
2,098,627 |
||||||||
14. | Avenues, The | FL | Jacksonville | 25.0 | %(3) | 1,116,402 | ||||||||
15. | Boynton Beach Mall | FL | Boynton Beach (Miami) | 100.0 | % | 1,101,464 | ||||||||
16. | Coconut Point | FL | Estero | 50.0 | % | 1,199,858 | ||||||||
17. | Coral Square | FL | Coral Springs (Miami) | 97.2 | % | 941,149 | ||||||||
18. | Cordova Mall | FL | Pensacola | 100.0 | % | 856,974 | ||||||||
19. | Dadeland Mall | FL | Miami | 50.0 | % | 1,487,965 | ||||||||
20. | DeSoto Square | FL | Bradenton | 100.0 | % | 677,874 | ||||||||
21. | Edison Mall | FL | Fort Myers | 100.0 | % | 1,053,739 | ||||||||
22. | Florida Mall, The | FL | Orlando | 50.0 | % | 1,776,859 | ||||||||
23. | Gulf View Square | FL | Port Richey (Tampa) | 100.0 | % | 753,534 | ||||||||
24. | Indian River Mall | FL | Vero Beach | 50.0 | % | 736,658 | ||||||||
25. | Lake Square Mall | FL | Leesburg (Orlando) | 50.0 | % | 558,802 | ||||||||
26. | Melbourne Square | FL | Melbourne | 100.0 | % | 666,495 | ||||||||
27. | Miami International Mall | FL | Miami | 47.8 | % | 1,071,520 | ||||||||
28. | Orange Park Mall | FL | Orange Park (Jacksonville) | 100.0 | % | 952,758 | ||||||||
29. | Paddock Mall | FL | Ocala | 100.0 | % | 553,661 | ||||||||
30. | Port Charlotte Town Center | FL | Port Charlotte | 80.0 | %(4) | 766,050 | ||||||||
31. | Seminole Towne Center | FL | Sanford (Orlando) | 45.0 | %(3) | 1,125,828 | ||||||||
32. | Shops at Sunset Place, The | FL | S. Miami | 37.5 | %(3) | 514,171 | ||||||||
33. | St. Johns Town Center | FL | Jacksonville | 50.0 | % | 1,235,053 | ||||||||
34. | Town Center at Boca Raton | FL | Boca Raton (Miami) | 100.0 | % | 1,752,836 | ||||||||
35. | Treasure Coast Square | FL | Jensen Beach | 100.0 | % | 874,846 | ||||||||
36. | Tyrone Square | FL | St. Petersburg (Tampa) | 100.0 | % | 1,095,432 | ||||||||
37. |
Gwinnett Place |
GA |
Duluth (Atlanta) |
75.0 |
% |
1,279,573 |
||||||||
38. | Lenox Square | GA | Atlanta | 100.0 | % | 1,550,443 | ||||||||
39. | Mall of Georgia | GA | Buford (Atlanta) | 100.0 | % | 1,829,263 | ||||||||
40. | Northlake Mall | GA | Atlanta | 100.0 | % | 962,073 | ||||||||
41. | Phipps Plaza | GA | Atlanta | 100.0 | % | 801,937 | ||||||||
42. | Town Center at Cobb | GA | Kennesaw (Atlanta) | 75.0 | % | 1,281,079 | ||||||||
43. |
Lindale Mall(2) |
IA |
Cedar Rapids |
50.0 |
% |
691,243 |
||||||||
44. | NorthPark Mall | IA | Davenport | 50.0 | % | 1,075,457 | ||||||||
45. | Southern Hills Mall(2) | IA | Sioux City | 50.0 | % | 790,384 | ||||||||
46. | SouthRidge Mall(2) | IA | Des Moines | 50.0 | % | 897,658 | ||||||||
47. |
Lincolnwood Town Center |
IL |
Lincolnwood (Chicago) |
100.0 |
% |
421,360 |
||||||||
48. | Northfield Square | IL | Bourbonnais | 31.6 | %(4) | 530,462 | ||||||||
49. | Northwoods Mall | IL | Peoria | 100.0 | % | 693,554 |
25
SIMON PROPERTY GROUP
Property Listing
Regional Malls(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
50. | Orland Square | IL | Orland Park (Chicago) | 100.0 | % | 1,210,226 | ||||||||
51. | River Oaks Center | IL | Calumet City (Chicago) | 100.0 | % | 1,287,804 | ||||||||
52. | SouthPark Mall | IL | Moline | 50.0 | % | 1,017,105 | ||||||||
53. | White Oaks Mall | IL | Springfield | 80.7 | % | 927,990 | ||||||||
54. |
Castleton Square |
IN |
Indianapolis |
100.0 |
% |
1,381,743 |
||||||||
55. | Circle Centre | IN | Indianapolis | 14.7 | %(3) | 763,981 | ||||||||
56. | College Mall | IN | Bloomington | 100.0 | % | 635,904 | ||||||||
57. | Eastland Mall | IN | Evansville | 50.0 | % | 865,325 | ||||||||
58. | Fashion Mall at Keystone, The | IN | Indianapolis | 100.0 | % | 682,484 | ||||||||
59. | Greenwood Park Mall | IN | Greenwood (Indianapolis) | 100.0 | % | 1,277,190 | ||||||||
60. | Markland Mall | IN | Kokomo | 100.0 | % | 415,892 | ||||||||
61. | Muncie Mall | IN | Muncie | 100.0 | % | 635,645 | ||||||||
62. | Tippecanoe Mall | IN | Lafayette | 100.0 | % | 862,623 | ||||||||
63. | University Park Mall | IN | Mishawaka | 100.0 | % | 922,685 | ||||||||
64. | Washington Square | IN | Indianapolis | 100.0 | % | 971,792 | ||||||||
65. |
Towne East Square |
KS |
Wichita |
100.0 |
% |
1,125,613 |
||||||||
66. | Towne West Square | KS | Wichita | 100.0 | % | 941,626 | ||||||||
67. | West Ridge Mall | KS | Topeka | 100.0 | % | 991,826 | ||||||||
68. |
Prien Lake Mall |
LA |
Lake Charles |
100.0 |
% |
800,464 |
||||||||
69. |
Arsenal Mall |
MA |
Watertown (Boston) |
100.0 |
% |
440,199 |
||||||||
70. | Atrium Mall | MA | Chestnut Hill (Boston) | 49.1 | % | 205,981 | ||||||||
71. | Auburn Mall | MA | Auburn | 56.4 | % | 587,990 | ||||||||
72. | Burlington Mall | MA | Burlington (Boston) | 100.0 | % | 1,317,510 | ||||||||
73. | Cape Cod Mall | MA | Hyannis | 56.4 | % | 721,508 | ||||||||
74. | Copley Place | MA | Boston | 98.1 | % | 1,241,959 | ||||||||
75. | Emerald Square | MA | North Attleboro (Providence, RI) | 56.4 | % | 1,022,727 | ||||||||
76. | Greendale Mall | MA | Worcester (Boston) | 56.4 | % | 429,819 | ||||||||
77. | Liberty Tree Mall | MA | Danvers (Boston) | 49.1 | % | 856,974 | ||||||||
78. | Mall at Chestnut Hill, The | MA | Chestnut Hill (Boston) | 94.4 | % | 471,474 | ||||||||
79. | Northshore Mall | MA | Peabody (Boston) | 56.4 | % | 1,580,562 | ||||||||
80. | Solomon Pond Mall | MA | Marlborough (Boston) | 56.4 | % | 884,948 | ||||||||
81. | South Shore Plaza | MA | Braintree (Boston) | 100.0 | % | 1,587,750 | ||||||||
82. | Square One Mall | MA | Saugus (Boston) | 56.4 | % | 928,668 | ||||||||
83. |
Bowie Town Center |
MD |
Bowie (Washington, D.C.) |
100.0 |
% |
684,583 |
||||||||
84. | St. Charles Towne Center | MD | Waldorf (Washington, D.C.) | 100.0 | % | 980,060 | ||||||||
85. |
Bangor Mall |
ME |
Bangor |
67.1 |
%(6) |
652,660 |
||||||||
86. |
Maplewood Mall |
MN |
St. Paul (Minneapolis) |
100.0 |
% |
927,062 |
||||||||
87. | Miller Hill Mall | MN | Duluth | 100.0 | % | 806,020 | ||||||||
88. |
Battlefield Mall |
MO |
Springfield |
100.0 |
% |
1,199,071 |
||||||||
89. | Independence Center | MO | Independence (Kansas City) | 100.0 | % | 868,048 | ||||||||
90. |
SouthPark |
NC |
Charlotte |
100.0 |
% |
1,621,144 |
||||||||
91. |
Mall at Rockingham Park, The |
NH |
Salem (Boston) |
28.2 |
% |
1,019,955 |
||||||||
92. | Mall of New Hampshire, The | NH | Manchester | 56.4 | % | 811,136 | ||||||||
93. | Pheasant Lane Mall | NH | Nashua | (5) | 966,869 | |||||||||
94. |
Brunswick Square |
NJ |
East Brunswick (New York) |
100.0 |
% |
765,248 |
||||||||
95. | Livingston Mall | NJ | Livingston (New York) | 100.0 | % | 984,837 | ||||||||
96. | Menlo Park Mall | NJ | Edison (New York) | 100.0 | % | 1,322,362 |
26
SIMON PROPERTY GROUP
Property Listing
Regional Malls(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
97. | Ocean County Mall | NJ | Toms River (New York) | 100.0 | % | 890,583 | ||||||||
98. | Quaker Bridge | NJ | Lawrenceville | 50.0 | % | 1,098,826 | ||||||||
99. | Rockaway Townsquare | NJ | Rockaway (New York) | 100.0 | % | 1,247,705 | ||||||||
100. |
Cottonwood Mall |
NM |
Albuquerque |
100.0 |
% |
1,041,845 |
||||||||
101. |
Forum Shops at Caesars, The |
NV |
Las Vegas |
100.0 |
% |
669,240 |
||||||||
102. |
Chautauqua Mall |
NY |
Lakewood |
100.0 |
% |
423,337 |
||||||||
103. | Jefferson Valley Mall | NY | Yorktown Heights (New York) | 100.0 | % | 549,553 | ||||||||
104. | Roosevelt Field | NY | Garden City (New York) | 100.0 | % | 2,242,797 | ||||||||
105. | Smith Haven Mall | NY | Lake Grove (New York) | 25.0 | % | 1,287,264 | ||||||||
106. | Walt Whitman Mall | NY | Huntington Station (New York) | 100.0 | % | 1,027,862 | ||||||||
107. | Westchester, The | NY | White Plains (New York) | 40.0 | % | 826,564 | ||||||||
108. |
Great Lakes Mall |
OH |
Mentor (Cleveland) |
100.0 |
% |
1,236,947 |
||||||||
109. | Lima Mall | OH | Lima | 100.0 | % | 741,544 | ||||||||
110. | Richmond Town Square | OH | Richmond Heights (Cleveland) | 100.0 | % | 1,015,361 | ||||||||
111. | Southern Park Mall | OH | Youngstown | 100.0 | % | 1,195,089 | ||||||||
112. | Summit Mall | OH | Akron | 100.0 | % | 768,517 | ||||||||
113. | Upper Valley Mall | OH | Springfield | 100.0 | % | 739,525 | ||||||||
114. |
Penn Square Mall |
OK |
Oklahoma City |
94.5 |
% |
1,050,848 |
||||||||
115. | Woodland Hills Mall | OK | Tulsa | 94.5 | % | 1,090,681 | ||||||||
116. |
King of PrussiaThe Court & The Plaza |
PA |
King of Prussia (Philadelphia) |
96.1 |
% |
2,391,262 |
||||||||
117. | Lehigh Valley Mall | PA | Whitehall | 38.0 | %(6) | 1,168,621 | ||||||||
118. | Montgomery Mall | PA | North Wales (Philadelphia) | 60.0 | %(6) | 1,154,025 | ||||||||
119. | Oxford Valley Mall | PA | Langhorne (Philadelphia) | 64.9 | %(6) | 1,333,967 | ||||||||
120. | Ross Park Mall | PA | Pittsburgh | 100.0 | % | 1,238,997 | ||||||||
121. | South Hills Village | PA | Pittsburgh | 100.0 | % | 1,142,546 | ||||||||
122. | Springfield Mall(2) | PA | Springfield (Philadelphia) | 38.0 | %(6) | 609,965 | ||||||||
123. |
Plaza Carolina |
PR |
Carolina (San Juan) |
100.0 |
% |
1,082,387 |
||||||||
124. |
Anderson Mall |
SC |
Anderson |
100.0 |
% |
671,803 |
||||||||
125. | Haywood Mall | SC | Greenville | 100.0 | % | 1,230,703 | ||||||||
126. |
Empire Mall(2) |
SD |
Sioux Falls |
50.0 |
% |
1,071,345 |
||||||||
127. | Rushmore Mall(2) | SD | Rapid City | 50.0 | % | 835,429 | ||||||||
128. |
Knoxville Center |
TN |
Knoxville |
100.0 |
% |
964,013 |
||||||||
129. | Oak Court Mall | TN | Memphis | 100.0 | % | 849,451 | ||||||||
130. | West Town Mall | TN | Knoxville | 50.0 | % | 1,336,464 | ||||||||
131. | Wolfchase Galleria | TN | Memphis | 94.5 | % | 1,152,694 | ||||||||
132. |
Barton Creek Square |
TX |
Austin |
100.0 |
% |
1,429,264 |
||||||||
133. | Broadway Square | TX | Tyler | 100.0 | % | 627,793 | ||||||||
134. | Cielo Vista Mall | TX | El Paso | 100.0 | % | 1,243,670 | ||||||||
135. | Domain, The | TX | Austin | 100.0 | % | 1,192,244 | ||||||||
136. | Firewheel Town Center | TX | Garland (Dallas) | 100.0 | % | 1,000,115 | ||||||||
137. | Houston Galleria | TX | Houston | 50.4 | % | 2,222,449 | ||||||||
138. | Ingram Park Mall | TX | San Antonio | 100.0 | % | 1,125,502 | ||||||||
139. | Irving Mall | TX | Irving (Dallas) | 100.0 | % | 1,053,166 | ||||||||
140. | La Plaza Mall | TX | McAllen | 100.0 | % | 1,215,054 | ||||||||
141. | Lakeline Mall | TX | Cedar Park (Austin) | 100.0 | % | 1,097,526 | ||||||||
142. | Longview Mall | TX | Longview | 100.0 | % | 638,338 | ||||||||
143. | Midland Park Mall | TX | Midland | 100.0 | % | 617,150 |
27
SIMON PROPERTY GROUP
Property Listing
Regional Malls(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
144. | North East Mall | TX | Hurst (Dallas) | 100.0 | % | 1,670,801 | ||||||||
145. | Rolling Oaks Mall | TX | San Antonio | 100.0 | % | 883,521 | ||||||||
146. | Sunland Park Mall | TX | El Paso | 100.0 | % | 921,526 | ||||||||
147. | Valle Vista Mall | TX | Harlingen | 100.0 | % | 650,739 | ||||||||
148. |
Apple Blossom Mall |
VA |
Winchester |
49.1 |
% |
439,921 |
||||||||
149. | Charlottesville Fashion Square | VA | Charlottesville | 100.0 | % | 576,890 | ||||||||
150. | Chesapeake Square | VA | Chesapeake (Virginia Beach) | 75.0 | %(4) | 717,846 | ||||||||
151. | Fashion Centre at Pentagon City, The | VA | Arlington (Washington, DC) | 42.5 | % | 990,129 | ||||||||
152. | Valley Mall | VA | Harrisonburg | 50.0 | % | 506,282 | ||||||||
153. | Virginia Center Commons | VA | Glen Allen | 100.0 | % | 784,623 | ||||||||
154. |
Columbia Center |
WA |
Kennewick |
100.0 |
% |
769,782 |
||||||||
155. | Northgate Mall | WA | Seattle | 100.0 | % | 1,058,822 | ||||||||
156. | Tacoma Mall | WA | Tacoma (Seattle) | 100.0 | % | 1,374,239 | ||||||||
157. |
Bay Park Square |
WI |
Green Bay |
100.0 |
% |
710,622 |
||||||||
158. | Forest Mall | WI | Fond Du Lac | 100.0 | % | 500,174 | ||||||||
Total Regional Mall Square Footage(7) | 157,395,661 | |||||||||||||
Premium Outlets
|
Property Name | State | City (Metro Area Served) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. | Camarillo Premium Outlets | CA | Camarillo (Los Angeles) | 100.0 | % | 674,031 | ||||||||
2. | Carlsbad Premium Outlets | CA | Carlsbad (San Diego) | 100.0 | % | 288,307 | ||||||||
3. | Desert Hills Premium Outlets | CA | Cabazon (Palm Springs) | 100.0 | % | 501,693 | ||||||||
4. | Folsom Premium Outlets | CA | Folsom (Sacramento) | 100.0 | % | 297,958 | ||||||||
5. | Gilroy Premium Outlets | CA | Gilroy (San Jose) | 100.0 | % | 577,856 | ||||||||
6. | Las Americas Premium Outlets | CA | San Diego | 100.0 | % | 560,904 | ||||||||
7. | Napa Premium Outlets | CA | Napa | 100.0 | % | 179,349 | ||||||||
8. | Petaluma Village Premium Outlets | CA | Petaluma | 100.0 | % | 195,738 | ||||||||
9. | Pismo Beach Premium Outlets | CA | Pismo Beach | 100.0 | % | 147,728 | ||||||||
