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 27, 2015
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation) |
001-14469 (Commission File Number) |
04-6268599 (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 27, 2015, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended September 30, 2015 and other matters. A copy of the press release is furnished with this report as Exhibit 99.1, and is incorporated by reference into this report.
Item 7.01. Regulation FD Disclosure
Exhibit 99.1 also includes supplemental financial and operating information for the quarter ended September 30, 2015.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | |
---|---|---|
99.1 | Earnings Release dated October 27, 2015 and supplemental information |
The exhibit filed with this report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles ("GAAP") in the United States, including funds from operations ("FFO"), diluted FFO per share, comparable FFO per share, comparable earnings per share, funds available for distribution, 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 the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
These non-GAAP financial measures 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 these non-GAAP measures to the most-directly comparable GAAP measure are included in the exhibit.
The information in this report and the exhibit filed herewith is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and pursuant to Items 2.02 and 7.01 of Form 8-K, will not be incorporated by reference into any filing under the Securities Act of 1933, as amended.
3Q 2015 SUPPLEMENTAL | 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 27, 2015
SIMON PROPERTY GROUP, INC. | ||||
By: |
/s/ ANDREW JUSTER Andrew Juster, Executive Vice President and Chief Financial Officer |
3Q 2015 SUPPLEMENTAL | 3 |
Use these links to rapidly review the document
TABLE OF CONTENTS
Exhibit 99.1
SIMON PROPERTY GROUP
EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED THIRD QUARTER 2015
3Q 2015 SUPPLEMENTAL | 1 |
Contacts: | FOR IMMEDIATE RELEASE | |||
Tom Ward | 317-685-7330 Investors | |||
Les Morris | 317-263-7711 Media |
SIMON PROPERTY GROUP REPORTS THIRD QUARTER 2015 RESULTS AND RAISES QUARTERLY DIVIDEND
AND FULL YEAR 2015 GUIDANCE
INDIANAPOLIS, October 27, 2015 - Simon, a leading global retail real estate company, today reported results for the quarter ended September 30, 2015.
3Q 2015 SUPPLEMENTAL | 2 |
EARNINGS RELEASE
"This was an excellent quarter for our Company, with strong financial and operational performance, successful openings of new and expanded Premium Outlet® Centers and the groundbreaking of two new outlet centers, including our first outlet center in France," said David Simon, Chairman and CEO. "Today we are pleased to raise our dividend for the fourth consecutive quarter and once again increase guidance for 2015."
U.S. MALLS AND PREMIUM OUTLETS OPERATING STATISTICS
|
AS OF SEPTEMBER 30, |
|
||||||
---|---|---|---|---|---|---|---|---|
|
YEAR-OVER-YEAR CHANGE |
|||||||
|
2015 | 2014 | ||||||
Occupancy (1) |
96.1% | 96.9% | 80 bps | |||||
Base Minimum Rent per sq.ft. (1) |
$ | 48.57 | $ | 46.29 | +4.9% | |||
Releasing Spread per sq. ft. (1)(2) |
$ | 11.00 | $ | 9.67 | +$1.33 | |||
Releasing Spread (percentage change) (1)(2) |
18.4% | 17.3% | +110 bps | |||||
Total Sales per sq. ft. (3) |
$ | 616 | $ | 613 | +0.5% |
COMPARABLE PROPERTY NET OPERATING INCOME
Comparable property NOI growth for the three months ended September 30, 2015 was 4.3%. The growth for the nine months ended September 30, 2015 was 3.8%. Comparable properties include U.S. Malls, Premium Outlets and The Mills.
Today Simon's Board of Directors declared a quarterly common stock dividend of $1.60 per share. This is a 23.1% increase year-over-year. The dividend will be payable on November 30, 2015 to stockholders of record on November 16, 2015.
Simon's Board of Directors also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE: SPGPrJ) of $1.046875 per share, payable on December 31, 2015 to stockholders of record on December 17, 2015.
3Q 2015 SUPPLEMENTAL | 3 |
EARNINGS RELEASE
During the third quarter, and subsequent to quarter end, we opened several Premium Outlets new developments and expansions, as well as one significant mall expansion.
Also, Vancouver Designer Outlet, a 242,000 square foot center with high-quality, name brand stores, in Vancouver, British Columbia, Canada opened on July 9th. Simon owns a 45% interest in this center.
Construction continues on other significant expansion projects including Roosevelt Field, King of Prussia Mall, Stanford Shopping Center, The Galleria in Houston, Sawgrass Mills and Woodbury Common Premium Outlets.
At quarter-end, redevelopment and expansion projects, including the addition of new anchors, were underway at 30 properties in the U.S. Simon's share of the costs of all new development and redevelopment projects under construction at quarter-end was approximately $2.4 billion.
During the third quarter, construction started on:
The Company was active in both the unsecured and secured credit markets through the first nine months of the year continuing to lower our effective borrowing costs.
3Q 2015 SUPPLEMENTAL | 4 |
EARNINGS RELEASE
In August, Simon issued $1.10 billion of senior notes consisting of $500 million of 2.50% notes due 2020 and $600 million of 3.50% notes due 2025. Combined, the issuance has a weighted average term of 7.8 years and a weighted average coupon rate of 3.05%.
During the first nine months, we closed on 11 new secured loans totaling approximately $2.7 billion (U.S. dollar equivalent), of which SPG's share is $1.4 billion. The weighted average interest rate and term on these loans is 2.95% and 8.3 years, respectively.
As of September 30, 2015, Simon had approximately $6.0 billion of liquidity consisting of cash on hand, including its share of joint venture cash, and available capacity under its revolving credit facilities.
Today, the Company is raising both the low and high ends of its previously provided full year 2015 FFO range and currently estimates a range of $10.10 to $10.15 per diluted share for the year ending December 31, 2015, with net income to be within a range of $5.50 to $5.55 per diluted share.
The following table provides the reconciliation for the expected range of estimated net income available to common stockholders per diluted share to estimated FFO per diluted share:
For the year ending December 31, 2015
|
LOW END | HIGH END | |||||
---|---|---|---|---|---|---|---|
Estimated net income available to common stockholders per diluted share * |
$ | 5.50 | $ | 5.55 | |||
Depreciation and amortization including Simon's share of unconsolidated entities |
4.65 | 4.65 | |||||
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, net |
(0.05) | (0.05) | |||||
| | | | | | | |
Estimated FFO per diluted share * |
$ | 10.10 | $ | 10.15 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Simon will hold a conference call to discuss the quarterly financial results today at 11:00 a.m. Eastern Time, Tuesday, October 27, 2015. A live webcast of the conference call will be accessible in listen-only mode at investors.simon.com. An audio replay of the conference call will be available until November 4, 2015. To access the audio replay, dial 1-888-286-8010 (international 617-801-6888) passcode 81372553.
3Q 2015 SUPPLEMENTAL | 5 |
EARNINGS RELEASE
SUPPLEMENTAL MATERIALS AND WEBSITE
Supplemental information on our third quarter 2015 performance is available at investors.simon.com. This information has also been furnished to the SEC in a current report on Form 8-K.
We routinely post important information online at our investor relations website, investors.simon.com. We use this website, press releases, SEC filings, quarterly conference calls, presentations and webcasts to disclose material, non-public information in accordance with Regulation FD. We encourage members of the investment community to monitor these distribution channels for material disclosures. Any information accessed through our website is not incorporated by reference into, and is not a part of, this document.
This press release includes FFO, FFO per share, comparable FFO per share, comparable earnings per share and comparable property net operating income growth, which are financial performance measures not defined by generally accepted accounting principles in the United States ("GAAP"). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in Simon's supplemental information for the quarter. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Simon is a global leader in retail real estate ownership, management and development and a S&P100 company (Simon Property Group, NYSE:SPG). Our industry-leading retail properties and investments across North America, Europe and Asia provide shopping experiences for millions of consumers every day and generate billions in annual retail sales. For more information, visit simon.com.
3Q 2015 SUPPLEMENTAL | 6 |
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, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | |||||||||
REVENUE: |
|||||||||||||
Minimum rent |
$ | 788,368 | $ | 740,214 | $ | 2,309,951 | $ | 2,190,983 | |||||
Overage rent |
47,433 | 52,502 | 123,419 | 123,336 | |||||||||
Tenant reimbursements |
373,223 | 350,595 | 1,077,702 | 1,018,316 | |||||||||
Management fees and other revenues |
38,568 | 36,396 | 113,674 | 101,145 | |||||||||
Other income |
72,545 | 54,987 | 260,736 | 139,918 | |||||||||
| | | | | | | | | | | | | |
Total revenue |
1,320,137 | 1,234,694 | 3,885,482 | 3,573,698 | |||||||||
| | | | | | | | | | | | | |
EXPENSES: |
|||||||||||||
Property operating |
115,820 | 106,742 | 315,418 | 294,318 | |||||||||
Depreciation and amortization |
289,360 | 281,661 | 873,243 | 849,369 | |||||||||
Real estate taxes |
114,145 | 97,359 | 327,519 | 291,058 | |||||||||
Repairs and maintenance |
21,189 | 21,416 | 73,599 | 72,838 | |||||||||
Advertising and promotion |
38,756 | 38,359 | 98,727 | 99,128 | |||||||||
(Recovery of) provision for credit losses |
(361) | 1,769 | 6,172 | 8,635 | |||||||||
Home and regional office costs |
37,204 | 40,753 | 112,454 | 120,999 | |||||||||
General and administrative |
14,838 | 14,388 | 45,182 | 44,842 | |||||||||
Other |
31,599 | 24,690 | 74,025 | 62,457 | |||||||||
| | | | | | | | | | | | | |
Total operating expenses |
662,550 | 627,137 | 1,926,339 | 1,843,644 | |||||||||
| | | | | | | | | | | | | |
OPERATING INCOME |
657,587 | 607,557 | 1,959,143 | 1,730,054 | |||||||||
Interest expense |
(229,654) | (249,780) | (692,801) | (758,945) | |||||||||
Loss on extinguishment of debt |
| (127,573) | | (127,573) | |||||||||
Income and other taxes |
(3,658) | (6,589) | (13,440) | (20,078) | |||||||||
Income from unconsolidated entities |
68,221 | 55,631 | 203,289 | 168,473 | |||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets |
|||||||||||||
and interests in unconsolidated entities, net |
| 17,717 | 16,339 | 154,242 | |||||||||
| | | | | | | | | | | | | |
Consolidated income from continuing operations |
492,496 | 296,963 | 1,472,530 | 1,146,173 | |||||||||
Discontinued operations and gain on disposal |
| | | 67,524 | |||||||||
Discontinued operations transaction expenses |
| | | (38,163) | |||||||||
| | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
492,496 | 296,963 | 1,472,530 | 1,175,534 | |||||||||
Net income attributable to noncontrolling interests |
71,653 | 44,161 | 214,901 | 172,828 | |||||||||
Preferred dividends |
834 | 834 | 2,503 | 2,503 | |||||||||
| | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 420,009 | $ | 251,968 | $ | 1,255,126 | $ | 1,000,203 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
BASIC AND DILUTED EARNINGS PER COMMON SHARE: |
|||||||||||||
Income from continuing operations |
$ | 1.36 | $ | 0.81 | $ | 4.04 | $ | 3.14 | |||||
Discontinued operations |
| | | 0.08 | |||||||||
| | | | | | | | | | | | | |
Net income attributable to common stockholders |
$ | 1.36 | $ | 0.81 | $ | 4.04 | $ | 3.22 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 7 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
|
SEPTEMBER 30, 2015 |
DECEMBER 31, 2014 |
|||||
---|---|---|---|---|---|---|---|
ASSETS: |
|||||||
Investment properties at cost |
$ | 33,208,645 | $ | 31,318,532 | |||
Less - accumulated depreciation |
9,664,911 | 8,950,747 | |||||
| | | | | | | |
|
23,543,734 | 22,367,785 | |||||
Cash and cash equivalents |
856,861 | 612,282 | |||||
Tenant receivables and accrued revenue, net |
564,344 | 580,197 | |||||
Investment in unconsolidated entities, at equity |
2,480,603 | 2,378,800 | |||||
Investment in Klépierre, at equity |
1,801,587 | 1,786,477 | |||||
Deferred costs and other assets |
1,394,174 | 1,806,789 | |||||
| | | | | | | |
Total assets |
$ | 30,641,303 | $ | 29,532,330 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES: |
|||||||
Mortgages and unsecured indebtedness |
$ | 22,629,054 | $ | 20,852,993 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,307,707 | 1,259,681 | |||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,364,943 | 1,167,163 | |||||
Other liabilities |
193,683 | 275,451 | |||||
| | | | | | | |
Total liabilities |
25,495,387 | 23,555,288 | |||||
| | | | | | | |
Commitments and contingencies |
|||||||
Limited partners' preferred interest in the Operating Partnership |
25,537 | 25,537 | |||||
EQUITY: |
|||||||
Stockholders' Equity |
|||||||
Capital stock (850,000,000 total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock): |
|||||||
Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847 |
43,815 |
44,062 |
|||||
Common stock, $0.0001 par value, 511,990,000 shares authorized, 314,804,425 and 314,320,664 issued and outstanding, respectively |
31 |
31 |
|||||
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding |
|
|
|||||
Capital in excess of par value |
9,370,114 |
9,422,237 |
|||||
Accumulated deficit |
(4,336,116) | (4,208,183) | |||||
Accumulated other comprehensive loss |
(248,369) | (61,041) | |||||
Common stock held in treasury at cost, 5,394,345 and 3,540,754 shares, respectively |
(437,134) | (103,929) | |||||
| | | | | | | |
Total stockholders' equity |
4,392,341 | 5,093,177 | |||||
Noncontrolling interests |
728,038 | 858,328 | |||||
| | | | | | | |
Total equity |
5,120,379 | 5,951,505 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 30,641,303 | $ | 29,532,330 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
3Q 2015 SUPPLEMENTAL | 8 |
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, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | |||||||||
REVENUE: |
|||||||||||||
Minimum rent |
$ | 447,790 | $ | 436,580 | $ | 1,325,056 | $ | 1,289,263 | |||||
Overage rent |
43,669 | 42,760 | 136,191 | 133,146 | |||||||||
Tenant reimbursements |
203,832 | 202,973 | 597,461 | 588,772 | |||||||||
Other income |
55,060 | 54,157 | 170,600 | 228,793 | |||||||||
| | | | | | | | | | | | | |
Total Revenue |
750,351 |
736,470 |
2,229,308 |
2,239,974 |
|||||||||
OPERATING EXPENSES: |
|||||||||||||
Property operating |
135,467 | 141,083 | 398,528 | 434,147 | |||||||||