10. | Vacaville Premium Outlets | CA | Vacaville | 100.0 | % | 437,336 | ||||||||
11. |
Clinton Crossing Premium Outlets |
CT |
Clinton |
100.0 |
% |
276,165 |
||||||||
12. |
Ellenton Premium Outlets |
FL |
Ellenton |
100.0 |
% |
476,651 |
||||||||
13. | Orlando Premium OutletsInternational Dr. | FL | Orlando | 100.0 | % | 773,429 | ||||||||
14. | Orlando Premium OutletsVineland Ave. | FL | Orlando | 100.0 | % | 549,651 | ||||||||
15. | St. Augustine Premium Outlets | FL | St. Augustine (Jacksonsville) | 100.0 | % | 328,570 | ||||||||
16. |
Calhoun Premium Outlets |
GA |
Calhoun |
100.0 |
% |
254,115 |
||||||||
17. | North Georgia Premium Outlets | GA | Dawsonville (Atlanta) | 100.0 | % | 540,375 | ||||||||
18. |
Waikele Premium Outlets |
HI |
Waipahu (Honolulu) |
100.0 |
% |
209,829 |
||||||||
19. |
Chicago Premium Outlets |
IL |
Aurora (Chicago) |
100.0 |
% |
437,359 |
||||||||
20. |
Edinburgh Premium Outlets |
IN |
Edinburgh (Indianapolis) |
100.0 |
% |
377,787 |
||||||||
21. | Lighthouse Place Premium Outlets | IN | Michigan City | 100.0 | % | 454,542 | ||||||||
22. |
Lee Premium Outlets |
MA |
Lee |
100.0 |
% |
224,846 |
||||||||
23. | Wrentham Village Premium Outlets | MA | Wrentham (Boston) | 100.0 | % | 636,004 | ||||||||
24. |
Kittery Premium Outlets |
ME |
Kittery |
100.0 |
% |
264,838 |
||||||||
25. |
Hagerstown Premium Outlets |
MD |
Hagerstown |
100.0 |
% |
485,062 |
||||||||
26. | Queenstown Premium Outlets | MD | Queenstown | 100.0 | % | 284,437 | ||||||||
27. |
Birch Run Premium Outlets |
MI |
Birch Run |
100.0 |
% |
678,728 |
28
SIMON PROPERTY GROUP
Property Listing
Premium Outlets
|
Property Name | State | City (Metro Area Served) | Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
28. | Albertville Premium Outlets | MN | Albertville (Minneapolis) | 100.0 | % | 429,557 | ||||||||
29. |
Osage Beach Premium Outlets |
MO |
Osage Beach |
100.0 |
% |
393,116 |
||||||||
30. |
Gulfport Premium Outlets |
MS |
Gulfport |
100.0 |
% |
299,807 |
||||||||
31. |
Carolina Premium Outlets |
NC |
Smithfield |
100.0 |
% |
438,989 |
||||||||
32. |
Jackson Premium Outlets |
NJ |
Jackson (New York) |
100.0 |
% |
285,675 |
||||||||
33. | Jersey Shore Premium Outlets | NJ | Tinton Falls (New York) | 100.0 | % | 434,438 | ||||||||
34. | Liberty Village Premium Outlets | NJ | Flemington (New York) | 100.0 | % | 164,626 | ||||||||
35. |
Las Vegas Premium OutletsNorth |
NV |
Las Vegas |
100.0 |
% |
538,689 |
||||||||
36. | Las Vegas Premium OutletsSouth | NV | Las Vegas | 100.0 | % | 535,146 | ||||||||
37. |
Waterloo Premium Outlets |
NY |
Waterloo |
100.0 |
% |
417,737 |
||||||||
38. | Woodbury Common Premium Outlets | NY | Central Valley (New York) | 100.0 | % | 845,371 | ||||||||
39. |
Aurora Farms Premium Outlets |
OH |
Aurora (Cleveland) |
100.0 |
% |
300,281 |
||||||||
40. | Cincinnati Premium Outlets | OH | Monroe (Cincinnati) | 100.0 | % | 398,803 | ||||||||
41. |
Columbia Gorge Premium Outlets |
OR |
Troutdale (Portland) |
100.0 |
% |
163,708 |
||||||||
42. |
Grove City Premium Outlets |
PA |
Grove City |
100.0 |
% |
531,826 |
||||||||
43. | Philadelphia Premium Outlets | PA | Limerick (Philadelphia) | 100.0 | % | 549,143 | ||||||||
44. | The Crossings Premium Outlets | PA | Tannersville | 100.0 | % | 411,204 | ||||||||
45. |
Puerto Rico Premium Outlets |
PR |
Barceloneta |
100.0 |
% |
344,747 |
||||||||
46. |
Gaffney Premium Outlets |
SC |
Gaffney |
100.0 |
% |
359,658 |
||||||||
47. |
Lebanon Premium Outlets |
TN |
Lebanon |
100.0 |
% |
227,109 |
||||||||
48. |
Allen Premium Outlets |
TX |
Allen (Dallas) |
100.0 |
% |
441,742 |
||||||||
49. | Houston Premium Outlets | TX | Cypress (Houston) | 100.0 | % | 541,577 | ||||||||
50. | Rio Grande Valley Premium Outlets | TX | Mercedes (McAllen) | 100.0 | % | 584,790 | ||||||||
51. | Round Rock Premium Outlets | TX | Round Rock (Austin) | 100.0 | % | 488,628 | ||||||||
52. | San Marcos Premium Outlets | TX | San Marcos | 100.0 | % | 731,288 | ||||||||
53. |
Leesburg Corner Premium Outlets |
VA |
Leesburg (Washington D.C.) |
100.0 |
% |
518,003 |
||||||||
54. | Williamsburg Premium Outlets | VA | Williamsburg | 100.0 | % | 521,500 | ||||||||
55. |
North Bend Premium Outlets |
WA |
North Bend (Seattle) |
100.0 |
% |
223,561 |
||||||||
56. | Seattle Premium Outlets | WA | Tulalip (Seattle) | 100.0 | % | 443,827 | ||||||||
57. |
Johnson Creek Premium Outlets |
WI |
Johnson Creek |
100.0 |
% |
277,672 |
||||||||
58. | Pleasant Prairie Premium Outlets | WI | Pleasant Prairie | 100.0 | % | 402,839 | ||||||||
Total U.S. Premium Outlets GLA |
24,358,345 |
|||||||||||||
Total Regional Mall and U.S. Premium Outlets GLA |
181,754,006 |
|||||||||||||
29
SIMON PROPERTY GROUP
Property Listing
FOOTNOTES FOR PRECEEDING PAGES:
Arsenal Mall52,847 sq. ft. | Menlo Park Mall52,424 sq. ft. | ||
Circle Centre25,192 sq. ft. | Oak Court Mall126,583 sq. ft. | ||
Copley Place867,301 sq. ft. | Oxford Valley Mall110,324 sq. ft. | ||
Fashion Centre at Pentagon City, The169,089 sq. ft. | Plaza Carolina27,343 sq. ft. | ||
Firewheel Town Center75,103 sq. ft. | River Oaks Center117,716 sq. ft. | ||
Greendale Mall119,860 sq. ft. | The Domain133,010 sq. ft. | ||
Gwinnett Place32,603 sq. ft. | White Oaks Mall35,607 |
30
SIMON PROPERTY GROUP
Property Listing
Community/Lifestyle Centers(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Square Feet |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. | Plaza at Buckland Hills, The | CT | Manchester | 41.3 | %(3) | 329,892 | |||||||||
2. |
Gaitway Plaza |
FL |
Ocala |
32.2 |
%(3) |
208,755 |
|||||||||
3. | Highland Lakes Center | FL | Orlando | 100.0 | % | 488,850 | |||||||||
4. | Indian River Commons | FL | Vero Beach | 50.0 | % | 255,942 | |||||||||
5. | Pier Park | FL | Panama City Beach | 65.6 | % | 816,291 | |||||||||
6. | Royal Eagle Plaza | FL | Coral Springs (Miami) | 42.0 | %(3) | 199,082 | |||||||||
7. | Terrace at The Florida Mall | FL | Orlando | 100.0 | % | 346,693 | |||||||||
8. | Waterford Lakes Town Center | FL | Orlando | 100.0 | % | 949,709 | |||||||||
9. | West Town Corners | FL | Altamonte Springs (Orlando) | 32.2 | %(3) | 385,643 | |||||||||
10. | Westland Park Plaza | FL | Orange Park (Jacksonville) | 32.2 | %(3) | 163,254 | |||||||||
11. |
Mall of Georgia Crossing |
GA |
Buford (Atlanta) |
100.0 |
% |
440,670 |
|||||||||
12. |
Bloomingdale Court |
IL |
Bloomingdale (Chicago) |
100.0 |
% |
623,378 |
|||||||||
13. | Countryside Plaza | IL | Countryside (Chicago) | 100.0 | % | 403,756 | |||||||||
14. | Crystal Court | IL | Crystal Lake (Chicago) | 37.9 | %(3) | 278,978 | |||||||||
15. | Forest Plaza | IL | Rockford | 100.0 | % | 427,985 | |||||||||
16. | Lake Plaza | IL | Waukegan (Chicago) | 100.0 | % | 215,568 | |||||||||
17. | Lake View Plaza | IL | Orland Park (Chicago) | 100.0 | % | 367,604 | |||||||||
18. | Lincoln Crossing | IL | O'Fallon (St. Louis) | 100.0 | % | 243,326 | |||||||||
19. | Matteson Plaza | IL | Matteson (Chicago) | 100.0 | % | 270,892 | |||||||||
20. | North Ridge Plaza | IL | Joliet (Chicago) | 100.0 | % | 303,469 | |||||||||
21. | White Oaks Plaza | IL | Springfield | 100.0 | % | 391,474 | |||||||||
22. | Willow Knolls Court | IL | Peoria | 35.7 | %(3) | 382,377 | |||||||||
23. |
Clay Terrace |
IN |
Carmel (Indianapolis) |
50.0 |
% |
504,259 |
|||||||||
24. | Eastland Convenience Center | IN | Evansville | 50.0 | % | 175,639 | |||||||||
25. | Greenwood Plus | IN | Greenwood (Indianapolis) | 100.0 | % | 155,319 | |||||||||
26. | Hamilton Town Center | IN | Noblesville (Indianapolis) | 50.0 | % | 666,696 | |||||||||
27. | Keystone Shoppes | IN | Indianapolis | 100.0 | % | 29,140 | |||||||||
28. | Markland Plaza | IN | Kokomo | 100.0 | % | 90,527 | |||||||||
29. | Muncie Towne Plaza | IN | Muncie | 100.0 | % | 172,617 | |||||||||
30. | New Castle Plaza | IN | New Castle | 100.0 | % | 91,648 | |||||||||
31. | Northwood Plaza | IN | Fort Wayne | 100.0 | % | 208,076 | |||||||||
32. | Teal Plaza | IN | Lafayette | 100.0 | % | 101,087 | |||||||||
33. | Tippecanoe Plaza | IN | Lafayette | 100.0 | % | 90,522 | |||||||||
34. | University Center | IN | Mishawaka | 100.0 | % | 150,524 | |||||||||
35. | Village Park Plaza | IN | Carmel (Indianapolis) | 35.7 | %(3) | 549,611 | |||||||||
36. | Washington Plaza | IN | Indianapolis | 100.0 | % | 50,107 | |||||||||
37. |
West Ridge Plaza |
KS |
Topeka |
100.0 |
% |
254,480 |
|||||||||
38. |
St. Charles Towne Plaza |
MD |
Waldorf (Washington, D.C.) |
100.0 |
% |
394,615 |
|||||||||
39. |
Regency Plaza |
MO |
St. Charles (St. Louis) |
100.0 |
% |
287,473 |
|||||||||
40. |
Ridgewood Court |
MS |
Jackson |
35.7 |
%(3) |
369,500 |
|||||||||
41. |
Dare Centre |
NC |
Kill Devil Hills |
100.0 |
% |
168,707 |
|||||||||
42. | MacGregor Village | NC | Cary | 100.0 | % | 144,041 | |||||||||
43. | North Ridge Shopping Center | NC | Raleigh | 100.0 | % | 169,727 | |||||||||
44. |
Rockaway Commons |
NJ |
Rockaway (New York) |
100.0 |
% |
150,504 |
|||||||||
45. | Rockaway Town Plaza | NJ | Rockaway (New York) | 100.0 | % | 459,241 | |||||||||
46. |
ABQ Uptown |
NM |
Albuquerque |
100.0 |
% |
214,754 |
|||||||||
47. |
Cobblestone Court |
NY |
Victor |
35.7 |
%(3) |
265,470 |
31
SIMON PROPERTY GROUP
Property Listing
Community/Lifestyle Centers(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Square Feet |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
48. | Great Lakes Plaza | OH | Mentor (Cleveland) | 100.0 | % | 164,377 | ||||||||
49. | Lima Center | OH | Lima | 100.0 | % | 223,878 | ||||||||
50. |
DeKalb Plaza |
PA |
King of Prussia (Philadelphia) |
86.0 |
% |
101,963 |
||||||||
51. | Henderson Square | PA | King of Prussia (Philadelphia) | 75.9 | %(4) | 107,371 | ||||||||
52. | Lincoln Plaza | PA | King of Prussia (Philadelphia) | 64.9 | %(4) | 267,965 | ||||||||
53. | Whitehall Mall | PA | Whitehall | 38.0 | % 4) | 588,110 | ||||||||
54. |
Charles Towne Square |
SC |
Charleston |
100.0 |
% |
71,794 |
||||||||
55. |
Empire East(2) |
SD |
Sioux Falls |
50.0 |
% |
297,278 |
||||||||
56. |
Arboretum |
TX |
Austin |
100.0 |
% |
205,989 |
||||||||
57. | Gateway Center | TX | Austin | 100.0 | % | 512,986 | ||||||||
58. | Ingram Plaza | TX | San Antonio | 100.0 | % | 111,518 | ||||||||
59. | Lakeline Plaza | TX | Cedar Park (Austin) | 100.0 | % | 387,398 | ||||||||
60. | Palms Crossing | TX | McAllen | 100.0 | % | 392,249 | ||||||||
61. | Richardson Square | TX | Richardson (Dallas) | 100.0 | % | 517,265 | ||||||||
62. | Shops at Arbor Walk, The | TX | Austin | 100.0 | % | 464,699 | ||||||||
63. | Shops at North East Mall, The | TX | Hurst (Dallas) | 100.0 | % | 365,008 | ||||||||
64. | Wolf Ranch | TX | Georgetown (Austin) | 100.0 | % | 626,180 | ||||||||
65. |
Chesapeake Center |
VA |
Chesapeake (Virginia Beach) |
100.0 |
% |
305,935 |
||||||||
66. | Fairfax Court | VA | Fairfax (Washington, D.C.) | 41.3 | %(3) | 249,538 | ||||||||
67. | Martinsville Plaza | VA | Martinsville | 100.0 | % | 102,105 | ||||||||
Total Community/Lifestyle Center Square Footage | 20,471,478 | |||||||||||||
FOOTNOTES:
32
SIMON PROPERTY GROUP
Property Listing
The Mills Portfolio
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Square Feet |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
The Mills® | ||||||||||||||
1. | Arizona Mills | AZ | Tempe (Phoenix) | 25.0 | % | 1,253,179 | ||||||||
2. | Arundel Mills | MD | Hanover (Baltimore) | 29.6 | % | 1,565,124 | ||||||||
3. | Colorado Mills | CO | Lakewood (Denver) | 18.8 | %(1) | 1,097,757 | ||||||||
4. | Concord Mills | NC | Concord (Charlotte) | 29.6 | %(1) | 1,334,264 | ||||||||
5. | Discover Mills | GA | Lawrenceville (Atlanta) | 25.0 | %(1) | 1,182,989 | ||||||||
6. | Franklin Mills | PA | Philadelphia | 50.0 | % | 1,744,489 | ||||||||
7. | Grapevine Mills | TX | Grapevine (Dallas) | 29.6 | % | 1,777,348 | ||||||||
8. | Great Mall | CA | Milpitas (San Jose) | 50.0 | % | 1,361,027 | ||||||||
9. | Gurnee Mills | IL | Gurnee (Chicago) | 50.0 | % | 1,827,240 | ||||||||
10. | Katy Mills | TX | Katy (Houston) | 31.3 | %(1) | 1,555,660 | ||||||||
11. | Ontario Mills | CA | Ontario (Riverside) | 25.0 | % | 1,480,971 | ||||||||
12. | Opry Mills | TN | Nashville | 50.0 | % | 1,159,954 | ||||||||
13. | Potomac Mills | VA | Prince William (Washington, D.C.) | 50.0 | % | 1,519,545 | ||||||||
14. | Sawgrass Mills | FL | Sunrise (Miami) | 50.0 | % | 2,264,656 | ||||||||
15. | St. Louis Mills | MO | Hazelwood (St. Louis) | 25.0 | %(1) | 1,174,839 | ||||||||
16. | The Outlets at Orange | CA | Orange (Los Angeles) | 25.0 | % | 723,564 | ||||||||
Subtotal The Mills® Square Footage | 23,022,606 | |||||||||||||
Regional Malls(2) |
||||||||||||||
17. | Briarwood Mall | MI | Ann Arbor | 25.0 | % | 973,601 | ||||||||
18. | Del Amo Fashion Center | CA | Torrance (Los Angeles) | 25.0 | % | 2,275,392 | ||||||||
19. | Dover Mall | DE | Dover | 34.1 | % | 886,234 | ||||||||
20. | Esplanade, The | LA | Kenner (New Orleans) | 50.0 | % | 953,453 | ||||||||
21. | Falls, The | FL | Miami | 25.0 | % | 806,211 | ||||||||
22. | Galleria at White Plains, The | NY | White Plains (New York) | 50.0 | % | 870,232 | ||||||||
23. | Hilltop Mall | CA | Richmond (San Francisco) | 25.0 | % | 1,093,910 | ||||||||
24. | Lakeforest Mall | MD | Gaithersburg (Washington, D.C.) | 25.0 | % | 1,047,816 | ||||||||
25. | Mall at Tuttle Crossing, The | OH | Dublin (Columbus) | 25.0 | % | 1,112,123 | ||||||||
26. | Marley Station | MD | Glen Burnie (Baltimore) | 25.0 | % | 1,069,084 | ||||||||
27. | Meadowood Mall | NV | Reno | 25.0 | % | 876,888 | ||||||||
28. | Northpark Mall | MS | Ridgeland | 50.0 | % | 956,254 | ||||||||
29. | Shops at Riverside, The | NJ | Hackensack (New York) | 50.0 | % | 769,881 | ||||||||
30. | Southdale Center | MN | Edina (Minneapolis) | 50.0 | % | 1,302,726 | ||||||||
31. | Southridge Mall | WI | Greendale (Milwaukee) | 50.0 | % | 1,167,335 | ||||||||
32. | Stoneridge Shopping Center | CA | Pleasanton (San Francisco) | 25.0 | % | 1,301,884 | ||||||||
Subtotal Regional Malls Square Footage(3) | 17,463,024 | |||||||||||||
Community Centers |
||||||||||||||
33. | Denver West Village | CO | Lakewood (Denver) | 18.8 | % | 310,766 | ||||||||
34. | Arundel Mills Marketplace | MD | Hanover (Baltimore) | 29.6 | % | 101,535 | ||||||||
35. | Concord Mills Marketplace | NC | Concord (Charlotte) | 50.0 | % | 230,683 | ||||||||
36. | Liberty Plaza | PA | Philadelphia | 50.0 | % | 371,617 | ||||||||
Subtotal Community Centers Square Footage | 1,014,601 | |||||||||||||
Total Mills Properties Square Footage | 41,500,231 | |||||||||||||
33
SIMON PROPERTY GROUP
Property Listing
International Properties
|
Property Name | City (Metropolitan area) | SPG Effective Ownership |
Total Square Feet |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
ITALY | ||||||||||||
1. | Ancona | Ancona | 49.0 | %(2) | 165,200 | |||||||
2. | Senigallia | Senigallia (Ancona) | 49.0 | % | 82,800 | |||||||
3. | Grottammare | Grottammare (Ascoli Piceno) | 49.0 | % | 94,800 | |||||||
4. | Porto Sant'Elpidio | Porto Sant'Elpidio (Ascoli Piceno) | 49.0 | % | 162,300 | |||||||
5. | Casamassima | Casamassima (Bari) | 49.0 | % | 547,800 | |||||||
6. | Modugno | Modugno (Bari) | 49.0 | % | 143,500 | |||||||
7. | Bergamo | Bergamo | 49.0 | %(2) | 119,900 | |||||||
8. | Concesio | Concesio (Brescia) | 49.0 | %(2) | 117,500 | |||||||
9. | Mazzano | Mazzano (Brescia) | 49.0 | % | 230,700 | |||||||
10. | Mesagne | Mesagne (Brindisi) | 49.0 | % | 228,600 | |||||||
11. | Marconi | Marconi (Cagliari) | 49.0 | %(2) | 193,400 | |||||||
12. | Santa Gilla | Santa Gilla (Cagliari) | 49.0 | %(1) | 190,700 | |||||||
13. | Catania | Catania | 24.0 | % | 641,700 | |||||||
14. | La Rena | La Rena (Catania) | 49.0 | % | 146,200 | |||||||
15. | Misterbianco | Misterbianco (Catania) | 49.0 | %(2) | 99,300 | |||||||
16. | Merate | Merate (Lecco) | 49.0 | %(2) | 162,000 | |||||||
17. | Cesano Boscone | Cescano Boscone (Milano) | 49.0 | %(2) | 283,900 | |||||||
18. | Cinisello | Cinisello (Milano) | 49.0 | % | 375,600 | |||||||
19. | Nerviano | Nerviano (Milano) | 49.0 | %(2) | 111,600 | |||||||
20. | Rescaldina | Rescaldina (Milano) | 49.0 | % | 377,100 | |||||||
21. | Vimodrone | Vimodrone (Milano) | 49.0 | % | 190,600 | |||||||
22. | Monza | Monza | 49.0 | %(2) | 211,700 | |||||||
23. | Argine | Argine (Napoli) | 49.0 | % | 296,200 | |||||||
24. | Giugliano | Giugliano (Napoli) | 49.0 | %(3) | 754,500 | |||||||
25. | Mugnano | Mugnano (Napoli) | 49.0 | %(2) | 192,900 | |||||||
26. | Pompei | Pompei (Napoli) | 49.0 | % | 91,400 | |||||||
27. | Vulcano Buono | Nola (Napoli) | 22.1 | % | 876,000 | |||||||
28. | Olbia | Olbia | 49.0 | %(2) | 207,600 | |||||||
29. | Padova | Padova | 49.0 | % | 105,800 | |||||||
30. | Palermo | Palermo | 49.0 | % | 82,900 | |||||||
31. | Fano | Fano (Pesaro) | 49.0 | % | 112,300 | |||||||
32. | Cepagatti | Cepagatti (Pescara) | 49.0 | % | 269,800 | |||||||
33. | Pescara | Pescara | 49.0 | % | 161,500 | |||||||
34. | San Rocco al Porto | San Rocco al Porto (Piacenza) | 49.0 | % | 179,200 | |||||||
35. | Casalbertone | Roma | 49.0 | %(2) | 147,600 | |||||||
36. | Collatina | Collatina (Roma) | 49.0 | % | 63,600 | |||||||
37. | Predda Niedda | Predda Niedda (Sassari) | 49.0 | %(1) | 233,700 | |||||||
38. | Taranto | Taranto | 49.0 | % | 201,700 | |||||||
39. | Cuneo | Cuneo (Torino) | 49.0 | % | 282,200 | |||||||
40. | Rivoli | Rivoli (Torino) | 49.0 | %(2) | 94,100 | |||||||
41. | Torino | Torino | 49.0 | % | 171,800 | |||||||
42. | Venaria | Venaria (Torino) | 49.0 | % | 165,600 | |||||||
43. | Mestre | Mestre (Venezia) | 49.0 | % | 246,700 | |||||||
44. | Bussolengo | Bussolengo (Verona) | 49.0 | %(2) | 164,600 | |||||||
45. | Vicenza | Vicenza | 49.0 | % | 98,500 | |||||||
Subtotal Italy Square Footage | 10,077,100 |
34
SIMON PROPERTY GROUP
Property Listing
International Properties
|
Property Name | City (Metropolitan area) | SPG Effective Ownership |
Total Square Feet |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
JAPAN | |||||||||||
46. | Ami Premium Outlets | Ami (Tokyo) | 40.0 | % | 224,800 | ||||||
47. | Gotemba Premium Outlets | Gotemba City (Tokyo) | 40.0 | % | 482,000 | ||||||
48. | Kobe-Sanda Premium Outlets | Kobe (Osaka) | 40.0 | % | 365,100 | ||||||
49. | Rinku Premium Outlets | Izumisano (Osaka) | 40.0 | % | 321,800 | ||||||
50. | Sano Premium Outlets | Sano (Tokyo) | 40.0 | % | 390,800 | ||||||
51. | Sendai-Izumi Premium Outlets | Izumi Park Town (Sendai) | 40.0 | % | 164,200 | ||||||
52. | Toki Premium Outlets | Toki (Nagoya) | 40.0 | % | 289,600 | ||||||
53. | Tosu Premium Outlets | Fukuoka (Kyushu) | 40.0 | % | 291,800 | ||||||
Subtotal Japan Square Footage | 2,530,100 | ||||||||||
MEXICO |
|||||||||||
54. | Premium Outlets Punta Norte | Mexico City | 50.0 | % | 278,000 | ||||||
Subtotal Mexico Square Footage | 278,000 | ||||||||||
SOUTH KOREA |
|||||||||||
55. | Paju Premium Outlets | Paju (Seoul) | 50.0 | % | 276,200 | ||||||
56. | Yeoju Premium Outlets | Yeoju (Seoul) | 50.0 | % | 327,800 | ||||||
Subtotal South Korea Square Footage | 604,000 | ||||||||||
TOTAL INTERNATIONAL ASSETS SQUARE FOOTAGE | 13,489,200 | ||||||||||
FOOTNOTES:
35
SIMON PROPERTY GROUP
U.S. Anchor/Big Box Openings
20112013
Property Name/Location
|
Property Type | New Tenant | Former Tenant | |||
---|---|---|---|---|---|---|
Openings through September 30, 2011 |
||||||
Arizona MillsTempe (Phoenix), AZ |
Mills | Forever 21 | Virgin Megastore | |||
Bloomingdale CourtBloomingdale (Chicago), IL |
Community/Lifestyle Ctr. | hhgregg | Circuit City | |||
Coral SquareCoral Springs (Miami), FL |
Regional Mall | Kohl's | Dillard's | |||
Edison MallFort Myers, FL |
Regional Mall | Books-A-Million | N/A | |||
Esplanade, TheKenner (New Orleans), LA |
Regional Mall | Target | Mervyn's | |||
Firewheel Town CenterGarland (Dallas), TX |
Regional Mall | Ulta Kirkland's |
Linens 'n Things Linens 'n Things |
|||
Grapevine MillsGrapevine (Dallas), TX |
Mills | Discovery Center by Legoland Sea Life Center |
Woodland Skatepark Gameworks |
|||
Gurnee MillsGurnee (Chicago), IL |
Mills | Off Broadway Shoes Shoppers World |
N/A JCPenney |
|||
Lake Square MallLeesburg (Orlando), FL |
Regional Mall | PetSmart | N/A | |||
Mall of New Hampshire, TheManchester, NH |
Regional Mall | Ulta | N/A | |||
Miami International MallMiami |
Regional Mall | Kohl's | Dillard's | |||
Northshore MallPeabody (Boston), MA |
Regional Mall | Ulta | Office Depot | |||
Palms CrossingMcAllen, TX |
Community/Lifestyle Ctr. | Hobby Lobby | N/A | |||
Pheasant Lane MallNashua, NH |
Regional Mall | Dick's Sporting Goods | Macy's(1) | |||
Shops at Mission Viejo, TheMission Viejo, CA |
Regional Mall | Forever 21 | Saks Fifth Avenue | |||
Shops at North East Mall, TheHurst (Dallas), TX |
Community/Lifestyle Ctr. | DSW | Office Max | |||
SouthParkCharlotte, NC |
Regional Mall | Container Store | Joseph Beth Booksellers | |||
Treasure Coast SquareJensen Beach, FL |
Regional Mall | hhgregg | Borders | |||
Virginia Center CommonsGlen Allen, VA |
Regional Mall | Burlington Coat Factory | Dillard's | |||
Washington PlazaIndianapolis, IN |
Community/Lifestyle Ctr. | Jo-Ann Fabrics | Deals | |||
Openings Projected for the Remainder of 2011 |
||||||
Arizona MillsTempe (Phoenix), AZ |
Mills | Off Broadway Shoes | N/A | |||
Bloomingdale CourtBloomingdale (Chicago), IL |
Community/Lifestyle Ctr. | Ross Dress for Less | Linens 'n Things | |||
Chesapeake SquareChesapeake, VA |
Regional Mall | Cinemark Theater | Dillard's | |||
Circle CentreIndianapolis, IN |
Regional Mall | Brown Mackie College | N/A | |||
Desert Hills Premium OutletsPalm Springs, CA |
Premium Outlet | Neiman Marcus Studio | N/A | |||
Fashion ValleySan Diego, CA |
Regional Mall | Forever 21 | Saks Fifth Avenue | |||
Grapevine MillsGrapevine (Dallas), TX |
Mills | Ross Dress for Less | Steve & Barry's | |||
Markland MallKokomo, IN |
Regional Mall | Carson Pirie Scott | Macy's | |||
Mesa MallGrand Junction, CO |
Regional Mall | Jo-Ann Fabrics | N/A |
36
SIMON PROPERTY GROUP
U.S. Anchor/Big Box Openings
20112013
Property Name/Location
|
Property Type | New Tenant | Former Tenant | |||
---|---|---|---|---|---|---|
Openings Projected for the Remainder of 2011 (continued) |
||||||
Ontario MillsOntario (Riverside), CA |
Mills | Sports Authority | Totally for Kids | |||
Phipps PlazaAtlanta, GA |
Regional Mall | Arhaus Furniture | N/A | |||
Pier ParkPanama City Beach, FL |
Community/Lifestyle Ctr. | Marshalls | N/A | |||
Plaza CarolinaCarolina (San Juan), PR |
Regional Mall | T.J.Maxx | N/A | |||
South Shore PlazaBraintree (Boston), MA |
Regional Mall | Dave & Buster's | Circuit City | |||
Southdale CenterEdina (Minneapolis), MN |
Regional Mall | Herberger's | Mervyn's | |||
Wrentham Village Premium OutletsBoston, MA |
Premium Outlet | Bloomingdale's Outlet | N/A | |||
Openings Projected for 2012 |
||||||
Bloomingdale CourtBloomingdale (Chicago), IL |
Community/Lifestyle Ctr. | Ulta | N/A | |||
Columbia CenterKennewick, WA |
Regional Mall | Ulta | Rite Aid | |||
Denver West VillageLakewood (Denver), CO |
Community/Lifestyle Ctr. | Cost Plus World Market | Ultimate Electronics | |||
Esplanade, TheKenner (New Orleans), LA |
Regional Mall | Grand Theater | N/A | |||
Fairfax CourtFairfax (Washington, D.C), VA |
Community/Lifestyle Ctr. | Xsports Fitness | Circuit City | |||
Falls, TheMiami, FL |
Regional Mall | Fresh Market | N/A | |||
Mall at Rockingham Park, TheSalem (Boston), NH |
Regional Mall | Lord & Taylor | Macy's(1) | |||
McCain MallN. Little Rock, AR |
Regional Mall | Regal Cinemas | M.M. Cohn | |||
Outlets at Orange, TheOrange (Los Angeles), CA |
Mills | Nordstrom Rack Sports Authority |
N/A Borders |
|||
Orland SquareOrland Park (Chicago), IL |
Regional Mall | Dave & Buster's | N/A | |||
Phipps PlazaAtlanta, GA |
Regional Mall | Discovery Center by Legoland | N/A | |||
Southridge MallGreendale (Milwaukee), WI |
Regional Mall | Macy's | Linens 'n Things/ Steve & Barry's |
|||
Valley MallHarrisonburg, VA |
Regional Mall | Dick's Sporting Goods | Peebles | |||
Whitehall MallWhitehall, PA |
Community/Lifestyle Ctr. | Raymour & Flanigan Furniture | Borders | |||
Openings Projected for 2013 |
||||||
Cordova MallPensacola, FL |
Regional Mall | Dick's Sporting Goods | Belk(2) | |||
Denver West VillageLakewood (Denver), CO |
Community/Lifestyle Ctr. | Marshalls | Ultimate Electronics | |||
Gurnee MillsGurnee (Chicago), IL |
Mills | Macy's | Circuit City |
37
SIMON PROPERTY GROUP
Capital Expenditures
For the Nine Months Ended September 30, 2011
(In thousands)
|
|
Unconsolidated Properties | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Consolidated Properties |
Total | Simon Group's Share |
||||||||
New development projects |
$ | 45,288 | $ | 50,734 | $ | 24,451 | |||||
Redevelopment projects with incremental square footage and/or anchor replacement |
86,232 | 112,596 | 45,166 | ||||||||
Renovations with no incremental square footage |
20,156 | 17,307 | 9,141 | ||||||||
Subtotal new development, redevelopment and renovations |
151,676 | 180,637 | 78,758 | ||||||||
Tenant allowances |
89,931 |
43,170 |
16,051 |
||||||||
Operational capital expenditures at properties: |
|||||||||||
CAM expenditures(1) |
27,400 | 52,426 | 23,774 | ||||||||
Non-CAM expenditures |
21,540 | 23,765 | 6,518 | ||||||||
Totals |
$ |
290,547 |
$ |
299,998 |
$ |
125,101 |
|||||
Plus (Less): Conversion from accrual to cash basis |
8,822 |
(15,781 |
) |
(6,581 |
) |
||||||
Capital Expenditures for the Nine Months Ended 9/30/11(2) |
$ |
299,369 |
$ |
284,217 |
$ |
118,520 |
|||||
Capital Expenditures for the Nine Months Ended 9/30/10(2) |