Depreciation and amortization |
145,351 | 147,946 | 435,615 | 442,141 | |||||||||
Real estate taxes |
57,767 | 59,934 | 172,818 | 167,523 | |||||||||
Repairs and maintenance |
15,919 | 16,289 | 53,365 | 51,874 | |||||||||
Advertising and promotion |
20,395 | 18,535 | 54,485 | 54,458 | |||||||||
(Recovery of) provision for credit losses |
(212) | 210 | 2,937 | 4,288 | |||||||||
Other |
38,861 | 43,760 | 122,214 | 141,243 | |||||||||
| | | | | | | | | | | | | |
Total Operating Expenses |
413,548 |
427,757 |
1,239,962 |
1,295,674 |
|||||||||
| | | | | | | | | | | | | |
OPERATING INCOME |
336,803 |
308,713 |
989,346 |
944,300 |
|||||||||
Interest expense |
(147,333) | (147,817) | (443,396) | (449,512) | |||||||||
| | | | | | | | | | | | | |
INCOME FROM CONTINUING OPERATIONS |
189,470 |
160,896 |
545,950 |
494,788 |
|||||||||
Income from operations of discontinued joint venture interests |
|
|
|
5,079 |
|||||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
| | 35,779 | | |||||||||
| | | | | | | | | | | | | |
NET INCOME |
$ |
189,470 |
$ |
160,896 |
$ |
581,729 |
$ |
499,867 |
|||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
THIRD-PARTY INVESTORS' SHARE OF NET INCOME |
$ |
95,018 |
$ |
81,810 |
$ |
296,896 |
$ |
259,340 |
|||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
OUR SHARE OF NET INCOME |
94,452 | 79,086 | 284,833 | 240,527 | |||||||||
AMORTIZATION OF EXCESS INVESTMENT (A) |
(22,884) | (26,187) | (71,426) | (76,168) | |||||||||
OUR SHARE OF LOSS FROM UNCONSOLIDATED DISCONTINUED OPERATIONS |
| | | (652) | |||||||||
OUR SHARE OF GAIN ON SALE OR DISPOSAL OF ASSETS AND INTERESTS IN UNCONSOLIDATED ENTITIES, NET |
| | (16,339) | | |||||||||
| | | | | | | | | | | | | |
INCOME FROM UNCONSOLIDATED ENTITIES (B) |
$ | 71,568 | $ | 52,899 | $ | 197,068 | $ | 163,707 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 9 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)
|
SEPTEMBER 30, 2015 |
DECEMBER 31, 2014 |
|||||
---|---|---|---|---|---|---|---|
Assets: |
|||||||
Investment properties, at cost |
$ | 16,998,613 | $ | 16,087,282 | |||
Less - accumulated depreciation |
5,745,006 | 5,457,899 | |||||
| | | | | | | |
|
11,253,607 | 10,629,383 | |||||
Cash and cash equivalents |
854,397 | 993,178 | |||||
Tenant receivables and accrued revenue, net |
335,259 | 362,201 | |||||
Investment in unconsolidated entities, at equity |
| 11,386 | |||||
Deferred costs and other assets |
554,938 | 536,600 | |||||
| | | | | | | |
Total assets |
$ |
12,998,201 |
$ |
12,532,748 |
|||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES AND PARTNERS' DEFICIT: |
|||||||
Mortgages |
$ | 13,932,542 | $ | 13,272,557 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenue |
951,901 | 1,015,334 | |||||
Other liabilities |
385,277 | 493,718 | |||||
| | | | | | | |
Total liabilities |
15,269,720 |
14,781,609 |
|||||
Preferred units |
67,450 |
67,450 |
|||||
Partners' deficit |
(2,338,969) | (2,316,311) | |||||
| | | | | | | |
Total liabilities and partners' deficit |
$ |
12,998,201 |
$ |
12,532,748 |
|||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Our Share of: |
|||||||
Partners' deficit |
$ | (875,336) | $ | (663,700) | |||
Add: Excess Investment (A) |
1,809,694 | 1,875,337 | |||||
| | | | | | | |
Our net Investment in unconsolidated entities, at equity |
$ | 934,358 | $ | 1,211,637 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
3Q 2015 SUPPLEMENTAL | 10 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures (C)
(Amounts in thousands, except per share amounts)
|
Reconciliation of Consolidated Net Income to FFO |
|
|
|
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, |
FOR THE NINE MONTHS ENDED SEPTEMBER 30, |
|
||||||||||||
|
|
2015 |
2014 |
2015 |
2014 |
|
||||||||||
|
Consolidated Net Income (D) |
$ | 492,496 | $ | 296,963 | $ | 1,472,530 | $ | 1,175,534 | |||||||
|
Adjustments to Arrive at FFO: |
|||||||||||||||
|
Depreciation and amortization from consolidated properties |
285,490 | 277,936 | 861,570 | 915,040 | |||||||||||
|
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
143,747 | 135,131 | 395,815 | 410,848 | |||||||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| (17,717) | (16,339) | (154,484) | |||||||||||
|
Net income attributable to noncontrolling interest holders in properties |
(839) | (750) | (2,138) | (1,720) | |||||||||||
|
Noncontrolling interests portion of depreciation and amortization |
(895) | (869) | (2,726) | (2,729) | |||||||||||
|
Preferred distributions and dividends |
(1,313) | (1,313) | (3,939) | (3,939) | |||||||||||
| | | | | | | | | | | | | | | | |
|
FFO of the Operating Partnership (E) |
$ | 918,686 | $ | 689,381 | $ | 2,704,773 | $ | 2,338,550 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Diluted net income per share to diluted FFO per share reconciliation: |
|||||||||||||||
|
Diluted net income per share |
$ | 1.36 | $ | 0.81 | $ | 4.04 | $ | 3.22 | |||||||
|
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre, net of noncontrolling interests portion of depreciation and amortization |
1.18 | 1.14 | 3.47 | 3.64 | |||||||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| (0.05) | (0.05) | (0.43) | |||||||||||
| | | | | | | | | | | | | | | | |
|
Diluted FFO per share (F) |
$ | 2.54 | $ | 1.90 | $ | 7.46 | $ | 6.43 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
|
|||||||||||||||
|
Details for per share calculations: |
|||||||||||||||
|
FFO of the Operating Partnership (E) |
$ | 918,686 | $ | 689,381 | $ | 2,704,773 | $ | 2,338,550 | |||||||
|
Diluted FFO allocable to unitholders |
(131,790) | (100,286) | (389,777) | (339,171) | |||||||||||
| | | | | | | | | | | | | | | | |
|
Diluted FFO allocable to common stockholders (G) |
$ | 786,896 | $ | 589,095 | $ | 2,314,996 | $ | 1,999,379 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Basic and Diluted weighted average shares outstanding |
309,417 | 310,772 | 310,333 | 310,713 | |||||||||||
|
Weighted average limited partnership units outstanding |
51,817 | 52,873 | 52,251 | 52,709 | |||||||||||
| | | | | | | | | | | | | | | | |
|
Basic and Diluted weighted average shares and units outstanding |
361,234 | 363,645 | 362,584 | 363,422 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Basic and Diluted FFO per Share (F) |
$ | 2.54 | $ | 1.90 | $ | 7.46 | $ | 6.43 | |||||||
|
Percent Change |
33.7% | 16.0% |
3Q 2015 SUPPLEMENTAL | 11 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
3Q 2015 SUPPLEMENTAL | 12 |
3Q 2015 SUPPLEMENTAL | 13 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
|
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED SEPTEMBER 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | ||||||||
Reported FFO per share |
$ | 2.54 | $ | 1.90 | $ | 7.46 | $ | 6.43 | ||||
Less: Gain upon sale of marketable securities |
| | (0.22) | | ||||||||
Add: Loss on extinguishment of debt |
| 0.35 | | 0.35 | ||||||||
Add: WPG spin-off transaction expenses |
| | | 0.10 | ||||||||
Less: FFO from WPG properties |
| | | (0.40) | ||||||||
| | | | | | | | | | | | |
Comparable FFO per share |
$ | 2.54 | $ | 2.25 | $ | 7.24 | $ | 6.48 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Comparable FFO per share growth |
12.9% | 11.7% |
|
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED SEPTEMBER 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | ||||||||
Reported earnings per share1 |
$ | 1.36 | $ | 0.81 | $ | 4.04 | $ | 3.22 | ||||
Less: Gain upon sale of marketable securities |
| | (0.22) | | ||||||||
Add: Loss on extinguishment of debt |
| 0.35 | | 0.35 | ||||||||
Add: WPG spin-off transaction expenses |
| | | 0.10 | ||||||||
Less: Earnings per share from WPG properties |
| | | (0.18) | ||||||||
| | | | | | | | | | | | |
Comparable earnings per share |
$ | 1.36 | $ | 1.16 | $ | 3.82 | $ | 3.49 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Comparable earnings per share growth |
17.2% | 9.5% |
3Q 2015 SUPPLEMENTAL | 14 |
Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to Simon Property Group, Inc., the Operating Partnership, and its subsidiaries. We are engaged primarily in the ownership, development and management of retail real estate properties including Malls, Premium Outlets®, The Mills®, and International Properties. At September 30, 2015, we owned or had an interest in 230 properties comprising 190 million square feet in North America, Asia and Europe. Additionally, at September 30, 2015, we had a 20.3% ownership interest in Klépierre, a publicly traded, Paris-based real estate company, which owns shopping centers in 16 European countries.
This package was prepared to provide operational and balance sheet information as of September 30, 2015 for the Company and the Operating Partnership.
On May 28, 2014, we completed the spin-off of 98 smaller malls and community centers to Washington Prime Group Inc. (WPG), now doing business as WP Glimcher. Results from the properties transferred to WPG (WPG properties) are included in our financial information as discontinued operations through May 28, 2014.
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 our 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 and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. 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 except as required by law, 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.
Any questions, comments or suggestions regarding this Supplemental Information should be directed to Tom Ward, Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).
Below is a list of estimated dates for future announcements of results. Dates are subject to change.
Fourth Quarter 2015 |
January 29, 2016 | |
First Quarter 2016 |
April 22, 2016 | |
Second Quarter 2016 |
July 27, 2016 |
3Q 2015 SUPPLEMENTAL | 15 |
The Company's common stock and one series 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 | ||||||
|
||||||||
|
Standard & Poor's |
|
|
|||||
|
Corporate |
A | (Stable Outlook) | |||||
|
Senior Unsecured |
A | (Stable Outlook) | |||||
|
Preferred Stock |
BBB+ | (Stable Outlook) | |||||
|
Commercial Paper |
A1 | (Stable Outlook) | |||||
|
Moody's |
|
|
|||||
|
Senior Unsecured |
A2 | (Stable Outlook) | |||||
|
Preferred Stock |
A3 | (Stable Outlook) | |||||
|
Commercial Paper |
P1 | (Stable Outlook) |
SENIOR UNSECURED DEBT COVENANTS (1)
|
Required | Actual | Compliance |
|||
| | | | | | |
Total Debt to Total Assets (1) |
£65% | 41% | Yes | |||
Total Secured Debt to Total Assets (1) |
£50% | 19% | Yes | |||
Fixed Charge Coverage Ratio |
>1.5X | 4.1X | Yes | |||
Total Unencumbered Assets to Unsecured Debt |
³125% | 251% | Yes |
3Q 2015 SUPPLEMENTAL | 16 |
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
NINE MONTHS ENDED SEPTEMBER 30, |
|||||||||
| | | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | |||||
Financial Highlights |
|||||||||||||
Total Revenue - Consolidated Properties |
$ | 1,320,137 | $ | 1,234,694 | $ | 3,885,482 | $ | 3,573,698 | |||||
Consolidated Net Income |
$ |
492,496 |
$ |
296,963 |
$ |
1,472,530 |
$ |
1,175,534 |
|||||
Net Income Attributable to Common Stockholders |
$ | 420,009 | $ | 251,968 | $ | 1,255,126 | $ | 1,000,203 | |||||
Basic and Diluted Earnings per Common Share (EPS) |
$ | 1.36 | $ | 0.81 | $ | 4.04 | $ | 3.22 | |||||
Funds from Operations (FFO) of the Operating Partnership (1) |
$ |
918,686 |
$ |
689,381 |
$ |
2,704,773 |
$ |
2,338,550 |
|||||
Basic and Diluted FFO per Share (FFOPS) (2) |
$ | 2.54 | $ | 1.90 | $ | 7.46 | $ | 6.43 | |||||
Dividends/Distributions per Share/Unit |
$ |
1.55 |
$ |
1.30 |
$ |
4.45 |
$ |
3.85 |
Stockholders' Equity Information |
|
AS OF SEPTEMBER 30, 2015 |
|
AS OF DECEMBER 31, 2014 |
|||
Limited Partners' Units Outstanding at end of period |
51,817 | 52,847 | |||||
Common Shares Outstanding at end of period |
309,418 | 310,788 | |||||
| | | | | | | |
Total Common Shares and Limited Partnership Units Outstanding at end of period |
361,235 | 363,635 | |||||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Weighted Average Limited Partnership Units Outstanding |
52,251 | 52,745 | |||||
Weighted Average Common Shares Outstanding: |
|||||||
Basic and Diluted - for purposes of EPS and FFOPS |
310,333 | 310,731 | |||||
|
|||||||
Debt Information |
|||||||
Share of Consolidated Debt |
$ | 22,550,156 | $ | 20,773,850 | |||
Share of Joint Venture Debt |
6,707,058 | 6,359,882 | |||||
| | | | | | | |
Share of Total Debt |
$ | 29,257,214 | $ | 27,133,732 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
|
|||||||
Market Capitalization |
|||||||
Common Stock Price at end of period |
$ | 183.72 | $ | 182.11 | |||
Common Equity Capitalization, including Limited Partnership Units |
$ | 66,366,058 | $ | 66,221,496 | |||
Preferred Equity Capitalization, including Limited Partnership Preferred Units |
81,244 | 81,236 | |||||
| | | | | | | |
Total Equity Market Capitalization |
$ | 66,447,302 | $ | 66,302,732 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total Market Capitalization Including Share of Total Debt |
$ | 95,704,516 | $ | 93,436,464 | |||
|
|||||||
Debt to Total Market Capitalization |
30.6% | 29.0% |
3Q 2015 SUPPLEMENTAL | 17 |
PRO-RATA STATEMENT OF OPERATIONS
(In thousands)
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2015 |
| FOR THE | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS (1) |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
| OUR TOTAL SHARE |
|
THREE MONTHS ENDED SEPTEMBER 30, 2014 OUR TOTAL SHARE |
|||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 788,368 | $ | (3,330) | $ | 785,038 | $ | 212,249 | $ | 997,287 | $ | 948,201 | |||||||
Overage rent |
47,433 | (31) | 47,402 | 18,906 | | 66,308 | 71,099 | ||||||||||||
Tenant reimbursements |
373,223 | (1,969) | 371,254 | 94,111 | | 465,365 | 444,159 | ||||||||||||
Management fees and other revenues |
38,568 | | 38,568 | | | 38,568 | 36,396 | ||||||||||||
Other income |
72,545 | (301) | 72,244 | 26,238 | | 98,482 | 82,141 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
1,320,137 | (5,631) | 1,314,506 | 351,504 | | 1,666,010 | 1,581,996 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
| | |||||||||||||||||
Property operating |
115,820 | (983) | 114,837 | 59,086 | | 173,923 | 169,035 | ||||||||||||
Depreciation and amortization |
289,360 | (895) | 288,465 | 93,680 | | 382,145 | 382,971 | ||||||||||||
Real estate taxes |
114,145 | (573) | 113,572 | 26,638 | | 140,210 | 125,355 | ||||||||||||
Repairs and maintenance |
21,189 | (160) | 21,029 | 7,242 | | 28,271 | 28,930 | ||||||||||||
Advertising and promotion |
38,756 | (94) | 38,662 | 9,448 | | 48,110 | 47,143 | ||||||||||||
(Recovery of) provision for credit losses |
(361) | 34 | (327) | (269) | | (596) | 1,890 | ||||||||||||
Home and regional office costs |
37,204 | | 37,204 | | | 37,204 | 40,753 | ||||||||||||
General and administrative |
14,838 | | 14,838 | | | 14,838 | 14,388 | ||||||||||||
Other |
31,599 | (952) | 30,647 | 17,500 | | 48,147 | 43,833 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
662,550 | (3,623) | 658,927 | 213,325 | | 872,252 | 854,298 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