$ |
193,893 |
$ |
192,718 |
$ |
82,307 |
|||||
38
SIMON PROPERTY GROUP
U.S. Development Activity Report(1)
Project Overview and Construction-in-Progress
As of September 30, 2011
Property/ Location
|
Project Description | Projected Opening |
Company's Ownership Percentage |
Projected Gross Cost(2) (in millions) |
Projected Net Cost(3) (in millions) |
Company's Share of Net Cost |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
New Development Project: | ||||||||||||||||
Merrimack Premium OutletsMerrimack, NH | 409,000 square foot upscale outlet center | 6/12 | 100% | |||||||||||||
Tanger Outlets-Texas CityTexas City, TX |
350,000 square foot upscale outlet center |
11/12 |
50% |
|||||||||||||
Totals | $ | 224 | $ | 209 | $ | 176 | ||||||||||
Blended Stabilized Rate of Return = 10% Total Construction in Progress = $87.3 million Company's Share of Total Construction in Progress = $83.3 million |
||||||||||||||||
Renovation and Expansion Projects: |
||||||||||||||||
Ontario MillsOntario, CA | Sports Authority Mall renovation |
10/11 10/12 |
25% | |||||||||||||
Pheasant Lane MallNashua, NH |
Mall renovation (Dick's Sporting Goods, small shops and restaurants opened 7/11) |
4/12 |
100% |
|||||||||||||
Coddingtown MallSanta Rosa, CA |
Mall renovation B.J.'s Restaurant and Brewery |
11/11 9/12 |
50% |
|||||||||||||
McCain MallN. Little Rock, AR |
Mall renovation Regal Cinemas |
11/11 10/12 |
100% |
|||||||||||||
Fashion ValleySan Diego, CA |
Forever 21, small shops and mall renovation |
11/11 |
50% |
|||||||||||||
Great Lakes MallMentor, OH |
Mall renovation |
11/11 |
100% |
|||||||||||||
Southdale CenterMinneapolis, MN |
Herberger's Relocation of food court |
11/11 11/12 |
50% |
|||||||||||||
Town Center at Boca RatonBoca Raton, FL |
Forever 21 and food court renovation |
11/11 |
100% |
|||||||||||||
Plaza CarolinaCarolina, PR |
Forever 21 & TJMaxx Mall renovation |
11/11 4/12 |
100% |
|||||||||||||
Midland Park MallMidland, TX |
Mall renovation |
2/12 |
100% |
|||||||||||||
Maplewood MallSt. Paul, MN |
Mall renovation |
3/12 |
100% |
|||||||||||||
Southridge MallGreendale (Milwaukee), WI |
Macy's Mall renovation |
3/12 6/12 |
50% |
|||||||||||||
Crystal MallWaterford, CT |
Mall renovation |
4/12 |
78.2% |
|||||||||||||
Valley MallHarrisonburg, VA |
Dick's Sporting Goods and mall renovation |
6/12 |
50% |
39
SIMON PROPERTY GROUP
U.S. Development Activity Report(1)
Project Overview and Construction-in-Progress
As of September 30, 2011
Property/ Location
|
Project Description | Projected Opening |
Company's Ownership Percentage |
Projected Gross Cost(2) (in millions) |
Projected Net Cost(3) (in millions) |
Company's Share of Net Cost |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Renovation and Expansion Projects (continued): | ||||||||||||||||
White Oaks MallSpringfield, IL | Mall renovation Reconfigure former theater space into small shops |
6/12 11/12 |
80.7% | |||||||||||||
Orland SquareOrland Park (Chicago), IL |
Mall renovation |
7/12 |
100% |
|||||||||||||
La Plaza MallMcAllen, TX |
Food court expansion |
8/12 |
100% |
|||||||||||||
King of Prussia MallKing of Prussia, PA |
Redevelopment of Strawbridge'sMacy's building into 100,000 sf of small shops on two levels |
10/12 |
96.1% |
|||||||||||||
Santa Rosa PlazaSanta Rosa, CA |
Mall renovation |
10/12 |
100% |
|||||||||||||
Fashion Mall at KeystoneIndianapolis, IN |
Mall renovation, small shop expansion and food court relocation |
11/12 |
100% |
|||||||||||||
Gurnee MillsGurnee (Chicago), IL |
Macy's and mall renovation |
3/13 |
50% |
|||||||||||||
Totals | $ | 409 | $ | 377 | $ | 311 | ||||||||||
Blended Stabilized Rate of Return = 11% Total Construction in Progress = $80.8 million Company's Share of Total Construction in Progress = $59.0 million |
||||||||||||||||
Restoration Project: |
||||||||||||||||
Opry MillsNashville, TN (4) | Restoration of the property as a result of flood damage in May 2010 | 3/12 | 50% | $ | 140 | $ | 120 | $ | 60 | |||||||
Stabilized Rate of Return = N/A Total Construction in Progress = $19.4 million Company's Share of Total Construction in Progress = $9.7 million |
||||||||||||||||
Anchor/Big Box Additions: |
||||||||||||||||
Grapevine MillsGrapevine (Dallas), TX | Ross Dress for Less | 10/11 | 29.6% | |||||||||||||
Phipps PlazaAtlanta, GA |
Arhaus Furniture Discovery Center by Legoland |
10/11 6/12 |
100% |
|||||||||||||
Desert Hills Premium OutletsPalm Springs, CA |
Neiman Marcus Studio |
11/11 |
100% |
|||||||||||||
Markland MallKokomo, IN |
Carson Pirie Scott |
11/11 |
100% |
|||||||||||||
Pier ParkPanama City Beach, FL |
Marshalls |
11/11 |
65.6% |
|||||||||||||
Wrentham Village Premium OutletsBoston, MA |
Bloomingdale's Outlet |
11/11 |
100% |
40
SIMON PROPERTY GROUP
U.S. Development Activity Report(1)
Project Overview and Construction-in-Progress
As of September 30, 2011
Property/ Location
|
Project Description | Projected Opening |
Company's Ownership Percentage |
Projected Gross Cost(2) (in millions) |
Projected Net Cost(3) (in millions) |
Company's Share of Net Cost |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Anchor/Big Box Additions (continued): | ||||||||||||||||
Chesapeake SquareChesapeake, VA | Cinemark Theater | 12/11 | 100% | |||||||||||||
Outlets at Orange, TheOntario, CA |
Nordstrom Rack |
2/12 |
25% |
|||||||||||||
Mall at Rockingham Park, TheSalem (Boston), NH |
Lord & Taylor |
3/12 |
28.2% |
|||||||||||||
Totals | $ | 56 | $ | 48 | $ | 33 | ||||||||||
Blended Stabilized Rate of Return = 10% Total Construction in Progress = $44.9 million Company's Share of Total Construction in Progress = $28.7 million |
||||||||||||||||
Other Projects |
||||||||||||||||
Total Construction in Progress = $35.0 million Company's Share of Total Construction in Progress = $26.7 million |
41
SIMON PROPERTY GROUP
International Development Activity Report
Project Overview, Construction-in-Progress
As of September 30, 2011
Shopping center/ Location (Metropolitan area)
|
Project Description | The Company's Ownership Percentage of Project |
Opening | The Company's Share of Projected Net Cost(1) (in millions) |
|||||
---|---|---|---|---|---|---|---|---|---|
New Development Projects: | |||||||||
Johor Premium OutletsJohor, Malaysia(2) | 173,000 square foot upscale outlet center with approximately 80 shops | 50.0 | % | December 2011 | R 77 | ||||
Expansions: |
|||||||||
Ami Premium OutletsAmi (Tokyo), Japan(3) | 93,000 square foot phase II expansion | 40.0 | % | December 2011 | JPY 1,454 |
42
SIMON PROPERTY GROUP
Total Debt Amortization and Maturities by Year (Our Share)
As of September 30, 2011
(In thousands)
Year
|
Our Share of Unsecured Consolidated Debt |
Weighted Average Rate of Maturing Unsecured Consolidated Debt |
Our Share of Secured Consolidated Debt |
Weighted Average Rate of Maturing Secured Consolidated Debt |
Our Share of Unconsolidated Joint Venture Debt |
Weighted Average Rate of Maturing Unconsolidated Joint Venture Debt |
Our Share of Unconsolidated The Mills L.P. Debt |
Weighted Average Rate of Maturing Unconsolidated The Mills L.P. Debt |
Our Share of Total Debt |
Total Weighted Average Rate of Maturing Debt |
|||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2011 |
$ | | | $ | 16,010 | | $ | 364,873 | 5.56 | % | $ | 56,074 | 3.62 | % | $ | 436,957 | 5.31 | % | |||||||||||||
2012 |
390,705 | 5.75 | % | 1,318,814 | 3.04 | % | 209,753 | 3.59 | % | 614,668 | 2.40 | % | 2,533,940 | 3.35 | % | ||||||||||||||||
2013 |
2,297,077 | 3.26 | % | 703,419 | 3.52 | % | 369,248 | 4.69 | % | 280,552 | 4.24 | % | 3,650,296 | 3.51 | % | ||||||||||||||||
2014 |
934,482 | 6.09 | % | 822,390 | 5.58 | % | 105,681 | 2.98 | % | 666,257 | 5.92 | % | 2,528,810 | 5.74 | % | ||||||||||||||||
2015 |
1,600,000 | 5.12 | % | 89,858 | 7.91 | % | 802,156 | 5.25 | % | 199,513 | 5.77 | % | 2,691,527 | 5.24 | % | ||||||||||||||||
2016 |
1,300,000 | 6.02 | % | 1,874,938 | 6.27 | % | 573,046 | 5.78 | % | 320,067 | 5.83 | % | 4,068,051 | 6.07 | % | ||||||||||||||||
2017 |
500,000 | 5.88 | % | 637,731 | 5.93 | % | 363,138 | 6.00 | % | 533,390 | 5.76 | % | 2,034,259 | 5.88 | % | ||||||||||||||||
2018 |
1,000,000 | 6.38 | % | 17,347 | | 34,871 | 1.81 | % | 1,471 | | 1,053,689 | 6.21 | % | ||||||||||||||||||
2019 |
650,000 | 10.35 | % | 144,492 | 7.68 | % | 32,015 | | 1,558 | | 828,065 | 9.86 | % | ||||||||||||||||||
2020 |
1,250,000 | 5.65 | % | 84,895 | 5.01 | % | 395,793 | 5.64 | % | 38,030 | 5.76 | % | 1,768,718 | 5.62 | % | ||||||||||||||||
Thereafter |
1,500,000 | 5.33 | % | 478,185 | 5.63 | % | 649,073 | 4.87 | % | 92,393 | 4.47 | % | 2,719,651 | 5.23 | % | ||||||||||||||||
Face Amounts of Indebtedness |
$ | 11,422,264 | 5.47 | % | $ | 6,188,079 | 5.17 | % | $ | 3,899,647 | 5.14 | % | $ | 2,803,973 | 4.84 | % | $ | 24,313,963 | 5.27 | % | |||||||||||
Premiums (Discounts) on Indebtedness, Net |
(26,138 | ) | 46,612 | | 3,795 | 24,269 | |||||||||||||||||||||||||
Our Share of Total Indebtedness |
$ | 11,396,126 | $ | 6,234,691 | $ | 3,899,647 | $ | 2,807,768 | $ | 24,338,232 | |||||||||||||||||||||
Debt Covenant Compliance Ratios
Senior Unsecured Debt Covenants(1)
|
Required | Actual | Compliance | |||||
---|---|---|---|---|---|---|---|---|
Total Debt to Total Assets |
£65 | % | 43 | % | Yes | |||
Total Secured Debt to Total Assets |
£50 | % | 23 | % | Yes | |||
Fixed Charge Coverage Ratio |
>1.5 | X | 3.0 | X | Yes | |||
Total Unencumbered Assets to Unsecured Debt |
³125 | % | 290 | % | Yes |
43
SIMON PROPERTY GROUP
Summary of Indebtedness
As of September 30, 2011
(In thousands)
|
Total Indebtedness |
Our Share of Indebtedness |
Weighted Average End of Period Interest Rate |
Weighted Average Years to Maturity |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Indebtedness |
|||||||||||||||||
Mortgage Debt |
|||||||||||||||||
Fixed Rate |
$ | 5,172,421 | $ | 4,901,128 | 6.08 | % | 4.9 | ||||||||||
Variable Rate Debt |
1,286,951 | 1,286,951 | 1.69 | % | 1.1 | ||||||||||||
Total Mortgage Debt |
6,459,372 | 6,188,079 | 5.17 | % | 4.1 | ||||||||||||
Unsecured Debt |
|||||||||||||||||
Fixed Rate |
9,629,706 | 9,629,706 | 6.01 | % | 6.9 | ||||||||||||
Revolving Credit FacilityUS Tranche |
1,502,000 | 1,502,000 | 2.63 | % | 1.5 | ||||||||||||
Revolving Credit FacilityYen Currency |
290,558 | 290,558 | 2.24 | % | 1.5 | ||||||||||||
Total Revolving Credit Facility |
1,792,558 | 1,792,558 | 2.56 | % | 1.5 | ||||||||||||
Total Unsecured Debt |
11,422,264 | 11,422,264 | 5.47 | % | 6.0 | ||||||||||||
Premium |
56,830 | 55,979 | |||||||||||||||
Discount |
(35,505 | ) | (35,505 | ) | |||||||||||||
Consolidated Mortgages and Other Indebtedness(1) |
$ | 17,902,962 | $ | 17,630,817 | 5.37 | % | 5.4 | ||||||||||
Joint Venture Indebtedness |
|||||||||||||||||
Mortgage Debt |
|||||||||||||||||
Fixed Rate |
$ | 7,873,270 | $ | 3,571,695 | 5.39 | % | 6.6 | ||||||||||
Variable Rate Debt |
699,314 | 327,952 | 2.48 | % | 3.3 | ||||||||||||
Mills Limited Partnership Debt |
7,305,917 | 2,803,973 | 4.84 | % | 3.6 | ||||||||||||
Total Mortgage Debt |
15,878,501 | 6,703,620 | 5.02 | % | 5.2 | ||||||||||||
Premium |
8,075 | 4,038 | |||||||||||||||
Discount |
(486 | ) | (243 | ) | |||||||||||||
Joint Venture Mortgages and Other Indebtedness(1) |
$ | 15,886,090 | $ | 6,707,415 | 5.02 | % | 5.2 | ||||||||||
Our Share of Total Indebtedness |
$ | 24,338,232 | 5.27 | % | 5.3 | ||||||||||||
Summary of our share of Fixed and Variable Rate Debt |
|||||||||||||||||
Consolidated |
|||||||||||||||||
Fixed |
83.7 | % | $ | 14,751,308 | 6.02 | % | 6.1 | ||||||||||
Variable |
16.3 | % | 2,879,509 | 2.04 | % | 1.3 | |||||||||||
|
100.0 | % | $ | 17,630,817 | 5.37 | % | 5.4 | ||||||||||
Joint Venture |
|||||||||||||||||
Fixed |
84.3 | % | $ | 5,653,943 | 5.58 | % | 5.7 | ||||||||||
Variable |
15.7 | % | 1,053,472 | 2.03 | % | 2.8 | |||||||||||
|
100.0 | % | $ | 6,707,415 | 5.02 | % | 5.2 | ||||||||||
Total Debt |
$ | 24,338,232 | |||||||||||||||
Total Fixed Debt |
83.8 | % | $ | 20,405,251 | 5.89 | % | 6.0 | ||||||||||
Total Variable Debt |
16.2 | % | $ | 3,932,981 | 2.04 | % | 1.7 | ||||||||||
44
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Indebtedness: |
||||||||||||||||||||
Gateway Shopping Center |
01/01/12 | 5.89 | % | Fixed | Secured | 87,000 | 87,000 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/12 | 5.00 | % | Fixed | Unsecured | 159,753 | 159,753 | |||||||||||||
Secured Term Loan |
03/05/12 | 1.04 | % | Variable | Secured | 735,000 | 735,000 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/01/12 | 5.75 | % | Fixed | Unsecured | 74,245 | 74,245 | |||||||||||||
Gwinnett Place |
06/08/12 | 5.68 | % | Fixed | Secured | 115,000 | 86,250 | |||||||||||||
Town Center at Cobb |
06/08/12 | 5.74 | % | Fixed | Secured | 280,000 | 210,000 | |||||||||||||