657,587 | (2,008) | 655,579 | 138,179 | | 793,758 | 727,698 | ||||||||||||
Interest expense |
(229,654) | 1,169 | (228,485) | (66,611) | | (295,096) | (317,772) | ||||||||||||
Loss on extinguishment of debt |
| | | | | | (127,573) | ||||||||||||
Income and other taxes |
(3,658) | | (3,658) | | | (3,658) | (6,589) | ||||||||||||
Income from unconsolidated entities |
68,221 | | 68,221 | (71,568) | | (3,347) | (2) | 2,732 | |||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| | | | | | 17,717 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
492,496 | (839) | 491,657 | | | 491,657 | 296,213 | ||||||||||||
Net income attributable to noncontrolling interests |
71,653 | (839) | 70,814 | | | 70,814 | (3) | 43,411 | |||||||||||
Preferred dividends |
834 | | 834 | | | 834 | 834 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 420,009 | $ | | $ | 420,009 | $ | | $ | 420,009 | $ | 251,968 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
| | |||||||||||||||||
Consolidated Net Income |
$ | 492,496 | $ | | $ | 492,496 | $ | 296,963 | |||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
| ||||||||||||||||||
Depreciation and amortization from consolidated properties |
285,490 | | | 285,490 | 277,936 | ||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
| 143,747 | | 143,747 | 135,131 | ||||||||||||||
Income from unconsolidated entities |
(68,221) | 68,221 | | | | ||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| | | | (17,717) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(839) | | | (839) | (750) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(895) | | | (895) | (869) | ||||||||||||||
Preferred distributions and dividends |
(1,313) | | | (1,313) | (1,313) | ||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 706,718 | $ | 211,968 | $ | 918,686 | $ | 689,381 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Percentage of FFO of the Operating Partnership |
76.93% | 23.07% | | 100.00% | 100.00% |
3Q 2015 SUPPLEMENTAL | 18 |
PRO-RATA STATEMENT OF OPERATIONS
(In thousands)
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 |
| FOR THE | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS (1) |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
| OUR TOTAL SHARE |
|
NINE MONTHS ENDED SEPTEMBER 30, 2014 OUR TOTAL SHARE |
|||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 2,309,951 | $ | (9,938) | $ | 2,300,013 | $ | 634,125 | $ | 2,934,138 | $ | 2,805,572 | |||||||
Overage rent |
123,419 | (111) | 123,308 | 58,472 | | 181,780 | 180,274 | ||||||||||||
Tenant reimbursements |
1,077,702 | (5,963) | 1,071,739 | 278,965 | | 1,350,704 | 1,290,246 | ||||||||||||
Management fees and other revenues |
113,674 | | 113,674 | | | 113,674 | 101,145 | ||||||||||||
Other income |
260,736 | (592) | 260,144 | 81,597 | | 341,741 | 252,526 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
3,885,482 | (16,604) | 3,868,878 | 1,053,159 | | 4,922,037 | 4,629,763 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
| ||||||||||||||||||
Property operating |
315,418 | (2,898) | 312,520 | 176,568 | | 489,088 | 487,113 | ||||||||||||
Depreciation and amortization |
873,243 | (2,726) | 870,517 | 288,510 | | 1,159,027 | 1,155,097 | ||||||||||||
Real estate taxes |
327,519 | (1,718) | 325,801 | 80,488 | | 406,289 | 368,844 | ||||||||||||
Repairs and maintenance |
73,599 | (560) | 73,039 | 25,058 | | 98,097 | 96,927 | ||||||||||||
Advertising and promotion |
98,727 | (278) | 98,449 | 25,291 | | 123,740 | 124,152 | ||||||||||||
Provision for credit losses |
6,172 | 28 | 6,200 | 1,224 | | 7,424 | 10,709 | ||||||||||||
Home and regional office costs |
112,454 | | 112,454 | | | 112,454 | 120,999 | ||||||||||||
General and administrative |
45,182 | (1) | 45,181 | | | 45,181 | 44,842 | ||||||||||||
Other |
74,025 | (2,808) | 71,217 | 55,667 | | 126,884 | 123,183 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
1,926,339 | (10,961) | 1,915,378 | 652,806 | | 2,568,184 | 2,531,866 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
1,959,143 | (5,643) | 1,953,500 | 400,353 | | 2,353,853 | 2,097,897 | ||||||||||||
Interest expense |
(692,801) | 3,505 | (689,296) | (203,285) | | (892,581) | (964,801) | ||||||||||||
Loss on extinguishment of debt |
| | | | | | (127,573) | ||||||||||||
Income and other taxes |
(13,440) | | (13,440) | | | (13,440) | (20,078) | ||||||||||||
Income from unconsolidated entities |
203,289 | | 203,289 | (197,068) | | 6,221 | (2) | 4,766 | |||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
16,339 | | 16,339 | | | 16,339 | 154,242 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Consolidated income from continuing operations |
1,472,530 | (2,138) | 1,470,392 | | | 1,470,392 | 1,144,453 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Discontinued operations |
| | | | | | 67,524 | ||||||||||||
Discontinued operations transaction expenses |
| | | | | | (38,163) | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
1,472,530 | (2,138) | 1,470,392 | | | 1,470,392 | 1,173,814 | ||||||||||||
Net income attributable to noncontrolling interests |
214,901 | (2,138) | 212,763 | | | 212,763 | (3) | 171,108 | |||||||||||
Preferred dividends |
2,503 | | 2,503 | | | 2,503 | 2,503 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 1,255,126 | $ | | $ | 1,255,126 | $ | | $ | 1,255,126 | $ | 1,000,203 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
| | |||||||||||||||||
Consolidated Net Income |
$ | 1,472,530 | $ | | $ | 1,472,530 | $ | 1,175,534 | |||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
| ||||||||||||||||||
Depreciation and amortization from consolidated properties |
861,570 | | | 861,570 | 915,040 | ||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
| 395,815 | | 395,815 | 410,848 | ||||||||||||||
Income from unconsolidated entities |
(203,289) | 203,289 | | | | ||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(16,339) | | | (16,339) | (154,484) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(2,138) | | | (2,138) | (1,720) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(2,726) | | | (2,726) | (2,729) | ||||||||||||||
Preferred distributions and dividends |
(3,939) | | | (3,939) | (3,939) | ||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 2,105,669 | $ | 599,104 | $ | 2,704,773 | $ | 2,338,550 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Percentage of FFO of the Operating Partnership |
77.85% | 22.15% | | 100.00% | 100.00% |
3Q 2015 SUPPLEMENTAL | 19 |
PRO-RATA BALANCE SHEET
(In thousands)
|
|
AS OF SEPTEMBER 30, 2015 |
| ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
|
OUR TOTAL SHARE |
|
AS OF DECEMBER 31, 2014 OUR TOTAL SHARE |
|||||||
ASSETS: |
|||||||||||||||||||
Investment properties, at cost |
$ | 33,208,645 | $ | (127,095) | $ | 33,081,550 | $ | 10,332,065 | $ | 43,413,615 | $ | 41,213,880 | |||||||
Less - accumulated depreciation |
9,664,911 | (56,251) | 9,608,660 | 2,659,696 | | 12,268,356 | 11,510,665 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
23,543,734 | (70,844) | 23,472,890 | 7,672,369 | | 31,145,259 | 29,703,215 | ||||||||||||
Cash and cash equivalents |
856,861 | (2,763) | 854,098 | 406,227 | | 1,260,325 | 1,132,675 | ||||||||||||
Tenant receivables and accrued revenue, net |
564,344 | (2,003) | 562,341 | 158,972 | | 721,313 | 752,565 | ||||||||||||
Investment in unconsolidated entities, at equity |
2,480,603 | | 2,480,603 | (2,480,603) | | | | ||||||||||||
Investment in Klépierre, at equity |
1,801,587 | | 1,801,587 | | | 1,801,587 | 1,786,477 | ||||||||||||
Deferred costs and other assets |
1,394,174 | (7,439) | 1,386,735 | 303,054 | | 1,689,789 | 2,095,776 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total assets |
$ | 30,641,303 | $ | (83,049) | $ | 30,558,254 | $ | 6,060,019 | $ | 36,618,273 | $ | 35,470,708 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES: |
| | |||||||||||||||||
Mortgages and unsecured indebtedness |
$ | 22,629,054 | $ | (78,898) | $ | 22,550,156 | $ | 6,707,058 | $ | 29,257,214 | $ | 27,133,732 | |||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,307,707 | (4,101) | 1,303,606 | 539,833 | | 1,843,439 | 1,837,316 | ||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,364,943 | | 1,364,943 | (1,364,943) | | | | ||||||||||||
Other liabilities |
193,683 | (238) | 193,445 | 178,071 | | 371,516 | 522,389 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities |
25,495,387 | (83,237) | 25,412,150 | 6,060,019 | | 31,472,169 | 29,493,437 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Commitments and contingencies |
| | |||||||||||||||||
Limited partners' preferred interest in the Operating Partnership |
25,537 | | 25,537 | | | 25,537 | 25,537 | ||||||||||||
EQUITY: |
| | |||||||||||||||||
Stockholders' equity |
| | |||||||||||||||||
Capital stock |
| | |||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock |
43,815 | | 43,815 | | | 43,815 | 44,062 | ||||||||||||
Common stock, $.0001 par value |
31 | | 31 | | | 31 | 31 | ||||||||||||
Class B common stock, $.0001 par value |
| | | | | | | ||||||||||||
Capital in excess of par value |
9,370,114 | | 9,370,114 | | | 9,370,114 | 9,422,237 | ||||||||||||
Accumulated deficit |
(4,336,116) | | (4,336,116) | | | (4,336,116) | (4,208,183) | ||||||||||||
Accumulated other comprehensive income (loss) |
(248,369) | | (248,369) | | | (248,369) | (61,041) | ||||||||||||
Common stock held in treasury at cost |
(437,134) | | (437,134) | | | (437,134) | (103,929) | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total stockholders' equity |
4,392,341 | | 4,392,341 | | | 4,392,341 | 5,093,177 | ||||||||||||
Noncontrolling interests |
728,038 | 188 | 728,226 | | | 728,226 | 858,557 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total equity |
5,120,379 | 188 | 5,120,567 | | | 5,120,567 | 5,951,734 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities and equity |
$ | 30,641,303 | $ | (83,049) | $ | 30,558,254 | $ | 6,060,019 | $ | 36,618,273 | $ | 35,470,708 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 20 |
NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Nine Months Ended September 30, 2015
3Q 2015 SUPPLEMENTAL | 21 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
The following schedule reconciles net income to NOI and provides our calculation of comparable property NOI. |
|||||||||||||
|
|||||||||||||
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
NINE MONTHS ENDED SEPTEMBER 30, |
|||||||||
| | | | | | | | | | | | | |
|
|
2015 | | 2014 |
|
2015 | | 2014 | |||||
Reconciliation of NOI of consolidated properties: |
| | |||||||||||
Consolidated Net Income |
$ | 492,496 | $ | 296,963 | $ | 1,472,530 | $ | 1,175,534 | |||||
Discontinued operations |
| | | | | (67,524) | |||||||
Discontinued operations transaction expenses |
| | | | | 38,163 | |||||||
Income and other taxes |
| 3,658 | 6,589 | | 13,440 | 20,078 | |||||||
Interest expense |
| 229,654 | 249,780 | | 692,801 | 758,945 | |||||||
Income from unconsolidated entities |
| (68,221) | (55,631) | | (203,289) | (168,473) | |||||||
Loss on extinguishment of debt |
| | 127,573 | | | 127,573 | |||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| | (17,717) | | (16,339) | (154,242) | |||||||
| | | | | | | | | | | | | |
Operating Income |
| 657,587 | 607,557 | | 1,959,143 | 1,730,054 | |||||||
Depreciation and amortization |
| 289,360 | 281,661 | | 873,243 | 849,369 | |||||||
| | | | | | | | | | | | | |
NOI of consolidated properties |
$ | 946,947 | $ | 889,218 | $ | 2,832,386 | $ | 2,579,423 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Reconciliation of NOI of unconsolidated entities: |
| | |||||||||||
Net Income |
$ | 189,470 | $ | 160,896 | $ | 581,729 | $ | 499,867 | |||||
Interest expense |
| 147,333 | 147,817 | | 443,396 | 449,512 | |||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
| | | | (35,779) | | |||||||
Income from operations of discontinued joint venture interests |
| | | | | (5,079) | |||||||
| | | | | | | | | | | | | |
Operating Income |
| 336,803 | 308,713 | | 989,346 | 944,300 | |||||||
Depreciation and amortization |
| 145,351 | 147,946 | | 435,615 | 442,141 | |||||||
| | | | | | | | | | | | | |
NOI of unconsolidated entities |
$ | 482,154 | $ | 456,659 | $ | 1,424,961 | $ | 1,386,441 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total consolidated and unconsolidated NOI from continuing operations |
$ | 1,429,101 | $ | 1,345,877 | $ | 4,257,347 | $ | 3,965,864 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Change in total NOI from continuing operations from prior period |
| 6.2% | | 7.3% | |||||||||
Adjustments to NOI: |
| | |||||||||||
NOI of discontinued consolidated properties |
| | | | | 169,828 | |||||||
NOI of discontinued unconsolidated properties |
| | | | | 17,445 | |||||||
| | | | | | | | | | | | | |
Total NOI of our portfolio |
$ | 1,429,101 | $ | 1,345,877 | $ | 4,257,347 | $ | 4,153,137 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Add: Our share of NOI from Klépierre |
| 52,086 | 51,440 | | 138,747 | 171,506 | |||||||
Less: Joint venture partners' share of NOI from continuing operations |
| 253,199 | 235,205 | | 744,467 | 712,870 | |||||||
Less: Joint venture partners' share of NOI from discontinued operations |
| | | | | 12,998 | |||||||
| | | | | | | | | | | | | |
Our share of NOI |
$ | 1,227,988 | $ | 1,162,112 | $ | 3,651,627 | $ | 3,598,775 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total NOI of our portfolio |
$ | 1,429,101 | $ | 1,345,877 | $ | 4,257,347 | $ | 4,153,137 | |||||
NOI from non comparable properties (1) |
| 220,386 | 187,368 | | 723,843 | 749,324 | |||||||
| | | | | | | | | | | | | |
Total NOI of comparable properties (2) |
$ | 1,208,715 | $ | 1,158,509 | $ | 3,533,504 | $ | 3,403,813 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Increase in NOI of U.S. Malls, Premium Outlets and The Mills that are comparable properties |
| 4.3% | | 3.8% | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 22 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
|
|
THREE MONTHS ENDED SEPTEMBER 30, 2015 |
|
NINE MONTHS ENDED SEPTEMBER 30, 2015 |
||||||||||
Deductions: |
||||||||||||||
Straight-line rent |
(14,958) | (48,197) | ||||||||||||
Fair value of debt amortization |
(5,382) | (18,007) | ||||||||||||
Fair market value of lease amortization |
(3,466) | (10,047) | ||||||||||||
Additions: |
||||||||||||||
Stock based compensation expense |
12,394 | 37,447 | ||||||||||||
Mortgage, financing fee and terminated swap amortization expense |
9,456 | 29,360 | ||||||||||||
| | | | | | | | | | | | | | |
|
(1,956) | (9,444) | ||||||||||||
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
This report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles (GAAP) in the United States, including FFO, diluted FFO per share, funds available for distribution, 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 the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
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 other non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the tables on pages 18-19 and 22 and in the Earnings Release for the latest period.