CPG Partners, LP (Sr. Notes) |
06/15/12 | 6.88 | % | Fixed | Unsecured | 50,642 | 50,642 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
08/28/12 | 6.35 | % | Fixed | Unsecured | 106,065 | 106,065 | |||||||||||||
Anderson Mall |
10/10/12 | 6.20 | % | Fixed | Secured | 26,345 | 26,345 | |||||||||||||
Forest Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 15,641 | 15,641 | ||||||||||||
Markland Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 20,709 | 20,709 | ||||||||||||
Midland Park Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 30,234 | 30,234 | ||||||||||||
Richmond Towne Square |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 42,467 | 42,467 | ||||||||||||
CPG Partners, LP (Sr. Notes) |
01/15/13 |
6.00 |
% |
Fixed |
Unsecured |
69,334 |
69,334 |
|||||||||||||
The Factory Shoppes at Branson Meadows |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 8,730 | 8,730 | |||||||||||
North Ridge Shopping Center |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 7,679 | 7,679 | |||||||||||
MacGregor Village |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 6,287 | 6,287 | |||||||||||
Dare Centre |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,563 | 1,563 | |||||||||||
Factory Stores of America |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 15,085 | 15,085 | |||||||||||
Carolina Premium OutletsSmithfield |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 18,771 | 18,771 | |||||||||||
The Crossings Premium Outlets |
03/13/13 | 5.85 | % | Fixed | Secured | 49,683 | 49,683 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/13 | 5.45 | % | Fixed | Unsecured | 122,288 | 122,288 | |||||||||||||
Revolving Credit FacilityUSD |
(31) | 03/31/13 | (6) | 2.63 | % | Variable | Unsecured | 1,502,000 | 1,502,000 | |||||||||||
Revolving Credit FacilityYen Currency |
(31) | 03/31/13 | 2.24 | % | Variable | Unsecured(13) | 290,558 | 290,558 | ||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/30/13 | 5.30 | % | Fixed | Unsecured | 237,897 | 237,897 | |||||||||||||
Stanford Shopping Center |
(2) | 07/01/13 | 2.39 | % | Variable | Secured | 240,000 | 240,000 | ||||||||||||
Battlefield Mall |
07/01/13 | 4.60 | % | Fixed | Secured | 89,430 | 89,430 | |||||||||||||
Kittery Premium Outlets |
(2)(8) | 07/10/13 | 2.21 | % | Variable | Secured | 43,556 | 43,556 | ||||||||||||
Lighthouse Place Premium Outlets |
(2)(8) | 07/10/13 | 2.21 | % | Variable | Secured | 88,623 | 88,623 | ||||||||||||
Waterloo Premium Outlets |
(2)(8) | 07/10/13 | 2.21 | % | Variable | Secured | 72,822 | 72,822 | ||||||||||||
Retail Property Trust (Sr. Notes) |
09/01/13 | 7.18 | % | Fixed | Unsecured | 75,000 | 75,000 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
01/30/14 |
4.90 |
% |
Fixed |
Unsecured |
200,000 |
200,000 |
|||||||||||||
Northfield Square |
02/11/14 | 6.05 | % | Fixed | Secured | 26,968 | 8,522 | |||||||||||||
Puerto Rico Premium Outlets |
05/01/14 | (23) | 3.75 | % | Variable | Secured | 73,658 | 73,658 | ||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/15/14 | 6.75 | % | Fixed | Unsecured | 516,052 | 516,052 | |||||||||||||
Plaza CarolinaFixed |
06/01/14 | 7.50 | % | Fixed | Secured | 87,963 | 87,963 | |||||||||||||
Plaza CarolinaVariable Swapped |
(16) | 06/01/14 | 7.63 | % | Fixed | Secured | 95,974 | 95,974 | ||||||||||||
SB Boardman Plaza Holdings |
07/01/14 | 5.94 | % | Fixed | Secured | 22,353 | 22,353 | |||||||||||||
Desoto Square |
07/01/14 | 5.89 | % | Fixed | Secured | 62,680 | 62,680 | |||||||||||||
West Ridge Mall |
07/01/14 | 5.89 | % | Fixed | Secured | 66,921 | 66,921 | |||||||||||||
Philadelphia Premium Outlets |
(2)(16) | 07/30/14 | 4.19 | % | Fixed | Secured | 190,000 | 190,000 | ||||||||||||
Chesapeake Square |
08/01/14 | 5.84 | % | Fixed | Secured | 68,054 | 51,040 | |||||||||||||
Brunswick Square |
08/11/14 | 5.65 | % | Fixed | Secured | 79,959 | 79,959 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
08/15/14 | 5.63 | % | Fixed | Unsecured | 218,430 | 218,430 |
45
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Regency Plaza |
(2)(7) | 12/14/14 | 3.24 | % | Variable | Secured | 3,805 | 3,805 | ||||||||||||
St. Charles Towne Plaza |
(2)(7) | 12/14/14 | 3.24 | % | Variable | Secured | 24,732 | 24,732 | ||||||||||||
West Ridge Plaza |
(2)(7) | 12/14/14 | 3.24 | % | Variable | Secured | 4,756 | 4,756 | ||||||||||||
Lake View Plaza |
12/31/14 | 8.00 | % | Fixed | Secured | 15,781 | 15,781 | |||||||||||||
DeKalb Plaza |
01/01/15 |
5.28 |
% |
Fixed |
Secured |
2,712 |
2,332 |
|||||||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/15 | 4.20 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/15 | 5.10 | % | Fixed | Unsecured | 600,000 | 600,000 | |||||||||||||
Bloomingdale Court |
11/01/15 | 8.15 | % | Fixed | Secured | 26,012 | 26,012 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/15 | 5.75 | % | Fixed | Unsecured | 600,000 | 600,000 | |||||||||||||
Ellenton Premium Outlets |
(27) |
01/11/16 |
5.51 |
% |
Fixed |
Secured |
106,493 |
106,493 |
||||||||||||
Florida City Outlet Center |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 10,868 | 10,868 | ||||||||||||
Grove City Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 114,971 | 114,971 | ||||||||||||
Gulfport Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 25,649 | 25,649 | ||||||||||||
Huntley Outlet Center |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 30,399 | 30,399 | ||||||||||||
Jersey Shore Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 71,344 | 71,344 | ||||||||||||
Lebanon Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 15,770 | 15,770 | ||||||||||||
Naples Outlet Center |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 16,340 | 16,340 | ||||||||||||
Pleasant Prairie Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 61,274 | 61,274 | ||||||||||||
San Marcos Premium Outlets |
(27) | 01/11/16 | 5.51 | % | Fixed | Secured | 145,822 | 145,822 | ||||||||||||
Retail Property Trust (Sr. Notes) |
03/15/16 | 7.88 | % | Fixed | Unsecured | 250,000 | 250,000 | |||||||||||||
Henderson Square |
04/01/16 | 4.43 | % | Fixed | Secured | 14,025 | 10,648 | |||||||||||||
Penn Square Mall |
04/01/16 | 7.75 | % | Fixed | Secured | 97,757 | 92,376 | |||||||||||||
Birch Run Premium Outlets |
(11) | 04/11/16 | 5.95 | % | Fixed | Secured | 107,974 | 107,974 | ||||||||||||
Hagerstown Premium Outlets |
(11) | 04/11/16 | 5.95 | % | Fixed | Secured | 90,724 | 90,724 | ||||||||||||
Williamsburg Premium Outlets |
(11) | 04/11/16 | 5.95 | % | Fixed | Secured | 104,812 | 104,812 | ||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/01/16 | 6.10 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||
Arsenal Mall HCHP |
05/05/16 | 8.20 | % | Fixed | Secured | 745 | 745 | |||||||||||||
Las Americas Premium Outlets |
06/11/16 | 5.84 | % | Fixed | Secured | 180,000 | 180,000 | |||||||||||||
Upper Valley Mall |
(2)(4) | 07/01/16 | 5.89 | % | Fixed | Secured | 46,080 | 46,080 | ||||||||||||
Washington Square |
(2)(29) | 07/01/16 | 5.94 | % | Fixed | Secured | 27,157 | 27,157 | ||||||||||||
Greenwood Park Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 78,545 | 78,545 | ||||||||||||
South Park Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 194,399 | 194,399 | ||||||||||||
Walt Whitman Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 119,781 | 119,781 | ||||||||||||
Calhoun Premium Outlets |
(14) | 09/01/16 | 5.79 | % | Fixed | Secured | 20,751 | 20,751 | ||||||||||||
Gaffney Premium Outlets |
(14) | 09/01/16 | 5.79 | % | Fixed | Secured | 37,660 | 37,660 | ||||||||||||
Lee Premium Outlets |
(14) | 09/01/16 | 5.79 | % | Fixed | Secured | 51,802 | 51,802 | ||||||||||||
White Oaks Mall |
11/01/16 | 5.54 | % | Fixed | Secured | 50,000 | 40,339 | |||||||||||||
Pismo Beach Premium Outlets |
(28) | 11/06/16 | 5.84 | % | Fixed | Secured | 33,850 | 33,850 | ||||||||||||
Queenstown Premium Outlets |
(28) | 11/06/16 | 5.84 | % | Fixed | Secured | 66,150 | 66,150 | ||||||||||||
Pleasant Prairie Premium Outlets 2 |
12/01/16 | 6.01 | % | Fixed | Secured | 36,989 | 36,989 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/16 | 5.25 | % | Fixed | Unsecured | 650,000 | 650,000 | |||||||||||||
King of Prussia Mall-1 |
01/01/17 |
7.49 |
% |
Fixed |
Secured |
101,577 |
97,602 |
|||||||||||||
King of Prussia Mall-2 |
01/01/17 | 8.53 | % | Fixed | Secured | 7,200 | 6,918 | |||||||||||||
King of Prussia Mall-3 |
01/01/17 | 4.50 | % | Fixed | Secured | 50,000 | 48,044 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/17 | 5.88 | % | Fixed | Unsecured | 500,000 | 500,000 |
46
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Wolfchase Galleria |
04/01/17 | 5.64 | % | Fixed | Secured | 225,000 | 212,616 | |||||||||||||
Valle Vista Mall |
05/10/17 | 5.35 | % | Fixed | Secured | 40,000 | 40,000 | |||||||||||||
Summit Mall |
06/10/17 | 5.42 | % | Fixed | Secured | 65,000 | 65,000 | |||||||||||||
Independence Center |
07/10/17 | 5.94 | % | Fixed | Secured | 200,000 | 200,000 | |||||||||||||
Bangor Mall |
10/01/17 | 6.15 | % | Fixed | Secured | 80,000 | 53,672 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/30/18 |
6.13 |
% |
Fixed |
Unsecured |
800,000 |
800,000 |
|||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/18 | 7.38 | % | Fixed | Unsecured | 200,000 | 200,000 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
04/01/19 |
10.35 |
% |
Fixed |
Unsecured |
650,000 |
650,000 |
|||||||||||||
Woodland Hills Mall |
04/05/19 | 7.79 | % | Fixed | Secured | 95,330 | 90,056 | |||||||||||||
Forest Plaza |
(15) | 10/10/19 | 7.50 | % | Fixed | Secured | 18,466 | 18,466 | ||||||||||||
Lakeline Plaza |
(15) | 10/10/19 | 7.50 | % | Fixed | Secured | 17,300 | 17,300 | ||||||||||||
Muncie Plaza |
(15) | 10/10/19 | 7.50 | % | Fixed | Secured | 7,192 | 7,192 | ||||||||||||
White Oaks Plaza |
(15) | 10/10/19 | 7.50 | % | Fixed | Secured | 14,384 | 14,384 | ||||||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/20 |
5.65 |
% |
Fixed |
Unsecured |
1,250,000 |
1,250,000 |
|||||||||||||
Port Charlotte Town Center |
11/01/20 | 5.30 | % | Fixed | Secured | 47,909 | 38,327 | |||||||||||||
Oxford Valley Mall |
12/07/20 | 4.77 | % | Fixed | Secured | 70,224 | 45,606 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/21 |
4.38 |
% |
Fixed |
Unsecured |
900,000 |
900,000 |
|||||||||||||
Ingram Park Mall |
06/01/21 | 5.38 | % | Fixed | Secured | 144,389 | 144,389 | |||||||||||||
Towne West Square |
06/01/21 | 5.61 | % | Fixed | Secured | 50,796 | 50,796 | |||||||||||||
Domain, The |
08/01/21 | 5.31 | % | Fixed | Secured | 207,757 | 207,757 | |||||||||||||
Palms Crossing |
(18) | 08/01/21 | 5.36 | % | Fixed | Secured | 38,319 | 38,319 | ||||||||||||
Shops at Arbor Walk, The |
(18) | 08/01/21 | 5.36 | % | Fixed | Secured | 43,309 | 43,309 | ||||||||||||
Sunland Park Mall |
01/01/26 |
8.63 |
% |
Fixed |
Secured |
31,065 |
31,065 |
|||||||||||||
Crystal River |
11/11/30 |
9.63 |
% |
Fixed |
Secured |
14,376 |
14,376 |
|||||||||||||
Montgomery Mall |
05/11/34 |
5.17 |
% |
Fixed |
Secured |
84,697 |
50,810 |
|||||||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/40 |
6.75 |
% |
Fixed |
Unsecured |
600,000 |
600,000 |
|||||||||||||
Total Consolidated Indebtedness at Face Value |
17,881,636 | 17,610,343 | ||||||||||||||||||
Premium on Fixed-Rate Indebtedness |
56,830 | 55,979 | ||||||||||||||||||
Discount on Fixed-Rate Indebtedness |
(35,505 | ) | (35,505 | ) | ||||||||||||||||
Total Consolidated Indebtedness |
17,902,962 | 17,630,817 | ||||||||||||||||||
47
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Joint Venture Indebtedness: |
||||||||||||||||||||
Toki Premium OutletsFixed |
10/31/11 | 1.80 | % | Fixed | Secured(12) | 8,614 | 3,446 | |||||||||||||
Galleria Commerciali ItaliaFacility A |
12/22/11 | 5.37 | % | Fixed | Secured(10) | 303,956 | 148,939 | |||||||||||||
Galleria Commerciali ItaliaFacility B |
12/22/11 | 5.85 | % | Fixed | Secured(10) | 301,672 | 147,819 | |||||||||||||
Square One |
03/11/12 |
6.73 |
% |
Fixed |
Secured |
83,155 |
46,875 |
|||||||||||||
Cobblestone Court |
05/05/12 | (24) | 5.00 | % | Variable | Secured | 2,145 | (19) | 107 | |||||||||||
Hamilton Town Center |
05/29/12 | 1.84 | % | Variable | Secured | 95,283 | 47,641 | |||||||||||||
Gotemba Premium OutletsVariable |
05/31/12 | 0.64 | % | Variable | Secured(12) | 7,609 | 3,044 | |||||||||||||
Domain Residential Building P |
07/22/12 | (24) | 4.00 | % | Variable | Secured | 3,593 | 1,796 | ||||||||||||
Yeoju Premium Outlets |
07/31/12 | 5.88 | % | Variable | Secured(26) | 4,254 | 2,127 | |||||||||||||
Galleria Commerciali ItaliaCatania |
12/17/12 | 2.29 | % | Variable | Secured(10) | 95,350 | 46,722 | |||||||||||||
Emerald Square Mall |
03/01/13 |
5.13 |
% |
Fixed |
Secured |
124,438 |
70,146 |
|||||||||||||