3Q 2015 SUPPLEMENTAL | 23 |
OTHER INCOME, OTHER EXPENSE AND CAPITALIZED INTEREST
(In thousands)
|
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
NINE MONTHS ENDED SEPTEMBER 30, |
||||||||
| | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | ||||
Consolidated Properties |
||||||||||||
Other Income (1) |
||||||||||||
Interest and dividend income |
$ | 3,034 | $ | 6,075 | $ | 16,531 | $ | 11,253 | ||||
Lease settlement income |
28,303 | 8,021 | 45,368 | 20,043 | ||||||||
Gains on land sales |
965 | 2,072 | 5,326 | 14,227 | ||||||||
Realized gains on sale of marketable securities |
| | 80,187 | | ||||||||
Other (2) |
40,243 | 38,819 | 113,324 | 94,395 | ||||||||
| | | | | | | | | | | | |
Totals |
$ | 72,545 | $ | 54,987 | $ | 260,736 | $ | 139,918 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
|
||||||||||||
Other Expense (1) |
||||||||||||
Ground leases |
$ | 10,215 | $ | 9,566 | $ | 28,933 | $ | 29,515 | ||||
Professional fees and other |
21,384 | 15,124 | 45,092 | 32,942 | ||||||||
| | | | | | | | | | | | |
Totals |
$ | 31,599 | $ | 24,690 | $ | 74,025 | $ | 62,457 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
|
||||||||||||
| | | | | | | | | | | | |
Capitalized Interest (1) |
|
THREE MONTHS ENDED SEPTEMBER 30, |
|
NINE MONTHS ENDED SEPTEMBER 30, |
||||||||
| | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | ||||
Interest Capitalized during the Period: |
||||||||||||
Our Share of Consolidated Properties |
$ | 9,325 | $ | 4,170 | $ | 24,631 | $ | 10,584 | ||||
Our Share of Joint Venture Properties |
$ | 1,140 | $ | 245 | $ | 2,417 | $ | 441 |
3Q 2015 SUPPLEMENTAL | 24 |
U.S. MALLS AND PREMIUM OUTLETS OPERATING INFORMATION (1)
|
|
AS OF SEPTEMBER 30, |
||||
| | | | | | |
|
|
2015 | | 2014 (1) | ||
|
||||||
Total Number of Properties |
| 178 | 180 | |||
Total Square Footage of Properties (in millions) |
|
152.0 |
153.1 |
|||
Ending Occupancy (2): |
|
|||||
Consolidated Assets |
| 96.4% | 97.0% | |||
Unconsolidated Assets |
| 95.4% | 96.5% | |||
Total Portfolio |
| 96.1% | 96.9% | |||
Total Sales per Square Foot (PSF) (3): |
|
|||||
Consolidated Assets |
$ | 604 | $ | 599 | ||
Unconsolidated Assets |
$ | 658 | $ | 664 | ||
Total Portfolio |
$ | 616 | $ | 613 | ||
Base Minimum Rent PSF (4): |
|
|||||
Consolidated Assets |
$ | 47.11 | $ | 44.90 | ||
Unconsolidated Assets |
$ | 52.89 | $ | 50.22 | ||
Total Portfolio |
$ | 48.57 | $ | 46.29 |
Releasing Activity for the Trailing Twelve Month Period Ended:
|
|
TOTAL RENT PSF |
| |||||||||||
| | | | | | | | | | | | | | |
|
SQUARE FOOTAGE OF OPENINGS |
|
OPENING RATE PSF (5) |
|
CLOSING RATE PSF (5) |
|
RELEASING SPREAD (5) |
|||||||
9/30/15 | | 7,469,197 | $ | 70.78 | $ | 59.78 | $ | 11.00 | 18.4% | |||||
6/30/15 | 7,323,872 | $ | 69.90 | $ | 59.03 | $ | 10.87 | 18.4% | ||||||
3/31/15 | | 7,378,694 | $ | 70.54 | $ | 59.35 | $ | 11.19 | 18.9% | |||||
12/31/14 | 7,560,601 | $ | 67.51 | $ | 57.92 | $ | 9.59 | 16.6% | ||||||
9/30/14 | | 7,263,578 | $ | 65.46 | $ | 55.79 | $ | 9.67 | 17.3% | |||||
Occupancy Cost as a Percentage of Sales (6): |
||||||||||||||
9/30/15 | 12.1% | |||||||||||||
6/30/15 | | 11.9% | ||||||||||||
3/31/15 | 11.7% | |||||||||||||
12/31/14 | | 11.7% | ||||||||||||
9/30/14 | 11.7% |
3Q 2015 SUPPLEMENTAL | 25 |
THE MILLS AND INTERNATIONAL OPERATING INFORMATION
|
|
AS OF SEPTEMBER 30, | ||||
| | | | | | |
|
|
2015 | | 2014 | ||
The Mills |
| |||||
Total Number of Properties |
|
14 |
13 |
|||
Total Square Footage of Properties (in millions) |
|
20.9 |
19.6 |
|||
Ending Occupancy (1) |
|
98.6% |
98.2% |
|||
Total Sales PSF (2) |
$ |
570 |
$ |
534 |
||
Base Minimum Rent PSF (3) |
$ |
26.78 |
$ |
25.14 |
||
Releasing Spread PSF (4) |
$ |
11.28 |
$ |
14.73 |
||
Releasing Spread (Percentage Change) (4) |
|
29.1% |
45.4% |
|||
International Properties |
| |||||
Premium Outlets |
|
|||||
Total Number of Properties |
|
16 |
15 |
|||
Total Square Footage of Properties (in millions) |
|
5.9 |
5.0 |
|||
Designer Outlets |
|
|||||
Total Number of Properties |
|
6 |
5 |
|||
Total Square Footage of Properties (in millions) |
|
1.3 |
1.0 |
|||
Statistics for Premium Outlets in Japan (5) |
|
|||||
Ending Occupancy |
|
99.8% |
98.8% |
|||
Total Sales PSF |
¥ |
100,557 |
¥ |
93,365 |
||
Base Minimum Rent PSF |
¥ |
4,956 |
¥ |
4,916 |
3Q 2015 SUPPLEMENTAL | 26 |
U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)
YEAR |
|
NUMBER OF LEASES EXPIRING |
|
SQUARE FEET |
|
AVG. BASE MINIMUM RENT PSF AT 9/30/15 |
|
PERCENTAGE OF GROSS ANNUAL RENTAL REVENUES (2) |
||||
Inline Stores and Freestanding |
||||||||||||
Month to Month Leases |
432 |
1,361,462 |
$ |
47.40 |
1.4% |
|||||||
2015 (10/1/15 - 12/31/15) |
299 | 752,955 | $ | 52.48 | 0.9% | |||||||
2016 |
2,354 | 7,815,798 | $ | 43.20 | 7.4% | |||||||
2017 |
2,551 | 8,505,752 | $ | 45.74 | 8.7% | |||||||
2018 |
2,340 | 8,514,585 | $ | 48.26 | 9.1% | |||||||
2019 |
1,873 | 7,195,854 | $ | 46.76 | 7.5% | |||||||
2020 |
1,586 | 6,062,924 | $ | 47.55 | 6.4% | |||||||
2021 |
1,267 | 5,263,928 | $ | 48.18 | 5.7% | |||||||
2022 |
1,475 | 5,651,959 | $ | 50.21 | 6.4% | |||||||
2023 |
1,697 | 6,473,158 | $ | 52.24 | 7.6% | |||||||
2024 |
1,543 | 5,909,688 | $ | 54.83 | 7.2% | |||||||
2025 |
1,207 | 4,564,769 | $ | 60.35 | 6.1% | |||||||
2026 and Thereafter |
573 | 2,801,348 | $ | 44.62 | 2.9% | |||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
908 | 2,362,513 | $ | 19.81 | 1.0% | |||||||
|
||||||||||||
Anchors |
||||||||||||
Month to Month Leases |
1 |
98,721 |
$ |
3.34 |
0.0% |
|||||||
2016 |
4 | 313,730 | $ | 2.55 | 0.0% | |||||||
2017 |
21 | 2,780,232 | $ | 3.20 | 0.2% | |||||||
2018 |
16 | 2,085,629 | $ | 4.71 | 0.2% | |||||||
2019 |
20 | 2,203,190 | $ | 5.14 | 0.3% | |||||||
2020 |
25 | 2,890,841 | $ | 4.92 | 0.3% | |||||||
2021 |
14 | 1,611,894 | $ | 5.17 | 0.2% | |||||||
2022 |
8 | 957,917 | $ | 9.67 | 0.2% | |||||||
2023 |
10 | 1,268,016 | $ | 10.65 | 0.3% | |||||||
2024 |
12 | 703,770 | $ | 11.67 | 0.2% | |||||||
2025 |
18 | 2,095,999 | $ | 9.56 | 0.5% | |||||||
2026 and Thereafter |
19 | 2,404,785 | $ | 5.02 | 0.3% |
3Q 2015 SUPPLEMENTAL | 27 |
U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS
TOP INLINE STORE TENANTS (sorted by percentage of total base minimum rent for U.S. properties)
TENANT |
NUMBER OF STORES |
SQUARE FEET (000's) |
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
||||
The Gap, Inc. |
373 | 3,786 | 2.1% | 3.5% | ||||
Ascena Retail Group Inc |
495 | 2,775 | 1.5% | 2.2% | ||||
L Brands, Inc. |
298 | 1,776 | 1.0% | 2.1% | ||||
Signet Jewelers, Ltd. |
406 | 600 | 0.3% | 1.6% | ||||
PVH Corporation |
260 | 1,496 | 0.8% | 1.6% | ||||
Abercrombie & Fitch Co. |
181 | 1,291 | 0.7% | 1.5% | ||||
Forever 21, Inc. |
80 | 1,315 | 0.7% | 1.4% | ||||
VF Corporation |
255 | 1,282 | 0.7% | 1.3% | ||||
Foot Locker, Inc. |
253 | 1,041 | 0.6% | 1.2% | ||||
American Eagle Outfitters, Inc. |
176 | 1,148 | 0.6% | 1.2% |
TOP ANCHORS (sorted by percentage of total square footage in U.S. properties) (1)
TENANT |
NUMBER OF STORES |
SQUARE FEET (000's) |
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
||||
Macy's Inc. |
123 | 23,393 | 12.8% | 0.4% | ||||
Sears Holdings Corporation (2) |
73 | 12,176 | 6.6% | 0.5% | ||||
J.C. Penney Co., Inc. |
70 | 11,370 | 6.2% | 0.4% | ||||
Dillard's, Inc. |
38 | 6,839 | 3.7% | * | ||||
Nordstrom, Inc. |
27 | 4,541 | 2.5% | 0.1% | ||||
Hudson's Bay Company |
15 | 2,004 | 1.1% | 0.1% | ||||
Belk, Inc. |
10 | 1,674 | 0.9% | 0.1% | ||||
Dick's Sporting Goods, Inc. |
24 | 1,640 | 0.9% | 0.5% | ||||
The Neiman Marcus Group, Inc. |
10 | 1,265 | 0.7% | * | ||||
Target Corporation |
7 | 1,091 | 0.6% | 0.1% | ||||
The Bon-Ton Stores, Inc. |
8 | 1,081 | 0.6% | * |
3Q 2015 SUPPLEMENTAL | 28 |
CAPITAL EXPENDITURES
(In thousands)
|
|
|
UNCONSOLIDATED PROPERTIES |
||||||
| | | | | | | | | |
|
|
CONSOLIDATED PROPERTIES |
|
TOTAL |
|
OUR SHARE |
|||
New development projects |
$ | 124,527 | $ | 491,780 | $ | 164,879 | |||
Redevelopment projects with incremental square footage and/or anchor replacement |
465,094 | 279,852 | 137,540 | ||||||
Redevelopment projects with no incremental square footage |
53,238 | 46,074 | 21,625 | ||||||
| | | | | | | | | |
|
|||||||||
Subtotal new development and redevelopment projects |
| 642,859 | | 817,706 | | 324,044 | |||
Tenant allowances |
85,112 |
44,096 |
21,411 |
||||||
Operational capital expenditures at properties: |
|||||||||
CAM expenditures (1) |
44,210 | 39,155 | 17,300 | ||||||
Non-CAM expenditures |
8,374 | 8,623 | 3,481 | ||||||
| | | | | | | | | |
|
|||||||||
Totals |
$ | 780,555 | $ | 909,580 | $ | 366,236 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Conversion from accrual to cash basis |
(7,705) |
2,218 |
893 |
||||||
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Nine Months Ended 9/30/15 (2) |
$ | 772,850 | $ | 911,798 | $ | 367,129 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Nine Months Ended 9/30/14 (2) |
$ | 467,084 | $ | 494,060 | $ | 224,666 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 29 |
DEVELOPMENT ACTIVITY SUMMARY (1)
As of September 30, 2015
(in millions, except percent)
|
PLATFORM |
|
|
PROJECTED GROSS COST (2) |
|
|
PROJECTED NET COST (3) |
|
|
OUR SHARE OF NET COST (4) |
|
EXPECTED STABILIZED RATE OF RETURN (4) |
|
|
TOTAL CONSTRUCTION IN PROGRESS |
|
|
OUR SHARE OF TOTAL CONSTRUCTION IN PROGRESS |
| ||||||||||||||
|
Malls |
| | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 685 | $ | 657 | $ | 212 | 7% | $ | 404 | $ | 113 | |||||||||||||||||||||
|
Redevelopments |
$ | 1,787 | $ | 1,735 | $ | 1,321 | 7% | $ | 1,034 | $ | 785 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Premium Outlets |
| | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 677 | $ | 638 | $ | 514 | 11% | $ | 267 | $ | 239 | |||||||||||||||||||||
|
Redevelopments |
$ | 322 | $ | 301 | $ | 301 | 11% | $ | 237 | $ | 237 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
The Mills |
| | | | | | | | | | | | | | | | | | ||||||||||||||
|
Redevelopments |
$ | 163 | $ | 83 | $ | 70 | 14% | $ | 50 | $ | 46 | |||||||||||||||||||||
|
Totals |
| $ | 3,634 | | $ | 3,414 | | $ | 2,418 | | 8% | | $ | 1,992 | | $ | 1,420 | | ||||||||||||||
3Q 2015 SUPPLEMENTAL | 30 |
DEVELOPMENT ACTIVITY REPORT (1)
As of September 30, 2015
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
Malls - New Developments | ||||||
Brickell City Centre - Miami, FL |
500,000 SF retail development |
9/16 |
25% |
|||
The Shops at Clearfork - Fort Worth, TX |
545,000 SF retail/office development |
2/17 |
45% |
|||
Malls - Redevelopments | ||||||
Del Amo Fashion Center - Torrance (Los Angeles), CA |
Phase II includes 260,000 SF small shop expansion and addition of Nordstrom |
10/15 |
50% |
|||
Copley Place Office - Boston, MA |
Redevelopment |
11/15 |
94% |
|||
Menlo Park Mall - Edison (New York), NJ |
Redevelopment |
11/15 |
100% |
|||
Phipps Plaza - Atlanta, GA |
Peachtree Road façade redevelopment |
11/15 |
100% |
|||
Phipps Plaza - Atlanta, GA |
Redevelopment |
11/15 |
100% |
|||
Town Center at Boca Raton - Boca Raton (Miami), FL |
Entrance redevelopment and valet upgrades |
11/15 |
100% |
|||
Woodfield Mall - Schaumburg (Chicago), IL |
Redevelopment |
11/15 |
50% |
|||
Roosevelt Field - Garden City (New York), NY |
AMC Theatre renovation |
12/15 |
100% |
|||
Del Amo Fashion Center - Torrance (Los Angeles), CA |
Phase III includes the redevelopment of the two-level and single level south mall |
2/16 |
50% |
|||
Independence Center - Independence (Kansas City), MO |
Dick's Sporting Goods |
2/16 |
100% |
|||
Roosevelt Field - Garden City (New York), NY |
Redevelopment (11/15) and 50,000 SF small shop expansion and addition of Neiman Marcus (2/16) |
2/16 |
100% |
|||
Stanford Shopping Center - Palo Alto (San Jose), CA |
Relocation of Bloomingdale's (opened 10/14), redevelopment and 120,000 SF small shop expansion (3/16) |
3/16 |
100% |
|||
Tyrone Square - St. Petersburg, FL |
Cobb 10 Luxury Theatre |
3/16 |
100% |
|||
Dadeland Mall - Miami, FL |
Dining pavilion redevelopment |
4/16 |
50% |
|||
Fashion Centre at Pentagon City, The - Arlington, VA |
Redevelopment (12/15) and 50,000 SF expansion (4/16) |
4/16 |
43% |
|||
Montgomery Mall - North Wales (Philadelphia), PA |
Redevelopment of the Wegmans wing |
4/16 |
79% |
|||
Woodland Hills Mall - Tulsa, OK |
Texas de Brazil |
4/16 |
95% |
|||
Phipps Plaza Hotel - Atlanta, GA |
166 room AC Hotel by Marriott |
5/16 |
50% |
|||
Copley Place - Boston, MA |
Phase 1 redevelopment |
6/16 |
94% |
|||
Haywood Mall - Greenville, SC |
The Cheesecake Factory |
6/16 |
100% |
|||
Galleria, The - Houston, TX |
14,000 SF luxury building addition |
7/16 |
50% |
|||
Phipps Plaza - Atlanta, GA |
319 residential units |
7/16 |
50% |
|||
King of Prussia - King of Prussia (Philadelphia), PA |
150,000 SF small shop expansion including restaurants to connect The Plaza and The Court |
8/16 |
100% |
3Q 2015 SUPPLEMENTAL | 31 |
DEVELOPMENT ACTIVITY
REPORT (1)
As of September 30, 2015
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
Coddingtown Mall - Santa Rosa, CA |
Nordstrom Rack |
9/16 |
50% |
|||
Westchester, The - White Plains (New York), NY |
Redevelopment |
9/16 |
40% |
|||
Mall of Georgia - Buford (Atlanta), GA |
Von Maur |
10/16 |
100% |
|||
Galleria, The - Houston, TX |
Redevelopment |
11/16 |
50% |
|||
Shops at Riverside, The - Hackensack (New York), NJ |
Redevelopment |
3/17 |
100% |
|||
Galleria, The - Houston, TX |
Relocation of Saks Fifth Avenue (4/16), redevelopment (4/16) and 105,000 SF small shop expansion (6/17) |
6/17 |
50% |
|||
College Mall - Bloomington, IN |
Redevelopment |
10/17 |
100% |
|||
Florida Mall, The - Orlando, FL |
Redevelopment of the Saks building to an indoor/outdoor dining pavilion (opened 6/15) and small shops (11/17) |
11/17 |
50% |
|||
Premium Outlets - New Developments | ||||||
Tucson Premium Outlets - Marana (Tucson), AZ |
366,000 SF upscale Premium Outlet Center |
10/15 |
100% |
|||
Tampa Premium Outlets - Tampa, FL |
441,000 SF upscale Premium Outlet Center |
10/15 |
100% |
|||
Tanger Outlets - Columbus - Columbus, OH |
355,000 SF upscale Outlet Center |
6/16 |
50% |
|||
Clarksburg Premium Outlets - Clarksburg, MD |
392,000 SF upscale Premium Outlet Center |
10/16 |
66% |
|||
Designer Outlets - New Developments | ||||||
Provence Designer Outlet - Miramas, France |
269,000 SF Designer Outlet Center |
3/17 |
90% |
|||
Premium Outlets - Redevelopments | ||||||
Chicago Premium Outlets - Aurora (Chicago), IL |
260,000 SF expansion (opened 8/15) and Phase I redevelopment |
5/16 |
100% |
|||
Woodbury Common Premium Outlets - Central Valley (New York), NY |
Redevelopment and 63,000 SF expansion |
8/16 |
100% |
3Q 2015 SUPPLEMENTAL | 32 |
DEVELOPMENT ACTIVITY
REPORT (1)
As of September 30, 2015
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
The Mills - Redevelopments | ||||||
The Colonnade at Sawgrass - Sunrise (Miami), FL |
56,000 SF expansion |
12/15 |
100% |
|||
Potomac Mills - Woodbridge (Washington, DC), VA |
Matchbox Restaurant |
1/16 |
100% |
|||
Grapevine Mills - Grapevine (Dallas), TX |
Redevelopment |
3/16 |
59% |
|||
Ontario Mills - Ontario (Riverside), CA |
Redevelopment |
4/16 |
50% |
|||
Arizona Mills - Tempe (Phoenix), AZ |
Sports Authority relocation (opened 5/15) and addition of Legoland (5/16) |
5/16 |
100% |
|||
Sawgrass Mills - Sunrise (Miami), FL |
Addition of two parking decks |
5/18 |
100% |
3Q 2015 SUPPLEMENTAL | 33 |
PROPERTY NAME/LOCATION |
PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Openings during the First Nine Months of 2015 |
||||||
Arizona Mills - Tempe (Phoenix), AZ |
Mills |
Sports Authority (1) |
Saks Fifth Avenue Off 5th |
|||
Barton Creek Square - Austin, TX |
Mall |
The Cheesecake Factory |
N/A |
|||
Columbia Center - Kennewick, WA |
Mall |
DSW |
N/A |
|||
Domain, The - Austin, TX |
Mall |
Shake Shack |
N/A |
|||
Florida Mall, The - Orlando, FL |
Mall |
Dick's Sporting Goods |
Nordstrom |
|||
|
Crayola Experience | Nordstrom | ||||
King of Prussia - King of Prussia (Philadelphia), PA |
Mall |
Grand Lux Café |
N/A |
|||
McCain Mall - N. Little Rock, AR |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Menlo Park Mall - Edison (New York), NJ |
Mall |
Havana Central |
Champps |
|||
Prien Lake Mall - Lake Charles, LA |
Mall |
Ulta |
Piccadilly Cafeteria |
|||
Southdale Center - Edina (Minneapolis), MN |
Mall |
Dave & Buster's |
N/A |
|||
|
Gordmans | Marshalls | ||||
Walt Whitman Shops - Huntington Station (New York), NY |
Mall |
Zara |
N/A |
|||
Wolfchase Galleria - Memphis, TN |
Mall |
The Cheesecake Factory |
N/A |
|||
|
|
|
|
|||
Openings Projected for the Remainder of 2015 |
||||||
Del Amo Fashion Center - Los Angeles, CA |
Mall |
Nordstrom |
N/A |
|||
|
Arhaus | N/A | ||||
Galleria, The - Houston, TX |
Mall |
The Webster |
N/A |
|||
King of Prussia - King of Prussia (Philadelphia), PA |
Mall |
Primark |
Sears |
|||
Mall at Rockingham Park, The - Salem (Boston), NH |
Mall |
Dick's Sporting Goods |
Sears (2) |
|||
Summit Mall - Akron, OH |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
3Q 2015 SUPPLEMENTAL | 34 |
PROPERTY NAME/LOCATION |
PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Openings Projected for 2016 |
||||||
Arizona Mills - Tempe (Phoenix), AZ |
Mills | Legoland | Sports Authority (1) | |||
Burlington Mall - Burlington (Boston), MA |
Mall | Primark | Sears (2) | |||
Coddingtown Mall - Santa Rosa, CA |
Mall | Nordstrom Rack | N/A | |||
Cordova Mall - Pensacola, FL |
Mall | B.J.'s Restaurant & Brewhouse | N/A | |||
Galleria, The - Houston, TX |
Mall | Yauatcha Restaurant | N/A | |||
|
Saks Fifth Avenue (1) | N/A | ||||
Grapevine Mills - Grapevine (Dallas), TX |
Mills | Round 1 Entertainment | Polar Ice House | |||
Haywood Mall - Greenville, SC |
Mall | The Cheesecake Factory | Panera Bread (1) | |||
Independence Center - Independence (Kansas City), MO |
Mall | Dick's Sporting Goods | N/A | |||
Mall of Georgia - Buford (Atlanta), GA |
Mall | Von Maur | Nordstrom | |||
Ontario Mills - Ontario (Riverside), CA |
Mills | Uniqlo | JC Five Star | |||
Potomac Mills - Woodbridge (Washington, DC), VA |
Mills | Matchbox Restaurant | N/A | |||
Roosevelt Field - Garden City (New York), NY |
Mall | Neiman Marcus | N/A | |||
Sawgrass Mills - Sunrise (Miami), FL |
Mills | Century 21 Department Store | VF Outlet | |||
South Shore Plaza - Braintree (Boston), MA |
Mall | Primark | Sears (2) | |||
South Hills Village - Pittsburgh, PA |
Mall | B.J.'s Restaurant & Brewhouse | N/A | |||
Tyrone Square - St. Petersburg (Tampa), FL |
Mall | Cobb 10 Luxury Theatre | N/A | |||
Woodland Hills Mall - Tulsa, OK |
Mall | Texas de Brazil | N/A | |||
|
||||||
Openings Projected for 2017 and Beyond |
||||||
College Mall - Bloomington, IN |
Mall | Ulta | Sears | |||
|
Whole Foods | Sears | ||||
Rockaway Townsquare - Rockaway (New York), NY |
Mall | Raymour & Flanigan | Sears (2) | |||
Shops at Riverside, The - Hackensack (New York), NJ |
Mall | AMC Theatre | Saks Fifth Avenue | |||
Southridge Mall - Greendale (Milwaukee), WI |
Mall | Marcus Cinema | N/A | |||
Tacoma Mall - Tacoma (Seattle), WA |
Mall | Dick's Sporting Goods | Forever 21 (1) |
3Q 2015 SUPPLEMENTAL | 35 |
COMMON AND PREFERRED STOCK INFORMATION
CHANGES IN COMMON SHARE AND LIMITED PARTNERSHIP UNIT OWNERSHIP
For the Period December 31, 2014 through September 30, 2015
|
|
COMMON SHARES (1) |
|
LIMITED PARTNERSHIP UNITS (2) |
||
Number Outstanding at December 31, 2014 |
310,787,910 | 52,846,682 | ||||
Activity During the First Six Months of 2015: |
||||||
Exchange of Limited Partnership Units for Common Stock |
486,702 |
(486,702) |
||||
Treasury Shares Acquired Related to Stock Grant Recipients' Tax Obligations |
(17,030) |
|
||||
Restricted Stock Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) |
63,395 |
401,203 |
||||
Redemption of Limited Partnership Units |
|
(944,359) |
||||
Repurchase of Simon Property Group Common Stock in open market |
(1,903,340) |
|
||||
| | | | | | |
Number Outstanding at June 30, 2015 |
309,417,637 | 51,816,824 | ||||
| | | | | | |
| | | | | | |
| | | | | | |
Third Quarter Activity: |
||||||
Exchange of Limited Partnership Units for Common Stock |
100 |
(100) |
||||
Restricted Stock Awards (3) |
343 |
|
||||
| | | | | | |
Number Outstanding at September 30, 2015 |
309,418,080 | 51,816,724 | ||||
| | | | | | |
| | | | | | |
| | | | | | |
Number of Limited Partnership Units and Common Shares at September 30, 2015 |
361,234,804 | |||||
| | | | | | |
| | | | | | |
| | | | | | |
PREFERRED STOCK/UNITS OUTSTANDING AS OF SEPTEMBER 30, 2015
($ 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 (4) |
796,948 |
$ |
50.00 |
$ |
39,847 |
SPGPrJ |
|||||||
Preferred Units: |
|
|||||||||||||
Simon Property Group, L.P. |
7.50% Cumulative Redeemable (5) |