Avenues, The |
04/01/13 | 5.29 | % | Fixed | Secured | 68,443 | (19) | 10,266 | ||||||||||||
Paju Premium Outlets |
04/01/13 | 6.70 | % | Variable | Secured(26) | 62,441 | 31,221 | |||||||||||||
Circle Centre Mall |
04/11/13 | 5.02 | % | Fixed | Secured | 68,581 | (19) | 2,743 | ||||||||||||
Domain Residential Phase II |
(2) | 07/22/13 | 2.24 | % | Variable | Secured | 36,531 | 18,266 | ||||||||||||
Solomon Pond |
08/01/13 | 3.97 | % | Fixed | Secured | 103,214 | 58,182 | |||||||||||||
Tosu Premium OutletsFixed |
08/24/13 | 1.49 | % | Fixed | Secured(12) | 5,043 | 2,017 | |||||||||||||
Miami International Mall |
10/01/13 | 5.35 | % | Fixed | Secured | 90,386 | 43,183 | |||||||||||||
Liberty Tree Mall |
10/11/13 | 5.22 | % | Fixed | Secured | 35,000 | 17,198 | |||||||||||||
Domain Westin |
(2) | 10/15/13 | 2.19 | % | Variable | Secured | 41,171 | 20,585 | ||||||||||||
Galleria Commerciali ItaliaGiugliano A |
10/20/13 | 4.77 | % | Fixed | Secured(10) | 36,715 | 17,990 | |||||||||||||
Galleria Commerciali ItaliaGiugliano B |
10/20/13 | 4.78 | % | Fixed | Secured(10) | 32,339 | 15,846 | |||||||||||||
Galleria Commerciali ItaliaGiugliano C |
10/20/13 | 5.19 | % | Fixed | Secured(10) | 12,401 | 6,077 | |||||||||||||
Kobe Sanda Premium OutletsFixed |
01/31/14 |
1.48 |
% |
Fixed |
Secured(12) |
19,787 |
7,915 |
|||||||||||||
Kobe Sanda Premium OutletsVariable |
01/31/14 | 0.90 | % | Variable | Secured(12) | 51,386 | 20,554 | |||||||||||||
Fashion Valley Mall-2 |
05/01/14 | 6.00 | % | Fixed | Secured | 6,025 | 3,013 | |||||||||||||
Coddingtown Mall |
(2) | 07/01/14 | 3.14 | % | Variable | Secured | 13,800 | 13,800 | ||||||||||||
Gotemba Premium OutletsFixed |
10/25/14 | 1.61 | % | Fixed | Secured(12) | 50,543 | 20,217 | |||||||||||||
Indian River Commons |
11/01/14 | 5.21 | % | Fixed | Secured | 9,390 | 4,695 | |||||||||||||
Indian River Mall |
11/01/14 | 5.21 | % | Fixed | Secured | 63,621 | 31,810 | |||||||||||||
Rinku Premium Outlets |
11/25/14 | 1.85 | % | Fixed | Secured(12) | 23,990 | 9,596 | |||||||||||||
St. Johns Town Center |
03/11/15 |
5.06 |
% |
Fixed |
Secured |
166,643 |
83,321 |
|||||||||||||
Galleria Commerciali ItaliaCiniselloFixed |
03/31/15 | 5.38 | % | Fixed | Secured(10) | 97,983 | 48,012 | |||||||||||||
Galleria Commerciali ItaliaCiniselloVariable |
03/31/15 | 2.30 | % | Variable | Secured(10) | 69,069 | 33,844 | |||||||||||||
Toki Premium OutletsVariable |
04/30/15 | 1.13 | % | Variable | Secured(12) | 16,243 | 6,497 | |||||||||||||
St. John's Town Center Phase II |
(2)(16) | 05/10/15 | 5.50 | % | Fixed | Secured | 77,500 | 38,750 | ||||||||||||
Gaitway Plaza |
07/01/15 | 4.60 | % | Fixed | Secured | 13,900 | (19) | 0 | ||||||||||||
Plaza at Buckland Hills, The |
07/01/15 | 4.60 | % | Fixed | Secured | 24,800 | (19) | 0 | ||||||||||||
Ridgewood Court |
07/01/15 | 4.60 | % | Fixed | Secured | 14,650 | (19) | 733 | ||||||||||||
Village Park Plaza |
07/01/15 | 4.60 | % | Fixed | Secured | 29,850 | (19) | 3,582 | ||||||||||||
West Town Corners |
07/01/15 | 4.60 | % | Fixed | Secured | 18,800 | (19) | 0 | ||||||||||||
Clay Terrace |
10/01/15 | 5.08 | % | Fixed | Secured | 115,000 | 57,500 | |||||||||||||
Mall of New Hampshire |
10/05/15 | 6.23 | % | Fixed | Secured | 131,717 | 74,249 | |||||||||||||
Springfield Mall |
(16) | 11/30/15 | 4.77 | % | Fixed | Secured | 66,326 | 25,197 | ||||||||||||
|
48
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Houston Galleria-1 |
12/01/15 | 5.44 | % | Fixed | Secured | 643,583 | 324,173 | |||||||||||||
Houston Galleria-2 |
12/01/15 | 5.44 | % | Fixed | Secured | 177,417 | 89,365 | |||||||||||||
Busan Premium Outlets |
12/28/15 | 6.45 | % | Variable | Secured(26) | 16,163 | 1,616 | |||||||||||||
Tosu Premium OutletsVariable |
01/31/16 |
0.42 |
% |
Variable |
Secured(12) |
40,200 |
16,080 |
|||||||||||||
Smith Haven Mall |
03/01/16 | 5.16 | % | Fixed | Secured | 180,000 | 45,000 | |||||||||||||
Quaker Bridge Mall |
04/01/16 | 7.03 | % | Fixed | Secured | 16,747 | 8,374 | |||||||||||||
Eastland Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 168,000 | 84,000 | |||||||||||||
Empire Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 176,300 | 88,150 | |||||||||||||
Mesa Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 87,250 | 43,625 | |||||||||||||
Rushmore Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 94,000 | 47,000 | |||||||||||||
Southern Hills Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 101,500 | 50,750 | |||||||||||||
Valley Mall |
06/01/16 | 5.83 | % | Fixed | Secured | 44,156 | 22,078 | |||||||||||||
Greendale Mall |
10/01/16 | 6.00 | % | Fixed | Secured | 45,000 | 25,367 | |||||||||||||
Firewheel Residential |
(2) | 11/20/16 | 5.91 | % | Fixed | Secured | 22,752 | 11,376 | ||||||||||||
Coconut Point |
12/10/16 | 5.83 | % | Fixed | Secured | 230,000 | 115,000 | |||||||||||||
Mall at Rockingham |
03/10/17 |
5.61 |
% |
Fixed |
Secured |
260,000 |
73,282 |
|||||||||||||
California Department Stores |
11/01/17 | 6.53 | % | Fixed | Secured | 31,300 | 10,432 | |||||||||||||
West Town Mall |
12/01/17 | 6.34 | % | Fixed | Secured | 210,000 | 105,000 | |||||||||||||
Aventura Mall |
12/11/17 | 5.91 | % | Fixed | Secured | 430,000 | 143,333 | |||||||||||||
Johor Premium Outlets |
03/31/18 |
5.36 |
% |
Variable |
Secured(30) |
8,862 |
4,431 |
|||||||||||||
Sano Premium Outlets |
05/31/18 | 0.54 | % | Variable | Secured(12) | 36,519 | 14,608 | |||||||||||||
Sendai Premium Outlets |
10/31/18 | 0.49 | % | Variable | Secured(12) | 37,198 | 14,879 | |||||||||||||
Whitehall Mall |
11/01/18 | 7.00 | % | Fixed | Secured | 11,460 | 4,350 | |||||||||||||
Westchester, The |
05/05/20 |
6.00 |
% |
Fixed |
Secured |
368,798 |
147,519 |
|||||||||||||
Lehigh Valley Mall |
07/05/20 | 5.88 | % | Fixed | Secured | 137,939 | 52,362 | |||||||||||||
Auburn Mall |
09/01/20 | 6.02 | % | Fixed | Secured | 41,521 | 23,406 | |||||||||||||
Shops at Sunset Place, The |
09/01/20 | 5.62 | % | Fixed | Secured | 77,575 | 29,091 | |||||||||||||
Florida Mall, The |
09/05/20 | 5.25 | % | Fixed | Secured | 369,712 | 184,856 | |||||||||||||
Fashion Valley Mall-1 |
01/04/21 |
4.30 |
% |
Fixed |
Secured |
475,000 |
237,500 |
|||||||||||||
Cape Cod Mall |
03/06/21 | 5.75 | % | Fixed | Secured | 99,430 | 56,049 | |||||||||||||
SouthPark Residential |
05/01/21 | 4.80 | % | Fixed | Secured | 22,000 | 8,800 | |||||||||||||
Seminole Towne Center |
05/06/21 | 5.97 | % | Fixed | Secured | 59,788 | (19) | 7,772 | ||||||||||||
Fashion Centre Pentagon Office |
07/01/21 | 5.11 | % | Fixed | Secured | 40,000 | 17,000 | |||||||||||||
Fashion Centre Pentagon Retail |
07/01/21 | 4.87 | % | Fixed | Secured | 410,000 | 174,250 | |||||||||||||
Galleria Commerciali ItaliaArgine |
07/28/22 |
3.24 |
% |
Variable |
Secured(10) |
61,496 |
30,133 |
|||||||||||||
AMI Premium Outlets |
09/25/23 |
2.09 |
% |
Fixed |
Secured(12) |
134,248 |
53,700 |
|||||||||||||
Atrium at Chestnut Hill |
03/11/31 |
6.89 |
% |
Fixed |
Secured |
41,968 |
20,622 |
|||||||||||||
Dadeland Mall |
02/11/32 |
6.75 |
% |
Fixed |
Secured |
174,675 |
87,337 |
|||||||||||||
Crystal Mall |
09/11/32 |
5.62 |
% |
Fixed |
Secured |
91,053 |
71,190 |
|||||||||||||
Northshore Mall |
03/11/34 |
5.03 |
% |
Fixed |
Secured |
195,617 |
110,270 |
|||||||||||||
Joint Venture Indebtedness at Face Value |
8,572,584 | 3,899,647 | ||||||||||||||||||
|
49
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mills Indebtedness at Face Value (detail in The Mills Limited Partnership Summary) |
7,305,917 | 2,803,973 | ||||||||||||||||||
Total Joint Venture and Mills Indebtedness at Face Value |
15,878,501 | 6,703,620 | ||||||||||||||||||
Premium on JV Fixed-Rate Indebtedness |
8,075 | 4,038 | ||||||||||||||||||
Discount on JV Fixed-Rate Indebtedness |
(486) | (243) | ||||||||||||||||||
Total Joint Venture Indebtedness |
15,886,090 | (20) | 6,707,415 | (17) | ||||||||||||||||
Our Share of Total Indebtedness |
24,338,232 | |||||||||||||||||||
50
SIMON PROPERTY GROUP
The Mills Limited Partnership
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mills Limited Partnership Indebtedness: |
||||||||||||||||||||
Colorado Mills |
11/12/11 | 2.02 | % | Variable | Secured | 147,505 | 27,657 | |||||||||||||
Discover Mills-1 |
12/11/11 | 7.32 | % | Fixed | Secured | 23,700 | (19) | 2,500 | ||||||||||||
Discover Mills-2 |
12/11/11 | 6.08 | % | Fixed | Secured | 135,000 | (19) | 14,243 | ||||||||||||
St. Louis Mills |
01/08/12 |
6.39 |
% |
Fixed |
Secured |
90,000 |
(19) |
35,352 |
||||||||||||
Meadowood Mall |
01/09/12 | 1.11 | % | Variable | Secured | 131,694 | 32,924 | |||||||||||||
Esplanade, The |
(3) | 02/01/12 | 2.19 | % | Variable | Secured | 71,396 | 35,698 | ||||||||||||
Galleria at White Plains |
(3) | 02/01/12 | 2.19 | % | Variable | Secured | 119,317 | 59,658 | ||||||||||||
Northpark MallMills |
(3) | 02/01/12 | 2.19 | % | Variable | Secured | 100,290 | 50,145 | ||||||||||||
Mills Senior Loan Facility |
06/07/12 | 1.49 | % | Variable | Secured | 655,000 | 327,500 | |||||||||||||
Marley Station |
07/01/12 | 4.89 | % | Fixed | Secured | 114,400 | 28,600 | |||||||||||||
Hilltop Mall |
07/08/12 | 4.99 | % | Fixed | Secured | 64,350 | 16,088 | |||||||||||||
Concord Mills Mall |
12/07/12 | 6.13 | % | Fixed | Secured | 158,443 | (19) | 31,292 | ||||||||||||
Katy Mills |
01/09/13 |
6.69 |
% |
Fixed |
Secured |
139,040 |
17,380 |
|||||||||||||
Del Amo |
(2) | 01/23/13 | 1.74 | % | Variable | Secured | 307,753 | 76,938 | ||||||||||||
Southdale Center |
(2) | 04/01/13 | 5.18 | % | Fixed | Secured | 155,676 | 77,838 | ||||||||||||
Lakeforest Mall |
(2) | 07/08/13 | 4.90 | % | Fixed | Secured | 138,520 | 34,630 | ||||||||||||
Mall at Tuttle Crossing |
11/05/13 | 5.05 | % | Fixed | Secured | 111,096 | 27,774 | |||||||||||||
Ontario Mills |
(2)(16) | 12/05/13 | 4.98 | % | Fixed | Secured | 175,000 | 43,750 | ||||||||||||
Arundel Marketplace |
01/01/14 |
5.92 |
% |
Fixed |
Secured |
11,023 |
3,268 |
|||||||||||||
Concord Marketplace |
02/01/14 | 5.76 | % | Fixed | Secured | 12,808 | 6,404 | |||||||||||||
Sawgrass Mills |
07/01/14 | 5.82 | % | Fixed | Secured | 820,000 | 410,000 | |||||||||||||
Arundel Mills |
08/01/14 | 6.14 | % | Fixed | Secured | 380,004 | 112,576 | |||||||||||||
Grapevine Mills |
(2)(16) | 09/22/14 | 5.90 | % | Fixed | Secured | 270,000 | 80,001 | ||||||||||||
Block at Orange |
10/01/14 | 6.25 | % | Fixed | Secured | 218,847 | 54,712 | |||||||||||||
Southridge Mall |
04/01/15 |
5.23 |
% |
Fixed |
Secured |
124,000 |
62,000 |
|||||||||||||
Great Mall of the Bay Area |
(2) | 08/28/15 | 6.01 | % | Fixed | Secured | 270,000 | 135,000 | ||||||||||||
Shops at Riverside, The |
(2) |
06/16/16 |
2.34 |
% |
Variable |
Secured |
130,000 |
65,000 |
||||||||||||
Opry Mills |
(2) | 10/10/16 | 6.16 | % | Fixed | Secured | 280,000 | 140,000 | ||||||||||||
Opry Mills-2 |
(2) | 10/10/16 | 5.00 | % | Fixed | Secured | 17,717 | 8,859 | ||||||||||||
Falls, The |
(25) | 11/30/16 | 7.50 | % | Fixed | Secured | 112,740 | 28,185 | ||||||||||||
Stoneridge Shopping Center |
(25) | 11/30/16 | 7.50 | % | Fixed | Secured | 224,810 | 56,090 | ||||||||||||
Briarwood Mall |
(25) | 11/30/16 | 7.50 | % | Fixed | Secured | 116,628 | 29,157 | ||||||||||||
Liberty Plaza |
06/01/17 |
5.68 |
% |
Fixed |
Secured |
43,000 |
21,500 |
|||||||||||||
Franklin Mills |
06/01/17 | 5.65 | % | Fixed | Secured | 290,000 | 145,000 | |||||||||||||
Gurnee Mills |
07/01/17 | 5.77 | % | Fixed | Secured | 321,000 | 160,500 | |||||||||||||
Potomac Mills |
07/11/17 | 5.83 | % | Fixed | Secured | 410,000 | 205,000 | |||||||||||||
Arizona Mills |
07/01/20 |
5.76 |
% |
Fixed |
Secured |
172,373 |
43,094 |
|||||||||||||
Denver West Village |
07/01/21 |
5.04 |
% |
Fixed |
Secured |
28,000 |
5,250 |
|||||||||||||
Dover Mall & Commons |
08/06/21 | 5.57 | % | Fixed | Secured | 93,913 | 31,973 | |||||||||||||
Net Leases II |
01/10/23 |
9.35 |
% |
Fixed |
Secured |
20,873 |
10,437 |
|||||||||||||
TMLP Trust Preferred Unsecured Securities |
03/30/36 |
2.69 |
% |
Variable |
Unsecured |
100,000 |
50,000 |
|||||||||||||
Mills Limited Partnership Indebtedness at Face Value |
7,305,917 | 2,803,973 | ||||||||||||||||||
51
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of September 30, 2011
(In thousands)
(Footnotes for preceding pages)
Footnotes:
52
SIMON PROPERTY GROUP
Unencumbered Assets
As of September 30, 2011
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Regional Malls: | ||||
McCain Mall | N. Little Rock | AR | ||
Brea Mall |
Brea |
CA |
||
Laguna Hills Mall | Laguna Hills | CA | ||
Santa Rosa Plaza | Santa Rosa | CA | ||
Shops at Mission Viejo, The | Mission Viejo | CA | ||
Westminster Mall | Westminster | CA | ||
Town Center at Aurora |
Aurora |
CO |
||
Boynton Beach Mall |
Boynton Beach |
FL |
||
Coral Square | Coral Springs | FL | ||