255,373 |
$ |
100.00 |
$ |
25,537 |
N/A |
3Q 2015 SUPPLEMENTAL | 36 |
CREDIT PROFILE
(As of September 30, unless otherwise indicated)
3Q 2015 SUPPLEMENTAL | 37 |
SUMMARY OF INDEBTEDNESS
As of September 30, 2015
(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 |
$ | 5,904,872 | $ | 5,825,974 | 5.36% | 3.4 | ||||||||||||||||||||
Variable Rate Debt |
630,000 | 630,000 | 2.05% | 1.6 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
6,534,872 | 6,455,974 | 5.04% | 3.2 | ||||||||||||||||||||||
Unsecured Debt |
|
|
|
|
|
|
|
|||||||||||||||||||
Fixed Rate |
13,779,223 | 13,779,223 | 4.26% | 7.3 | ||||||||||||||||||||||
Revolving Credit Facility - Euro Currency |
1,075,505 | 1,075,505 | 0.80% | 3.7 | ||||||||||||||||||||||
Revolving Credit Facility - Yen Currency |
185,758 | 185,758 | 0.84% | 3.7 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revolving Credit Facilities |
1,261,263 | 1,261,263 | 0.81% | 3.7 | ||||||||||||||||||||||
Unsecured Term Loan |
240,000 | 240,000 | 1.29% | 2.4 | ||||||||||||||||||||||
Global Commercial Paper - USD |
610,000 | 610,000 | 0.27% | 0.2 | ||||||||||||||||||||||
Global Commercial Paper - Euro |
193,602 | 193,602 | 0.06% | 0.2 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Unsecured Debt |
16,084,088 | 16,084,088 | 3.74% | 6.6 | ||||||||||||||||||||||
Premium |
50,561 | 50,561 | ||||||||||||||||||||||||
Discount |
(40,467) | (40,467) | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Mortgages and Unsecured Indebtedness (1) |
$ | 22,629,054 | $ | 22,550,156 | | | | 4.11% | | | | 5.6 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Indebtedness |
|
|
|
|
|
|
|
|||||||||||||||||||
Mortgage Debt |
||||||||||||||||||||||||||
Fixed Rate |
$ | 11,676,917 | $ | 5,700,436 | 4.33% | 6.5 | ||||||||||||||||||||
Variable Rate Debt |
1,528,899 | 699,438 | 1.82% | 4.1 | ||||||||||||||||||||||
TMLP Debt (2) |
722,584 | 305,067 | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
13,928,400 | 6,704,941 | 4.06% | 6.2 | ||||||||||||||||||||||
Premium |
4,143 | 2,117 | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Mortgages and Other Indebtedness (1) |
$ | 13,932,543 | | | $ | 6,707,058 | | | | 4.06% | | | | 6.2 | | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
| | | | $ | 29,257,214 | | | | 4.10% | | | | 5.7 | | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
TOTAL INDEBTEDNESS |
|
OUR SHARE OF INDEBTEDNESS |
|
WEIGHTED AVERAGE END OF PERIOD INTEREST RATE |
|
WEIGHTED AVERAGE YEARS TO MATURITY |
||||||||||||||||||
Summary of Our Share of Fixed and Variable Rate Debt |
||||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||
Fixed |
90.5% | $ | 20,418,893 | 4.41% | 5.9 | |||||||||||||||||||||
Variable |
9.5% | 2,131,263 | 1.23% | 3.0 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 22,550,156 | 4.11% | 5.6 | ||||||||||||||||||||||
Joint Venture |
|
|
|
|
|
|
|
|||||||||||||||||||
Fixed |
87.5% | $ | 5,867,118 | 4.33% | 6.5 | |||||||||||||||||||||
Variable |
12.5% | 839,940 | 1.82% | 3.8 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 6,707,058 | 4.06% | 6.2 | ||||||||||||||||||||||
Total Debt |
|
|
$ |
29,257,214 |
||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Fixed Debt |
| 89.8% | | | $ | 26,286,011 | | | | 4.40% | | | | 6.0 | | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Variable Debt |
| 10.2% | $ | 2,971,203 | | | | 1.37% | | | | 3.2 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 38 |
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE)
As of September 30, 2015
(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 TOTAL DEBT |
|
TOTAL WEIGHTED AVERAGE RATE OF MATURING DEBT |
||||||||
|
||||||||||||||||||||||||
2015 |
803,602 | 0.22% | 21,228 | | 22,434 | | 847,264 | 0.22% | ||||||||||||||||
2016 |
527,574 |
5.51% |
2,335,212 |
5.78% |
661,332 |
6.26% |
3,524,118 |
5.80% |
||||||||||||||||
2017 |
1,307,453 |
2.99% |
1,713,031 |
4.92% |
342,350 |
5.01% |
3,362,834 |
4.16% |
||||||||||||||||
2018 |
1,990,000 |
3.92% |
33,971 |
|
167,631 |
1.56% |
2,191,602 |
3.80% |
||||||||||||||||
2019 |
2,511,263 |
3.61% |
114,892 |
7.79% |
292,540 |
2.39% |
2,918,695 |
3.68% |
||||||||||||||||
2020 |
2,594,196 |
3.98% |
580,974 |
4.48% |
1,226,520 |
3.86% |
4,401,690 |
4.01% |
||||||||||||||||
2021 |
1,600,000 |
4.27% |
323,319 |
5.41% |
980,718 |
4.27% |
2,904,037 |
4.40% |
||||||||||||||||
2022 |
600,000 |
3.38% |
507,082 |
4.13% |
789,773 |
3.92% |
1,896,855 |
3.82% |
||||||||||||||||
2023 |
500,000 |
2.75% |
695,659 |
3.85% |
391,885 |
3.37% |
1,587,544 |
3.41% |
||||||||||||||||
2024 |
1,500,000 |
3.53% |
80,492 |
4.57% |
1,075,248 |
4.18% |
2,655,740 |
3.83% |
||||||||||||||||
2025 |
600,000 |
3.50% |
1,186 |
|
747,827 |
3.68% |
1,349,013 |
3.60% |
||||||||||||||||
Thereafter |
1,550,000 |
5.40% |
48,928 |
3.85% |
6,683 |
1.38% |
1,605,611 |
5.24% |
||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Face Amounts of Indebtedness |
$ |
16,084,088 |
3.74% |
$ |
6,455,974 |
5.04% |
$ |
6,704,941 |
4.06% |
$ |
29,245,003 |
4.10% |
||||||||||||
Premiums (Discounts) on Indebtedness, Net |
(40,258) |
50,352 |
2,117 |
12,211 |
||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
$ |
16,043,830 |
|
|
$ |
6,506,326 |
|
|
$ |
6,707,058 |
|
|
$ |
29,257,214 |
||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 39 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
Malls |
|
| | |||||||||||||||||||||
1. |
Apple Blossom Mall |
VA | Winchester |
49.1% | 473,003 | (2) | |||||||||||||||||||
2. |
Auburn Mall |
MA | Auburn |
56.4% | 586,242 | 09/01/20 | 6.02% | Fixed | 39,296 | 22,151 | |||||||||||||||
3. |
Aventura Mall (3) |
FL | Miami Beach (Miami) |
33.3% | 2,105,059 | 12/01/20 | 3.75% | Fixed | 1,200,000 | 400,000 | |||||||||||||||
4. |
Avenues, The |
FL | Jacksonville |
25.0% | (4) | 1,113,523 | 02/06/23 | 3.60% | Fixed | 110,000 | 27,500 | ||||||||||||||
5. |
Bangor Mall |
ME | Bangor |
87.6% | 652,972 | 10/01/17 | 6.15% | Fixed | 80,000 | 70,087 | |||||||||||||||
6. |
Barton Creek Square |
TX | Austin |
100.0% | 1,429,665 | (2) | |||||||||||||||||||
7. |
Battlefield Mall |
MO | Springfield |
100.0% | 1,201,628 | 09/01/22 | 3.95% | Fixed | 125,000 | 125,000 | |||||||||||||||
8. |
Bay Park Square |
WI | Green Bay |
100.0% | 711,732 | (2) | |||||||||||||||||||
9. |
Brea Mall |
CA | Brea (Los Angeles) |
100.0% | 1,319,477 | (2) | |||||||||||||||||||
10. |
Briarwood Mall |
MI | Ann Arbor |
50.0% | 979,005 | 11/30/16 | (6) | 7.50% | Fixed | 108,034 | 54,017 | ||||||||||||||
11. |
Broadway Square |
TX | Tyler |
100.0% | 627,563 | (2) | |||||||||||||||||||
12. |
Burlington Mall |
MA | Burlington (Boston) |
100.0% | 1,317,293 | (2) | |||||||||||||||||||
13. |
Cape Cod Mall |
MA | Hyannis |
56.4% | 722,482 | 03/06/21 | 5.75% | Fixed | 94,028 | 53,004 | |||||||||||||||
14. |
Castleton Square |
IN | Indianapolis |
100.0% | 1,381,813 | (2) | |||||||||||||||||||
15. |
Cielo Vista Mall |
TX | El Paso |
100.0% | 1,245,876 | (2) | |||||||||||||||||||
16. |
Coconut Point |
FL | Estero |
50.0% | 1,204,916 | 12/10/16 | 5.83% | Fixed | 230,000 | 115,000 | |||||||||||||||
17. |
Coddingtown Mall |
CA | Santa Rosa |
50.0% | 823,554 | 03/01/17 | (8) | 1.94% | Variable | 11,400 | 11,400 | ||||||||||||||
18. |
College Mall |
IN | Bloomington |
100.0% | 636,295 | (2) | |||||||||||||||||||
19. |
Columbia Center |
WA | Kennewick |
100.0% | 772,469 | (2) | |||||||||||||||||||
20. |
Copley Place |
MA | Boston |
94.4% | (7) | 1,253,998 | (2) | ||||||||||||||||||
21. |
Coral Square |
FL | Coral Springs (Miami) |
97.2% | 943,791 | (2) | |||||||||||||||||||
22. |
Cordova Mall |
FL | Pensacola |
100.0% | 917,638 | (2) | |||||||||||||||||||
23. |
Crystal Mall |
CT | Waterford |
78.2% | 783,502 | 06/06/22 | 4.46% | Fixed | 93,144 | 72,825 | |||||||||||||||
24. |
Dadeland Mall |
FL | Miami |
50.0% | 1,498,534 | 12/05/21 | 4.50% | Fixed | 437,078 | 218,539 | |||||||||||||||
25. |
Del Amo Fashion Center |
CA | Torrance (Los Angeles) |
50.0% | 2,046,961 | 01/20/20 | (8) | 1.69% | Variable | 450,000 | 225,000 | ||||||||||||||
26. |
Domain, The |
TX | Austin |
100.0% | 1,233,542 | 08/01/21 | 5.44% | Fixed | 196,310 | 196,310 | |||||||||||||||
27. |
Dover Mall |
DE | Dover |
68.1% | 928,091 | 08/06/21 | 5.57% | Fixed | 88,779 | 60,449 | |||||||||||||||
28. |
Emerald Square |
MA | North Attleboro (Providence, RI) |
56.4% | 1,022,439 | 08/11/22 | 4.71% | Fixed | 109,461 | 61,703 | |||||||||||||||
29. |
Empire Mall |
SD | Sioux Falls |
100.0% | 1,125,302 | 06/01/16 | 5.79% | Fixed | 176,300 | 176,300 | |||||||||||||||
30. |
Falls, The |
FL | Miami |
50.0% | 837,621 | 11/30/16 | (6) | 7.50% | Fixed | 104,433 | 52,217 | ||||||||||||||
31. |
Fashion Centre at Pentagon City, The |
VA | Arlington (Washington, DC) |
42.5% | 986,836 | 07/01/21 | 5.11% | Fixed | 40,000 | 17,000 | |||||||||||||||
|
07/01/21 | 4.87% | Fixed | 410,000 | 174,250 | ||||||||||||||||||||
32. |
Fashion Mall at Keystone, The |
IN | Indianapolis |
100.0% | 711,985 | (2) | |||||||||||||||||||
33. |
Fashion Valley |
CA | San Diego |
50.0% | 1,721,252 | 01/04/21 | 4.30% | Fixed | 460,881 | 230,438 | |||||||||||||||
34. |
Firewheel Town Center |
TX | Garland (Dallas) |
100.0% | 999,474 | (2) | |||||||||||||||||||
35. |
Florida Mall, The |
FL | Orlando |
50.0% | 1,702,571 | 09/05/20 | 5.25% | Fixed | 345,561 | 172,780 | |||||||||||||||
36. |
Forum Shops at Caesars, The |
NV | Las Vegas |
100.0% | 661,578 | (2) | |||||||||||||||||||
37. |
Galleria, The |
TX | Houston |
50.4% | 1,899,711 | 03/01/25 | 3.55% | Fixed | 1,200,000 | 604,440 | |||||||||||||||
38. |
Greenwood Park Mall |
IN | Greenwood (Indianapolis) |
100.0% | 1,288,053 | 08/01/16 | (9) | 8.00% | Fixed | 74,974 | 74,974 | ||||||||||||||
39. |
Haywood Mall |
SC | Greenville |
100.0% | 1,228,399 | (2) |
3Q 2015 SUPPLEMENTAL | 40 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
40. |
Independence Center |
MO | Independence (Kansas City) |
100.0% | 830,959 | 07/10/17 | 5.94% | Fixed | 200,000 | 200,000 | |||||||||||||||
41. |
Ingram Park Mall |
TX | San Antonio |
100.0% | 1,120,631 | 06/01/21 | 5.38% | Fixed | 136,262 | 136,262 | |||||||||||||||
42. |
King of Prussia |
PA | King of Prussia (Philadelphia) |
100.0% | 2,450,436 | 01/01/17 | 7.49% | Fixed | 29,190 | 29,190 | |||||||||||||||
|
01/01/17 | 8.53% | Fixed | 2,114 | 2,114 | ||||||||||||||||||||
|
01/01/17 | 4.50% | Fixed | 50,000 | 50,000 | ||||||||||||||||||||
43. |
La Plaza Mall |
TX | McAllen |
100.0% | 1,220,863 | (2) | |||||||||||||||||||
44. |
Lakeline Mall |
TX | Cedar Park (Austin) |
100.0% | 1,097,849 | (2) | |||||||||||||||||||
45. |
Lehigh Valley Mall |
PA | Whitehall |
50.0% | 1,180,561 | 07/05/20 | 5.88% | Fixed | 129,698 | 64,849 | |||||||||||||||
46. |
Lenox Square |
GA | Atlanta |
100.0% | 1,560,134 | (2) | |||||||||||||||||||
47. |
Liberty Tree Mall |
MA | Danvers (Boston) |
49.1% | 856,043 | 05/06/23 | 3.41% | Fixed | 33,417 | 16,420 | |||||||||||||||
48. |
Livingston Mall |
NJ | Livingston (New York) |
100.0% | 969,192 | (2) | |||||||||||||||||||
49. |
Mall at Rockingham Park, The |
NH | Salem (Boston) |
28.2% | 1,025,329 | 03/10/17 | 5.61% | Fixed | 260,000 | 73,282 | |||||||||||||||
50. |
Mall at Tuttle Crossing, The |
OH | Dublin (Columbus) |
50.0% | 1,125,112 | 05/01/23 | 3.56% | Fixed | 125,000 | 62,500 | |||||||||||||||
51. |
Mall of Georgia |
GA | Buford (Atlanta) |
100.0% | 1,818,410 | (2) | |||||||||||||||||||
52. |
Mall of New Hampshire, The |
NH | Manchester |
56.4% | 812,279 | 07/01/25 | 4.11% | Fixed | 150,000 | 84,555 | |||||||||||||||
53. |
McCain Mall |
AR | N. Little Rock |
100.0% | 795,778 | (2) | |||||||||||||||||||
54. |
Meadowood Mall |
NV | Reno |
50.0% | 844,598 | 11/06/21 | 5.82% | Fixed | 118,819 | 59,410 | |||||||||||||||
55. |
Menlo Park Mall |
NJ | Edison (New York) |
100.0% | 1,334,285 | (2) | |||||||||||||||||||
56. |
Miami International Mall |
FL | Miami |
47.8% | 1,083,419 | 02/06/24 | 4.42% | Fixed | 160,000 | 76,442 | |||||||||||||||
57. |
Midland Park Mall |
TX | Midland |
100.0% | 622,791 | 09/06/22 | 4.35% | Fixed | 80,745 | 80,745 | |||||||||||||||
58. |
Miller Hill Mall |
MN | Duluth |
100.0% | 832,506 | (2) | |||||||||||||||||||
59. |
Montgomery Mall |
PA | North Wales (Philadelphia) |
79.4% | 1,102,632 | 05/01/24 | 4.57% | Fixed | 100,000 | 79,351 | |||||||||||||||
60. |
North East Mall |
TX | Hurst (Dallas) |
100.0% | 1,669,001 | (2) | |||||||||||||||||||
61. |
Northgate Mall |
WA | Seattle |
100.0% | 1,046,088 | (2) | |||||||||||||||||||
62. |
Northshore Mall |
MA | Peabody (Boston) |
56.4% | 1,591,881 | 07/05/23 | 3.30% | Fixed | 262,939 | 148,220 | |||||||||||||||
63. |
Ocean County Mall |
NJ | Toms River (New York) |
100.0% | 898,150 | (2) | |||||||||||||||||||
64. |
Orland Square |
IL | Orland Park (Chicago) |
100.0% | 1,231,807 | (2) | |||||||||||||||||||
65. |
Oxford Valley Mall |
PA | Langhorne (Philadelphia) |
85.5% | 1,331,849 | 12/07/20 | 4.77% | Fixed | 65,574 | 56,091 | |||||||||||||||
66. |
Penn Square Mall |
OK | Oklahoma City |
94.5% | 1,063,417 | 04/01/16 | 7.75% | Fixed | 92,988 | 87,870 | |||||||||||||||
67. |
Pheasant Lane Mall |
NH | Nashua |
(10) | 979,338 | (2) | |||||||||||||||||||
68. |
Phipps Plaza |
GA | Atlanta |
100.0% | 829,772 | (2) | |||||||||||||||||||
69. |
Plaza Carolina |
PR | Carolina (San Juan) |
100.0% | 1,157,758 | 09/30/17 | (8) | 1.54% | Variable | 225,000 | 225,000 | ||||||||||||||
70. |
Prien Lake Mall |
LA | Lake Charles |
100.0% | 848,573 | (2) | |||||||||||||||||||
71. |
Quaker Bridge Mall |
NJ | Lawrenceville |
50.0% | 1,083,992 | 04/01/16 | 7.03% | Fixed | 11,088 | 5,544 | |||||||||||||||
|
04/01/16 | 2.95% | Fixed | 62,000 | 31,000 | ||||||||||||||||||||
72. |
Rockaway Townsquare |
NJ | Rockaway (New York) |
100.0% | 1,245,673 | (2) | |||||||||||||||||||
73. |
Roosevelt Field |
NY | Garden City (New York) |
100.0% | 2,247,166 | (2) | |||||||||||||||||||
74. |
Ross Park Mall |
PA | Pittsburgh |
100.0% | 1,245,708 | (2) | |||||||||||||||||||
75. |
Santa Rosa Plaza |
CA | Santa Rosa |
100.0% | 692,405 | (2) | |||||||||||||||||||
76. |
Shops at Chestnut Hill, The |
MA | Chestnut Hill (Boston) |
94.4% | 468,492 | 11/01/23 | 4.69% | Fixed | 120,000 | 113,328 | |||||||||||||||
77. |
Shops at Mission Viejo, The |
CA | Mission Viejo (Los Angeles) |
51.0% | 1,152,110 | 02/01/23 | 3.61% | Fixed | 295,000 | 150,450 |
3Q 2015 SUPPLEMENTAL | 41 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
78. |
Shops at Nanuet, The |
NY | Nanuet |
100.0% | 752,878 | (2) | |||||||||||||||||||
79. |
Shops at Riverside, The |
NJ | Hackensack (New York) |
100.0% | 659,665 | 02/01/23 | 3.37% | Fixed | 130,000 | 130,000 | |||||||||||||||
80. |
Smith Haven Mall |
NY | Lake Grove (New York) |
25.0% | (4) | 1,300,080 | 05/29/20 | (8) | 1.39% | Variable | 180,000 | 45,000 | |||||||||||||
81. |
Solomon Pond Mall |
MA | Marlborough (Boston) |
56.4% | 886,542 | 11/01/22 | 4.01% | Fixed | 104,489 | 58,901 | |||||||||||||||
82. |
South Hills Village |
PA | Pittsburgh |
100.0% | 1,120,779 | (2) | |||||||||||||||||||
83. |
South Shore Plaza |
MA | Braintree (Boston) |
100.0% | 1,588,916 | (2) | |||||||||||||||||||
84. |
Southdale Center |
MN | Edina (Minneapolis) |
100.0% | 1,297,352 | 04/01/23 | 3.84% | Fixed | 153,894 | 153,894 | |||||||||||||||
85. |
SouthPark |
NC | Charlotte |
100.0% | 1,680,931 | 08/01/16 | (9) | 8.00% | Fixed | 185,560 | 185,560 | ||||||||||||||
86. |
Southridge Mall |
WI | Greendale (Milwaukee) |
100.0% | 1,177,109 | 06/06/23 | 3.85% | Fixed | 124,470 | 124,470 | |||||||||||||||
87. |
Springfield Mall (3) |
PA | Springfield (Philadelphia) |
50.0% | 610,473 | 10/06/25 | 4.45% | Fixed | 65,000 | 32,500 | |||||||||||||||
88. |
Square One Mall |
MA | Saugus (Boston) |
56.4% | 929,848 | 01/06/22 | 5.47% | Fixed | 94,964 | 53,531 | |||||||||||||||
89. |
St. Charles Towne Center |
MD | Waldorf (Washington, DC) |
100.0% | 980,618 | (2) | |||||||||||||||||||
90. |
St. Johns Town Center |
FL | Jacksonville |
50.0% | 1,390,791 | 09/11/24 | 3.82% | Fixed | 350,000 | 175,000 | |||||||||||||||
91. |
Stanford Shopping Center |
CA | Palo Alto (San Jose) |
94.4% | (7) | 1,230,537 | (2) | ||||||||||||||||||
92. |
Stoneridge Shopping Center |
CA | Pleasanton (San Francisco) |
49.9% | 1,299,441 | 11/30/16 | (6) | 7.50% | Fixed | 214,133 | 106,853 | ||||||||||||||
93. |
Summit Mall |
OH | Akron |
100.0% | 770,496 | 06/10/17 | 5.42% | Fixed | 65,000 | 65,000 | |||||||||||||||
94. |
Tacoma Mall |
WA | Tacoma (Seattle) |
100.0% | 1,334,694 | (2) | |||||||||||||||||||
95. |
Tippecanoe Mall |
IN | Lafayette |
100.0% | 862,740 | (2) | |||||||||||||||||||
96. |
Town Center at Boca Raton |
FL | Boca Raton (Miami) |
100.0% | 1,779,736 | (2) | |||||||||||||||||||
97. |
Town Center at Cobb |
GA | Kennesaw (Atlanta) |
100.0% | 1,280,861 | 05/01/22 | 4.76% | Fixed | 196,073 | 196,073 | |||||||||||||||
98. |
Towne East Square |
KS | Wichita |
100.0% | 1,134,666 | (2) | |||||||||||||||||||
99. |
Treasure Coast Square |
FL | Jensen Beach |
100.0% | 876,257 | (2) | |||||||||||||||||||
100. |
Tyrone Square |
FL | St. Petersburg (Tampa) |
100.0% | 1,094,271 | (2) | |||||||||||||||||||
101. |
University Park Mall |
IN | Mishawaka |
100.0% | 920,722 | (2) | |||||||||||||||||||
102. |
University Park Village |
TX | Fort Worth |
100.0% | 160,073 | 05/01/28 | 3.85% | Fixed | 55,000 | 55,000 | |||||||||||||||
103. |
Walt Whitman Shops |
NY | Huntington Station (New York) |
100.0% | 1,089,488 | 08/01/16 | (9) | 8.00% | Fixed | 114,335 | 114,335 | ||||||||||||||
104. |
West Town Mall |
TN | Knoxville |
50.0% | 1,341,351 | 12/01/17 | 6.34% | Fixed | 210,000 | 105,000 | |||||||||||||||
105. |
Westchester, The |
NY | White Plains (New York) |
40.0% | 821,653 | 05/05/20 | 6.00% | Fixed | 346,924 | 138,770 | |||||||||||||||
106. |
White Oaks Mall |
IL | Springfield |
80.7% | 929,816 | 11/01/16 | 5.54% | Fixed | 50,000 | 40,339 | |||||||||||||||
107. |
Wolfchase Galleria |
TN | Memphis |
94.5% | 1,150,907 | 04/01/17 | 5.64% | Fixed | 225,000 | 212,616 | |||||||||||||||
108. |
Woodfield Mall |
IL | Schaumburg (Chicago) |
50.0% | 2,171,444 | 03/05/24 | 4.50% | Fixed | 425,000 | 212,500 | |||||||||||||||
109. |
Woodland Hills Mall |
OK | Tulsa |
94.5% | 1,091,333 | 04/05/19 | 7.79% | Fixed | 90,709 | 85,691 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall Square Footage |
| |
| 122,279,300 | | | | | | | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 42 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
Premium Outlets |
||||||||||||||||||||||||
1. |
Albertville Premium Outlets |
MN | Albertville (Minneapolis) |
100.0% | 429,055 | (2) | |||||||||||||||||||
2. |
Allen Premium Outlets |
TX | Allen (Dallas) |
100.0% | 441,781 | (2) | |||||||||||||||||||
3. |
Aurora Farms Premium Outlets |
OH | Aurora (Cleveland) |
100.0% | 285,309 | (2) | |||||||||||||||||||
4. |
Birch Run Premium Outlets |
MI | Birch Run (Detroit) |
100.0% | 680,567 | 04/11/16 | (14) | 5.95% | Fixed | 100,918 | 100,918 | ||||||||||||||
5. |
Calhoun Premium Outlets |
GA | Calhoun |
100.0% | 254,062 | 09/01/16 | (15) | 5.79% | Fixed | 19,435 | 19,435 | ||||||||||||||
6. |
Camarillo Premium Outlets |
CA | Camarillo (Los Angeles) |
100.0% | 675,336 | (2) | |||||||||||||||||||
7. |
Carlsbad Premium Outlets |
CA | Carlsbad (San Diego) |
100.0% | 289,412 | (2) | |||||||||||||||||||
8. |
Carolina Premium Outlets |
NC | Smithfield (Raleigh) |
100.0% | 438,815 | 12/01/22 | 3.36% | Fixed | 47,757 | 47,757 | |||||||||||||||
9. |
Charlotte Premium Outlets |
NC | Charlotte |
50.0% | 398,688 | 11/24/19 | (8) | 1.64% | Variable | 90,000 | 45,000 | ||||||||||||||
10. |
Chicago Premium Outlets |
IL | Aurora (Chicago) |
100.0% | 688,447 | (2) | |||||||||||||||||||
11. |
Cincinnati Premium Outlets |
OH | Monroe (Cincinnati) |
100.0% | 398,828 | (2) | |||||||||||||||||||
12. |
Clinton Crossing Premium Outlets |
CT | Clinton |
100.0% | 276,227 | (2) | |||||||||||||||||||
13. |
Columbia Gorge Premium Outlets |
OR | Troutdale (Portland) |
100.0% | 163,746 | (2) | |||||||||||||||||||
14. |
Desert Hills Premium Outlets |
CA | Cabazon (Palm Springs) |
100.0% | 651,065 | (2) | |||||||||||||||||||
15. |
Edinburgh Premium Outlets |
IN | Edinburgh (Indianapolis) |
100.0% | 377,734 | (2) | |||||||||||||||||||
16. |
Ellenton Premium Outlets |
FL | Ellenton (Tampa) |
100.0% | 476,481 | 01/11/16 | (16) | 5.51% | Fixed | 98,914 | 98,914 | ||||||||||||||
17. |
Folsom Premium Outlets |
CA | Folsom (Sacramento) |
100.0% | 297,778 | (2) | |||||||||||||||||||
18. |
Gaffney Premium Outlets |
SC | Gaffney (Greenville/Charlotte) |
100.0% | 359,839 | 09/01/16 | (15) | 5.79% | Fixed | 35,271 | 35,271 | ||||||||||||||
19. |
Gilroy Premium Outlets |
CA | Gilroy (San Jose) |
100.0% | 577,872 | (2) | |||||||||||||||||||
20. |
Gloucester Premium Outlets |