Cordova Mall | Pensacola | FL | ||
Edison Mall | Fort Meyers | FL | ||
Gulf View Square | Port Richey | FL | ||
Highland Lakes Center | Orlando | FL | ||
Lake Square Mall | Leesburg | FL | ||
Melbourne Square | Melbourne | FL | ||
Orange Park Mall | Orange Park | FL | ||
Paddock Mall | Ocala | FL | ||
Town Center at Boca Raton | Boca Raton | FL | ||
Treasure Coast Square | Jensen Beach | FL | ||
Tyrone Square | St. Petersburg | FL | ||
Lenox Square |
Atlanta |
GA |
||
Mall of Georgia | Atlanta | GA | ||
Northlake Mall | Atlanta | GA | ||
Phipps Plaza | Atlanta | GA | ||
Lindale Mall |
Cedar Rapids |
IA |
||
NorthPark Mall | Davenport | IA | ||
SouthRidge Mall | Des Moines | IA | ||
Lincolnwood Town Center |
Lincolnwood |
IL |
||
Northwoods Shopping Center | Peoria | IL | ||
Orland Square | Orland Park | IL | ||
River Oaks Center | Calumet City | IL | ||
SouthPark Mall | Moline | IL | ||
Castleton Square Mall |
Indianapolis |
IN |
||
College Mall | Bloomington | IN | ||
Fashion Mall at Keystone, The | Indianapolis | IN | ||
Muncie Mall | Muncie | IN | ||
Tippecanoe Mall | Lafayette | IN | ||
University Park Mall | Mishawaka | IN | ||
Towne East Square |
Wichita |
KS |
||
Prien Lake Mall |
Lake Charles |
LA |
53
SIMON PROPERTY GROUP
Unencumbered Assets
As of September 30, 2011
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Arsenal Mall |
Watertown |
MA |
||
Burlington Mall | Burlington | MA | ||
Copley Place | Boston | MA | ||
The Mall at Chestnut Hill | Chestnut Hill | MA | ||
South Shore Plaza | Braintree | MA | ||
Bowie Town Center |
Bowie |
MD |
||
St. Charles Towne Center | Waldorf | MD | ||
Maplewood Mall |
Minneapolis |
MN |
||
Miller Hill Mall | Duluth | MN | ||
Pheasant Lane (1) |
Nashua |
NH |
||
Livingston Mall |
Livingston |
NJ |
||
Menlo Park Mall | Edison | NJ | ||
Ocean County Mall | Toms River | NJ | ||
Rockaway Townsquare | Rockaway | NJ | ||
ABQ Uptown |
Albuquerque |
NM |
||
Cottonwood Mall | Albuquerque | NM | ||
Forum Shops at Caesars, The |
Las Vegas |
NV |
||
Chautauqua Mall |
Lakewood |
NY |
||
Jefferson Valley Mall | Yorktown Heights | NY | ||
Roosevelt Field | Garden City | NY | ||
Great Lakes Mall |
Mentor |
OH |
||
Lima Mall | Lima | OH | ||
Southern Park Mall | Boardman | OH | ||
Ross Park Mall |
Pittsburgh |
PA |
||
South Hills Village | Pittsburgh | PA | ||
Haywood Mall |
Greenville |
SC |
||
Knoxville Center |
Knoxville |
TN |
||
Oak Court Mall | Memphis | TN | ||
Barton Creek Square |
Austin |
TX |
||
Broadway Square | Tyler | TX | ||
Cielo Vista | El Paso | TX | ||
Firewheel Town Center | Garland | TX | ||
Irving Mall | Irving | TX | ||
La Plaza Mall | McAllen | TX | ||
Lakeline Mall | Cedar Park | TX | ||
Longview Mall | Longview | TX | ||
North East Mall | Hurst | TX |
54
SIMON PROPERTY GROUP
Unencumbered Assets
As of September 30, 2011
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Richardson Square Mall |
Richardson |
TX |
||
Rolling Oaks Mall | San Antonio | TX | ||
Apple Blossom Mall |
Winchester |
VA |
||
Charlottesville Fashion Square | Charlottesville | VA | ||
Virginia Center Commons | Glen Allen | VA | ||
Columbia Center |
Kennewick |
WA |
||
Northgate Mall | Seattle | WA | ||
Tacoma Mall | Tacoma | WA | ||
Bay Park Square |
Green Bay |
WI |
||
Premium Outlets: |
||||
Camarillo Premium Outlets |
Camarillo |
CA |
||
Carlsbad Premium Outlets | Carlsbad | CA | ||
Desert Hills Premium Outlets | Cabazon | CA | ||
Folsom Premium Outlets | Folsom | CA | ||
Gilroy Premium Outlets | Gilroy | CA | ||
Napa Premium Outlets | Napa | CA | ||
Petaluma Village Premium Outlets | Petaluma | CA | ||
Vacaville Premium Outlets | Vacaville | CA | ||
Clinton Crossing Premium Outlets |
Clinton |
CT |
||
Orlando Premium Outlets-International Drive |
Orlando |
FL |
||
Orlando Premium Outlets-Vineland Avenue | Orlando | FL | ||
St. Augustine Premium Outlets | St. Augustine | FL | ||
North Georgia Premium Outlets |
Dawsonville |
GA |
||
Waikele Premium Outlets |
Waipahu |
HI |
||
Chicago Premium Outlets |
Aurora |
IL |
||
Edinburgh Premium Outlets |
Edinburgh |
IN |
||
Wrentham Village Premium Outlets |
Wrentham |
MA |
||
Kittery Premium Outlets |
Kittery |
ME |
||
Albertville Premium Outlets |
Albertville |
MN |
||
Osage Beach Premium Outlets |
Osage Beach |
MO |
||
Jackson Premium Outlets |
Jackson |
NJ |
||
Jersey Shore Premium Outlets | Tinton Falls | NJ | ||
Liberty Village Premium Outlets | Flemington | NJ | ||
Las Vegas Premium OutletsNorth |
Las Vegas |
NV |
||
Las Vegas Premium OutletsSouth | Las Vegas | NV | ||
Woodbury Common Premium Outlets |
Central Valley |
NY |
55
SIMON PROPERTY GROUP
Unencumbered Assets
As of September 30, 2011
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Aurora Farms Premium Outlets |
Aurora |
OH |
||
Columbia Gorge Premium Outlets |
Troutdale |
OR |
||
Allen Premium Outlets |
Allen |
TX |
||
Houston Premium Outlets | Cypress | TX | ||
Rio Grande Valley Premium Outlets | Mercedes | TX | ||
Round Rock Premium Outlets | Austin | TX | ||
Leesburg Corner Premium Outlets |
Leesburg |
VA |
||
North Bend Premium Outlets |
North Bend |
WA |
||
Seattle Premium Outlets | Seattle | WA | ||
Johnson Creek Premium Outlets |
Johnson Creek |
WI |
||
Community/Lifestyle Centers: |
||||
Pier Park |
Panama City Beach |
FL |
||
Royal Eagle Plaza | Coral Springs | FL | ||
Terrace at Florida Mall | Orlando | FL | ||
Waterford Lakes Town Center | Orlando | FL | ||
Westland Park Plaza | Orange Park | FL | ||
Mall of Georgia Crossing |
Atlanta |
GA |
||
Countryside Plaza |
Countryside |
IL |
||
Crystal Court | Crystal Lake | IL | ||
Lake Plaza | Waukegan | IL | ||
Lincoln Crossing | O'Fallon | IL | ||
Matteson Plaza | Matteson | IL | ||
North Ridge Plaza | Joliet | IL | ||
Willow Knolls Court | Peoria | IL | ||
Eastland Convenience Center |
Evansville |
IN |
||
Greenwood Plus | Greenwood | IN | ||
Keystone Shoppes | Indianapolis | IN | ||
Markland Plaza | Kokomo | IN | ||
New Castle Plaza | New Castle | IN | ||
Northwood Plaza | Fort Wayne | IN | ||
Teal Plaza | Lafayette | IN | ||
Tippecanoe Plaza | Lafayette | IN | ||
University Center | Mishawaka | IN | ||
Washington Plaza | Indianapolis | IN | ||
Rockaway Convenience Center |
Rockaway |
NJ |
||
Rockaway Town Plaza | Rockaway | NJ | ||
Great Lakes Plaza |
Mentor |
OH |
||
Lima Center | Lima | OH |
56
SIMON PROPERTY GROUP
Unencumbered Assets
As of September 30, 2011
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Charles Towne Square |
Charleston |
SC |
||
Empire East |
Sioux Falls |
SD |
||
Arboretum |
Austin |
TX |
||
Ingram Plaza | San Antonio | TX | ||
Shops at North East Mall | Hurst | TX | ||
Wolf Ranch | Georgetown | TX | ||
Chesapeake Center |
Chesapeake |
VA |
||
Fairfax Court | Fairfax | VA | ||
Martinsville Plaza | Martinsville | VA | ||
Other: |
||||
Coconut Point Hyatt |
Estero |
FL |
||
University Town Plaza | Pensacola | FL | ||
Factory Merchants Branson |
Branson |
MO |
||
The Shops at Nanuet |
Nanuet |
NY |
57
SIMON PROPERTY GROUP
Preferred Stock/Units Outstanding
As of September 30, 2011
($ in 000's, except per share amounts)
Issuer
|
Description | Number of Shares/Units |
Per Share Liquidation Preference |
Aggregate Liquidation Preference |
Ticker Symbol |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Preferred Stock: |
|||||||||||||||
Simon Property Group, Inc. |
Series J 8.375% Cumulative Redeemable(1) | 796,948 | $ | 50 | $ | 39,847 | SPGPrJ | ||||||||
Preferred Units: |
|||||||||||||||
Simon Property Group, L.P. |
7.50% Cumulative Redeemable(2) | 255,373 | $ | 100 | $ | 25,537 | N/A |
58
Printed on recycled paper |
CONTACTS: | ||||
Shelly Doran | 317.685.7330 | Investors | ||
Les Morris | 317.263.7711 | Media |
FOR IMMEDIATE RELEASE
SIMON PROPERTY GROUP REPORTS THIRD QUARTER RESULTS
AND ANNOUNCES INCREASE IN DIVIDEND
Indianapolis, IndianaOctober 25, 2011...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter ended September 30, 2011.
"Our mall and premium outlet operations continue to perform very well, delivering comparable property net operating income growth of 3.8% in the third quarter," said David Simon, Chairman and Chief Executive Officer. "I am pleased with our accomplishments this quarter, including the increase in our ownership of King of Prussia to 96%, and the early October completion of our new corporate credit facility. The Company continues to excel, resulting in today's announcement of $1.10 per share in total common stock dividends to be paid in the fourth quarter of 2011 versus $0.80 paid in the third quarter."
U.S. Operational Statistics(1)
|
As of September 30, 2011 |
As of September 30, 2010 |
% Increase |
|||||
---|---|---|---|---|---|---|---|---|
Occupancy(2) |
93.9 | % | 93.8 | % | +10 basis points | |||
Total Sales per Sq. Ft.(3) |
$ | 517 | $ | 473 | 9.3% | |||
Average Rent per Sq. Ft.(2) |
$ | 38.87 | $ | 37.58 | 3.4% |
59
Dividends
Today the Company announced that the Board of Directors has approved the declaration of the following dividends:
Dividends paid on the Company's common stock during the first three quarters of 2011 total $2.40 per share. After payment of the $1.10 in dividends declared above, dividends paid in 2011 will be $3.50 per share, or 100% of expected taxable income.
Acquisition and Disposition Activity
On July 19th, the Company acquired a 100% ownership interest in ABQ Uptown, a lifestyle center located in Albuquerque, New Mexico. The 222,000 square foot center is 95% leased and generates sales of approximately $650 per square foot.
On August 25th, the Company completed a series of transactions that increased its ownership of The Plaza at King of Prussia and The Court at King of Prussia (collectively "King of Prussia") from 12% to 96%. SPG also has the contractual ability to acquire the remaining interests in King of Prussia in the fall of 2013.
King of Prussia, serving the greater Philadelphia market, is one of the country's largest shopping centers with gross leasable area of 2.4 million square feet. It is also one of the country's most productive super regional malls, generating annual total retail sales in excess of $850 million. A major redevelopment of the center is currently underway, converting the former Strawbridge's building into specialty stores.
Corporate Credit Facility
On October 5th, the Company announced that it entered into a new unsecured revolving credit facility that increased the Company's revolving borrowing capacity to $4.0 billion. This facility, which can be increased to $5.0 billion during its term, will initially mature on October 30, 2015, and can be extended for an additional year to October 30, 2016 at the Company's sole option. The base interest rate on the Company's new facility is LIBOR plus 100 basis points. In addition, the new facility provides for a money market competitive bid option program that allows the Company to hold auctions to achieve lower pricing for short-term borrowings. The facility also includes a $2.0 billion multi-currency tranche.
60
Development Activity
In the U.S.
The Company has two new development projects under construction:
Renovation and expansion projects are underway at 22 centers including the 102,000 square foot expansion of Seattle Premium Outlets, which started construction earlier this month. In addition, the restoration of Opry Mills in Nashville, Tennessee, continues and is expected to be completed in March of 2012. This Mills asset has been closed since it was damaged by a historic flood in May of 2010.
In 2011, the Company plans to open a total of 39 new anchors/big boxes, aggregating 1.7 million square feet of leasing activity. Eighteen anchor/big box deals are currently scheduled to open in 2012 and 2013 comprising nearly 900,000 square feet.
International
On July 14th, the Company opened a 52,000 square foot expansion of Tosu Premium Outlets in Fukuoka, Japan, adding 28 new stores to the center. The Company owns a 40% interest in this project.
During October, the Company started construction on two additional expansion projects:
Construction continues on the following:
61
2011 Guidance
On February 4, 2011, the Company initially provided FFO guidance with an estimate of FFO within a range of $6.45 to $6.60 per diluted share. Increased guidance was provided with first quarter results on April 29, 2011, and with second quarter results on July 26, 2011. Today the Company increased guidance once again, estimating that FFO will be within a range of $6.80 to $6.85 per diluted share for the year ending December 31, 2011, and diluted net income will be within a range of $3.00 to $3.05 per share.
The following table provides a reconciliation of the range of estimated diluted net income available to common stockholders per share to estimated diluted FFO per share.
For the year ending December 31, 2011
|
Low End | High End | |||||
---|---|---|---|---|---|---|---|
Estimated diluted net income available to common stockholders per share |
$ | 3.00 | $ | 3.05 | |||
Depreciation and amortization including the Company's share of joint ventures |
4.05 | 4.05 | |||||
Gain on sale or disposal of assets |
(0.25 | ) | (0.25 | ) | |||
Estimated diluted FFO per share |
$ | 6.80 | $ | 6.85 | |||
Conference Call
The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investors tab), www.earnings.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 11:00 a.m. Eastern Time (New York time) today, October 25, 2011. An online replay will be available for approximately 90 days at www.simon.com, www.earnings.com, and www.streetevents.com. A fully searchable podcast of the conference call will also be available at www.REITcafe.com.
Supplemental Materials and Website
The Company has prepared a supplemental information package which is available at www.simon.com in the Investors section, Financial Information tab. It has also been furnished to the SEC as part of a current report on Form 8-K. If you wish to receive a copy via mail or email, please call 800-461-3439.
We routinely post important information for investors on our website, www.simon.com, in the "Investors" section. We intend to use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.
62
Non-GAAP Financial Measures
This press release includes FFO, FFO as adjusted and comparable property net operating income growth, which are adjusted from financial performance measures defined by accounting principles generally accepted in the United States ("GAAP"). Reconciliations of these measures to the most directly comparable GAAP measures are included within this press release or the Company's supplemental information package. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry.
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 our expectations will be attained, and it is possible that 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, 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 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, environ-mental liabilities, international, national, regional and local economic climates, changes in market rental rates, 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, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, 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 otherwise 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.
Simon Property Group
Simon Property Group, Inc. is an S&P 500 company and the largest real estate company in the U.S. The Company currently owns or has an interest in 391 retail real estate properties comprising 261 million square feet of gross leasable area in North America, Europe and Asia. Simon Property Group is headquartered in Indianapolis, Indiana and employs more than 5,000 people worldwide. The Company's common stock is publicly traded on the NYSE under the symbol SPG. For further information, visit the Simon Property Group website at www.simon.com.
63
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | |||||||||||
REVENUE: |
|||||||||||||||
Minimum rent |
$ | 664,724 | $ | 605,146 | $ | 1,958,626 | $ | 1,756,913 | |||||||
Overage rent |
36,653 | 26,265 | 75,774 | 53,953 | |||||||||||
Tenant reimbursements |
294,305 | 274,013 | 861,352 | 785,634 | |||||||||||
Management fees and other revenues |
31,249 | 29,980 | 93,001 | 86,897 | |||||||||||
Other income |
47,429 | 43,871 | 146,341 | 154,515 | |||||||||||
Total revenue |
1,074,360 | 979,275 | 3,135,094 | 2,837,912 | |||||||||||
EXPENSES: |
|||||||||||||||
Property operating |
122,446 | 115,647 | 331,013 | 315,649 | |||||||||||
Depreciation and amortization |
260,802 | 243,303 | 788,410 | 706,402 | |||||||||||
Real estate taxes |
87,264 | 86,680 | 273,952 | 255,067 | |||||||||||
Repairs and maintenance |
24,465 | 20,200 | 79,957 | 64,550 | |||||||||||
Advertising and promotion |
25,773 | 21,435 | 72,619 | 62,553 | |||||||||||
Provision for (recovery of) credit losses |
1,501 | (3,096 | ) | 3,180 | (2,060 | ) | |||||||||
Home and regional office costs |
30,525 | 28,640 | 91,035 | 72,699 | |||||||||||
General and administrative |
14,974 | 5,170 | 31,614 | 15,909 | |||||||||||
Transaction expenses |
| 47,585 | | 62,554 | |||||||||||
Other |
23,012 | 15,917 | 61,254 | 44,412 | |||||||||||
Total operating expenses |
590,762 | 581,481 | 1,733,034 | 1,597,735 | |||||||||||
OPERATING INCOME |
483,598 | 397,794 | 1,402,060 | 1,240,177 | |||||||||||
Interest expense |
(244,384 |
) |
(249,264 |
) |
(737,018 |
) |
(774,686 |
) |
|||||||
Loss on extinguishment of debt |
| (185,063 | ) | | (350,688 | ) | |||||||||
Income tax (expense) benefit of taxable REIT subsidiaries |
(860 | ) | 249 | (2,706 | ) | 557 | |||||||||
Income from unconsolidated entities |
17,120 | 22,533 | 49,561 | 50,729 | |||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
78,307 | 294,283 | 92,072 | 320,349 | |||||||||||
CONSOLIDATED NET INCOME |
333,781 | 280,532 | 803,969 | 486,438 | |||||||||||
Net income attributable to noncontrolling interests |
58,947 |
49,074 |
142,934 |
88,158 |
|||||||||||
Preferred dividends |
834 | 834 | 2,503 | 5,779 | |||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 274,000 | $ | 230,624 | $ | 658,532 | $ | 392,501 | |||||||
BASIC EARNINGS PER COMMON SHARE: |
|||||||||||||||
Net income attributable to common stockholders |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | |||||||
DILUTED EARNINGS PER COMMON SHARE: |
|||||||||||||||
Net income attributable to common stockholders |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | |||||||
64
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
|
September 30, 2011 |
December 31, 2010 |
|||||||
---|---|---|---|---|---|---|---|---|---|
ASSETS: |
|||||||||
Investment properties, at cost |
$ | 28,761,004 | $ | 27,508,735 | |||||
Lessaccumulated depreciation |
8,239,402 | 7,711,304 | |||||||
|
20,521,602 | 19,797,431 | |||||||
Cash and cash equivalents |
575,817 | 796,718 | |||||||
Tenant receivables and accrued revenue, net |
413,922 | 426,736 | |||||||
Investment in unconsolidated entities, at equity |
1,461,694 | 1,390,105 | |||||||
Deferred costs and other assets |
1,951,173 | 1,795,439 | |||||||
Notes receivable from related party |
651,000 | 651,000 | |||||||
Total assets |
$ | 25,575,208 | $ | 24,857,429 | |||||
LIABILITIES: |
|||||||||
Mortgages and other indebtedness |
$ | 17,902,961 | $ | 17,473,760 | |||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,151,190 | 993,738 | |||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
575,570 | 485,855 | |||||||
Other liabilities and accrued dividends |
262,119 | 184,855 | |||||||
Total liabilities |
19,891,840 | 19,138,208 | |||||||
Commitments and contingencies |
|||||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
171,358 | 85,469 | |||||||
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 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847 |
45,129 | 45,375 | |||||||
Common stock, $0.0001 par value, 511,990,000 shares authorized, 297,671,666 and 296,957,360 issued and outstanding, respectively |
30 | 30 | |||||||
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding |
| | |||||||
Capital in excess of par value |
8,071,657 | 8,059,852 | |||||||
Accumulated deficit |
(3,220,052 | ) | (3,114,571 | ) | |||||
Accumulated other comprehensive (loss) income |
(102,004 | ) | 6,530 | ||||||
Common stock held in treasury at cost, 3,884,305 and 4,003,451 shares, respectively |
(153,436 | ) | (166,436 | ) | |||||
Total stockholder's equity |
4,641,324 | 4,830,780 | |||||||
Noncontrolling Interests |
870,686 | 802,972 | |||||||
Total equity |
5,512,010 | 5,633,752 | |||||||
Total liabilities and equity |
$ | 25,575,208 | $ | 24,857,429 | |||||
65
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | |||||||||||
Revenue: |
|||||||||||||||
Minimum rent |
$ | 491,742 | $ | 478,869 | $ | 1,464,092 | $ | 1,457,987 | |||||||
Overage rent |
42,941 | 38,283 | 104,951 | 94,620 | |||||||||||
Tenant reimbursements |
235,309 | 234,769 | 694,914 | 699,384 | |||||||||||
Other income |
43,209 | 77,518 | 134,660 | 176,245 | |||||||||||
Total revenue |
813,201 | 829,439 | 2,398,617 | 2,428,236 | |||||||||||
Operating Expenses: |
|||||||||||||||
Property operating |
167,655 | 167,653 | 473,959 | 477,386 | |||||||||||
Depreciation and amortization |
197,604 | 195,679 | 578,802 | 591,763 | |||||||||||
Real estate taxes |
59,014 | 61,080 | 185,724 | 191,779 | |||||||||||
Repairs and maintenance |
20,005 | 21,869 | 62,958 | 75,643 | |||||||||||
Advertising and promotion |
15,022 | 13,027 | 44,716 | 43,250 | |||||||||||
Provision for (recovery of) credit losses |
2,571 | (721 | ) | 7,247 | 718 | ||||||||||
Other |
56,182 | 50,507 | 165,532 | 155,688 | |||||||||||
Total operating expenses |
518,053 | 509,094 | 1,518,938 | 1,536,227 | |||||||||||
Operating Income |
295,148 | 320,345 | 879,679 | 892,009 | |||||||||||
Interest expense |
(218,079 |
) |
(218,238 |
) |
(644,549 |
) |
(653,419 |
) |
|||||||
Loss from unconsolidated entities |
(1,665 | ) | (327 | ) | (3,787 | ) | (1,368 | ) | |||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
78 | | 15,583 | 39,761 | |||||||||||
Net Income |
$ | 75,482 | $ | 101,780 | $ | 246,926 | $ | 276,983 | |||||||
Third-Party Investors' Share of Net Income |
$ | 45,271 | $ | 66,542 | $ | 151,741 | $ | 170,231 | |||||||
Our Share of Net Income |
30,211 | 35,238 | 95,185 | 106,752 | |||||||||||
Amortization of Excess Investment(A) |
(13,052 | ) | (12,695 | ) | (37,832 | ) | (35,676 | ) | |||||||
Our Share of Gain on Sale or Disposal of Assets and Interests in Unconsolidated Entities, net |
(39 | ) | (10 | ) | (7,792 | ) | (20,347 | ) | |||||||
Income from Unconsolidated Entities |
$ | 17,120 | $ | 22,533 | $ | 49,561 | $ | 50,729 | |||||||
66
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)
|
September 30, 2011 |
December 31, 2010 |
||||||
---|---|---|---|---|---|---|---|---|
Assets: |
||||||||
Investment properties, at cost |
$ | 21,409,839 | $ | 21,236,594 | ||||
Lessaccumulated depreciation |
5,459,929 | 5,126,116 | ||||||
|
15,949,910 | 16,110,478 | ||||||
Cash and cash equivalents |
816,324 | 802,025 | ||||||
Tenant receivables and accrued revenue, net |
376,910 | 353,719 | ||||||
Investment in unconsolidated entities, at equity |
153,459 | 158,116 | ||||||
Deferred costs and other assets |
569,067 | 525,024 | ||||||
Total assets |
$ | 17,865,670 | $ | 17,949,362 | ||||
Liabilities and Partners' (Deficit) Equity: |
||||||||
Mortgages and other indebtedness |
$ | 16,010,090 | $ | 15,937,404 | ||||
Accounts payable, accrued expenses, intangibles, and deferred revenue |
827,826 | 748,245 | ||||||
Other liabilities |
967,981 | 961,284 | ||||||
Total liabilities |
17,805,897 | 17,646,933 | ||||||
Preferred units |
67,450 | 67,450 | ||||||
Partners' (deficit) equity |
(7,677 | ) | 234,979 | |||||
Total liabilities and partners' (deficit) equity |
$ | 17,865,670 | $ | 17,949,362 | ||||
Our Share of: |
||||||||
Partners' equity |
$ | 156,981 | $ | 146,578 | ||||
Add: Excess Investment(A) |
729,143 | 757,672 | ||||||
Our net Investment in Joint Ventures |
$ | 886,124 | $ | 904,250 | ||||
67
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Financial Statements
Notes:
68
Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures(1)
(Amounts in thousands, except per share amounts)
Reconciliation of Consolidated Net Income to FFO and FFO as Adjusted
|
For the Three Months Ended September 30, |
For the Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2010 | 2011 | 2010 | ||||||||||
Consolidated Net Income(2)(3)(4)(5) |
333,781 | 280,532 | 803,969 | 486,438 | ||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
||||||||||||||
Depreciation and amortization from consolidated properties |
257,172 | 239,828 | 777,489 | 695,982 | ||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
98,601 | 97,788 | 286,358 | 290,517 | ||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
(78,307 |
) |
(294,283 |
) |
(92,072 |
) |
(320,349 |
) |
||||||
Net income attributable to noncontrolling interest holders in properties |
(1,829 | ) | (2,119 | ) | (5,879 | ) | (7,342 | ) | ||||||
Noncontrolling interests portion of depreciation and amortization |
(1,870 | ) | (1,911 | ) | (6,080 | ) | (5,888 | ) | ||||||
Preferred distributions and dividends |
(1,313 | ) | (1,313 | ) | (3,939 | ) | (7,616 | ) | ||||||
FFO of the Operating Partnership |
$ | 606,235 | $ | 318,522 | $ | 1,759,846 | $ | 1,131,742 | ||||||
Loss on extinguishment of debt |
| 185,063 | | 350,688 | ||||||||||
FFO as adjusted of the Operating Partnership |
$ | 606,235 | $ | 503,585 | $ | 1,759,846 | $ | 1,482,430 | ||||||
Diluted net income per share to diluted FFO per share reconciliation: |
||||||||||||||
Diluted net income per share |
$ | 0.93 | $ | 0.79 | $ | 2.24 | $ | 1.35 | ||||||
Depreciation and amortization from consolidated properties and Simon's share of depreciation and amortization from unconsolidated entities, net of noncontrolling interests portion of depreciation and amortization |
1.00 | 0.95 | 2.99 | 2.81 | ||||||||||
Gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net |
(0.22 | ) | (0.84 | ) | (0.26 | ) | (0.92 | ) | ||||||
Impact of additional dilutive securities for FFO per share |
| | | (0.01 | ) | |||||||||
Diluted FFO per share |
$ | 1.71 | $ | 0.90 | $ | 4.97 | $ | 3.23 | ||||||
Loss on debt extinguishment |
| 0.53 | | 1.00 | ||||||||||
Diluted FFO as adjusted per share |
$ | 1.71 | $ | 1.43 | $ | 4.97 | $ | 4.23 | ||||||
Details for per share calculations: |
||||||||||||||
FFO of the Operating Partnership |
$ |
606,235 |
$ |
318,522 |
$ |
1,759,846 |
$ |
1,131,742 |
||||||
Adjustments for dilution calculation: |
||||||||||||||
Impact of preferred stock and preferred unit conversions and option exercises(6) |
| | | 3,676 | ||||||||||
Diluted FFO of the Operating Partnership |
606,235 | 318,522 | 1,759,846 | 1,135,418 | ||||||||||
Diluted FFO allocable to unitholders |
(103,971 | ) | (53,505 | ) | (300,458 | ) | (188,608 | ) | ||||||
Diluted FFO allocable to common stockholders |
$ | 502,264 | $ | 265,017 | $ | 1,459,388 | $ | 946,810 | ||||||
Basic weighted average shares outstanding |
293,736 |
292,830 |
293,397 |
290,451 |
||||||||||
Adjustments for dilution calculation: |
||||||||||||||
Effect of stock options |
22 | 259 | 88 | 288 | ||||||||||
Impact of Series I preferred unit conversion |
| | | 318 | ||||||||||
Impact of Series I preferred stock conversion |
| | | 2,339 | ||||||||||
Diluted weighted average shares outstanding |
293,758 |
293,089 |
293,485 |
293,396 |
||||||||||
Weighted average limited partnership units outstanding |
60,809 |
59,173 |
60,423 |
58,446 |
||||||||||
Diluted weighted average shares and units outstanding |
354,567 |
352,262 |
353,908 |
351,842 |
||||||||||
Basic FFO per Share |
$ |
1.71 |
$ |
0.90 |
$ |
4.97 |
$ |
3.24 |
||||||
Percent Change |
90.0 | % | 53.4 | % | ||||||||||
Diluted FFO per Share |
$ | 1.71 | $ | 0.90 | $ | 4.97 | $ | 3.23 | ||||||
Percent Change |
90.0 | % | 53.9 | % | ||||||||||
Diluted FFO as adjusted per share |
$ | 1.71 | $ | 1.43 | $ | 4.97 | $ | 4.23 | ||||||
Percent Change |
19.6 | % | 17.5 | % |
69
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
Notes:
The Company determines FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). The Company determines 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 of previously depreciated 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.
The Company has 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 of previously depreciated 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.
70