NJ | Blackwood (Philadelphia) |
50.0% | 369,653 | 06/19/19 | (8) | 1.69% | Variable | 67,116 | 33,558 | ||||||||||||||
21. |
Grand Prairie Premium Outlets |
TX | Grand Prairie (Dallas) |
100.0% | 417,177 | 04/01/23 | 3.66% | Fixed | 120,000 | 120,000 | |||||||||||||||
22. |
Grove City Premium Outlets |
PA | Grove City (Pittsburgh) |
100.0% | 531,258 | 01/11/16 | (16) | 5.51% | Fixed | 106,775 | 106,775 | ||||||||||||||
23. |
Gulfport Premium Outlets |
MS | Gulfport |
100.0% | 300,238 | 01/11/16 | (16) | 5.51% | Fixed | 23,824 | 23,824 | ||||||||||||||
24. |
Hagerstown Premium Outlets |
MD | Hagerstown (Baltimore/Washington, DC) |
100.0% | 485,167 | 04/11/16 | (14) | 5.95% | Fixed | 84,831 | 84,831 | ||||||||||||||
25. |
Houston Premium Outlets |
TX | Cypress (Houston) |
100.0% | 541,832 | (2) | |||||||||||||||||||
26. |
Jackson Premium Outlets |
NJ | Jackson (New York) |
100.0% | 285,498 | (2) | |||||||||||||||||||
27. |
Jersey Shore Premium Outlets |
NJ | Tinton Falls (New York) |
100.0% | 434,389 | 01/11/16 | (16) | 5.51% | Fixed | 66,266 | 66,266 | ||||||||||||||
28. |
Johnson Creek Premium Outlets |
WI | Johnson Creek |
100.0% | 276,373 | (2) | |||||||||||||||||||
29. |
Kittery Premium Outlets |
ME | Kittery |
100.0% | 259,169 | (2) | |||||||||||||||||||
30. |
Las Americas Premium Outlets |
CA | San Diego |
100.0% | 555,800 | 06/11/16 | 5.84% | Fixed | 174,873 | 174,873 | |||||||||||||||
31. |
Las Vegas North Premium Outlets |
NV | Las Vegas |
100.0% | 675,626 | (2) | |||||||||||||||||||
32. |
Las Vegas South Premium Outlets |
NV | Las Vegas |
100.0% | 535,407 | (2) | |||||||||||||||||||
33. |
Lebanon Premium Outlets |
TN | Lebanon (Nashville) |
100.0% | 227,283 | 01/11/16 | (16) | 5.51% | Fixed | 14,647 | 14,647 | ||||||||||||||
34. |
Lee Premium Outlets |
MA | Lee |
100.0% | 224,825 | 09/01/16 | (15) | 5.79% | Fixed | 48,515 | 48,515 | ||||||||||||||
35. |
Leesburg Corner Premium Outlets |
VA | Leesburg (Washington, DC) |
100.0% | 478,217 | (2) | |||||||||||||||||||
36. |
Liberty Village Premium Outlets |
NJ | Flemington (New York) |
100.0% | 162,239 | (2) | |||||||||||||||||||
37. |
Lighthouse Place Premium Outlets |
IN | Michigan City (Chicago, IL) |
100.0% | 454,730 | (2) | |||||||||||||||||||
38. |
Merrimack Premium Outlets |
NH | Merrimack |
100.0% | 408,996 | 07/01/23 | 3.78% | Fixed | 129,637 | 129,637 | |||||||||||||||
39. |
Napa Premium Outlets |
CA | Napa |
100.0% | 179,168 | (2) |
3Q 2015 SUPPLEMENTAL | 43 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
40. |
North Bend Premium Outlets |
WA | North Bend (Seattle) |
100.0% | 223,561 | (2) | |||||||||||||||||||
41. |
North Georgia Premium Outlets |
GA | Dawsonville (Atlanta) |
100.0% | 540,312 | (2) | |||||||||||||||||||
42. |
Orlando International Premium Outlets |
FL | Orlando |
100.0% | 773,514 | (2) | |||||||||||||||||||
43. |
Orlando Vineland Premium Outlets |
FL | Orlando |
100.0% | 654,860 | (2) | |||||||||||||||||||
44. |
Osage Beach Premium Outlets |
MO | Osage Beach |
100.0% | 389,954 | (2) | |||||||||||||||||||
45. |
Petaluma Village Premium Outlets |
CA | Petaluma (San Francisco) |
100.0% | 201,666 | (2) | |||||||||||||||||||
46. |
Philadelphia Premium Outlets |
PA | Limerick (Philadelphia) |
100.0% | 549,137 | (2) | |||||||||||||||||||
47. |
Phoenix Premium Outlets |
AZ | Chandler (Phoenix) |
100.0% | 356,496 | (2) | |||||||||||||||||||
48. |
Pismo Beach Premium Outlets |
CA | Pismo Beach |
100.0% | 147,416 | 11/06/16 | (17) | 5.84% | Fixed | 33,850 | 33,850 | ||||||||||||||
49. |
Pleasant Prairie Premium Outlets |
WI | Pleasant Prairie (Chicago, IL/ |
100.0% | 402,537 | 01/11/16 | (16) | 5.51% | Fixed | 56,913 | 56,913 | ||||||||||||||
|
|
Milwaukee) |
12/01/16 | 6.01% | Fixed | 34,773 | 34,773 | ||||||||||||||||||
50. |
Puerto Rico Premium Outlets |
PR | Barceloneta |
100.0% | 342,005 | 09/30/17 | (8) | 1.54% | Variable | 125,000 | 125,000 | ||||||||||||||
51. |
Queenstown Premium Outlets |
MD | Queenstown (Baltimore) |
100.0% | 289,548 | 11/06/16 | (17) | 5.84% | Fixed | 66,150 | 66,150 | ||||||||||||||
52. |
Rio Grande Valley Premium Outlets |
TX | Mercedes (McAllen) |
100.0% | 604,105 | (2) | |||||||||||||||||||
53. |
Round Rock Premium Outlets |
TX | Round Rock (Austin) |
100.0% | 488,679 | (2) | |||||||||||||||||||
54. |
San Francisco Premium Outlets |
CA | Livermore (San Francisco) |
100.0% | 696,976 | (2) | |||||||||||||||||||
55. |
San Marcos Premium Outlets |
TX | San Marcos (Austin/San Antonio) |
100.0% | 732,273 | 01/11/16 | (16) | 5.51% | Fixed | 135,444 | 135,444 | ||||||||||||||
56. |
Seattle Premium Outlets |
WA | Tulalip (Seattle) |
100.0% | 554,827 | (2) | |||||||||||||||||||
57. |
Silver Sands Premium Outlets |
FL | Destin |
50.0% | 451,219 | 06/01/22 | 3.93% | Fixed | 100,000 | 50,000 | |||||||||||||||
58. |
St. Augustine Premium Outlets |
FL | St. Augustine (Jacksonsville) |
100.0% | 328,977 | (2) | |||||||||||||||||||
59. |
St. Louis Premium Outlets |
MO | St. Louis (Chesterfield) |
60.0% | 351,513 | 10/06/24 | 4.06% | Fixed | 95,000 | 57,000 | |||||||||||||||
60. |
Tanger Outlets - Galveston/Houston (3) |
TX | Texas City |
50.0% | 352,705 | 07/01/18 | (8) | 1.69% | Variable | 65,000 | 32,500 | ||||||||||||||
61. |
The Crossings Premium Outlets |
PA | Tannersville |
100.0% | 411,717 | 12/01/22 | 3.41% | Fixed | 115,000 | 115,000 | |||||||||||||||
62. |
Twin Cities Premium Outlets |
MN | Eagan |
35.0% | 408,944 | 11/06/24 | 4.32% | Fixed | 115,000 | 40,250 | |||||||||||||||
63. |
Vacaville Premium Outlets |
CA | Vacaville |
100.0% | 440,113 | (2) | |||||||||||||||||||
64. |
Waikele Premium Outlets |
HI | Waipahu (Honolulu) |
100.0% | 219,328 | (2) | |||||||||||||||||||
65. |
Waterloo Premium Outlets |
NY | Waterloo |
100.0% | 417,823 | (2) | |||||||||||||||||||
66. |
Williamsburg Premium Outlets |
VA | Williamsburg |
100.0% | 522,201 | 04/11/16 | (14) | 5.95% | Fixed | 98,004 | 98,004 | ||||||||||||||
67. |
Woodburn Premium Outlets |
OR | Woodburn (Portland) |
100.0% | 389,731 | (2) | |||||||||||||||||||
68. |
Woodbury Common Premium Outlets |
NY | Central Valley (New York) |
100.0% | 867,089 | (2) | |||||||||||||||||||
69. |
Wrentham Village Premium Outlets |
MA | Wrentham (Boston) |
100.0% | 660,091 | (2) | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total U.S. Premium Outlet Square Footage |
29,733,404 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall and U.S. Premium Outlet Square Footage |
152,012,704 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 44 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
The Mills |
| | ||||||||||||||||||||||
1. |
Arizona Mills |
AZ | Tempe (Phoenix) |
100.0% | 1,239,488 | 07/01/20 | 5.76% | Fixed | 162,754 | 162,754 | |||||||||||||||
2. |
Arundel Mills |
MD | Hanover (Baltimore) |
59.3% | 1,662,860 | 02/06/24 | 4.29% | Fixed | 385,000 | 228,113 | |||||||||||||||
3. |
Colorado Mills |
CO | Lakewood (Denver) |
37.5% | 1,410,774 | 11/01/24 | 4.28% | Fixed | 136,000 | 51,000 | |||||||||||||||
|
07/01/21 | 5.04% | Fixed | 27,547 | 10,330 | ||||||||||||||||||||
4. |
Concord Mills |
NC | Concord (Charlotte) |
59.3% | 1,344,807 | 11/01/22 | 3.84% | Fixed | 235,000 | 139,261 | |||||||||||||||
5. |
Grapevine Mills |
TX | Grapevine (Dallas) |
59.3% | 1,780,928 | 10/01/24 | 3.83% | Fixed | 268,000 | 158,817 | |||||||||||||||
6. |
Great Mall |
CA | Milpitas (San Jose) |
100.0% | 1,365,129 | (2) | |||||||||||||||||||
7. |
Gurnee Mills |
IL | Gurnee (Chicago) |
100.0% | 1,925,907 | 07/01/17 | 5.77% | Fixed | 321,000 | 321,000 | |||||||||||||||
8. |
Katy Mills |
TX | Katy (Houston) |
62.5% | (4) | 1,789,953 | 12/06/22 | 3.49% | Fixed | 140,000 | 35,000 | ||||||||||||||
9. |
Mills at Jersey Gardens, The |
NJ | Elizabeth |
100.0% | 1,304,144 | 11/01/20 | 3.83% | Fixed | 350,000 | 350,000 | |||||||||||||||
10. |
Ontario Mills |
CA | Ontario (Riverside) |
50.0% | 1,366,485 | 03/05/22 | 4.25% | Fixed | 328,205 | 164,103 | |||||||||||||||
11. |
Opry Mills |
TN | Nashville |
100.0% | 1,153,697 | 10/10/16 | 2.69% | Variable | 280,000 | 280,000 | |||||||||||||||
|
10/10/16 | 5.00% | Fixed | 76,316 | 76,316 | ||||||||||||||||||||
12. |
Outlets at Orange, The |
CA | Orange (Los Angeles) |
50.0% | 805,171 | 04/01/24 | 4.22% | Fixed | 215,000 | 107,500 | |||||||||||||||
13. |
Potomac Mills |
VA | Woodbridge (Washington, DC) |
100.0% | 1,530,798 | 07/11/17 | 5.83% | Fixed | 410,000 | 410,000 | |||||||||||||||
14. |
Sawgrass Mills |
FL | Sunrise (Miami) |
100.0% | 2,196,024 | (2) | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total The Mills Square Footage |
20,876,165 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
Lifestyle Centers |
| | ||||||||||||||||||||||
1. |
ABQ Uptown |
NM | Albuquerque |
100.0% | 230,026 | (2) | |||||||||||||||||||
2. |
Hamilton Town Center |
IN | Noblesville (Indianapolis) |
50.0% | 672,896 | 04/01/22 | 4.81% | Fixed | 83,507 | 41,753 | |||||||||||||||
3. |
Pier Park |
FL | Panama City Beach |
65.6% | 895,880 | (2) | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Lifestyle Centers Square Footage |
1,798,802 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
TMLP Properties |
| | ||||||||||||||||||||||
|
The Esplanade, The Galleria at White Plains, Northpark Mall, Philadelphia Mills, and Sugarloaf Mills |
(23) | 722,584 | 305,067 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total TMLP Properties Square Footage |
5,748,621 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Properties |
| | ||||||||||||||||||||||
|
Circle Centre, Florida Keys Outlet Center, Greendale Mall, Huntley Outlet Center, Lincoln Plaza, Naples Outlet Center, Outlet Marketplace, The Shops at Sunset Place |
(16)(21)(33) | 235,607 | 115,155 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Other Properties Square Footage |
2,793,338 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
TOTAL U.S. SQUARE FOOTAGE (11)(24) |
183,229,630 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 45 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
International Properties |
| | ||||||||||||||||||||||
|
AUSTRIA |
||||||||||||||||||||||||
1. |
Parndorf Designer Outlet Phases 3 & 4 |
Vienna | 90.0% | 118,000 | 05/20/22 | (20) | 1.95% | Fixed | 103,555 | 93,199 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Austria Square Footage |
118,000 | |||||||||||||||||||||||
|
CANADA |
|
|
||||||||||||||||||||||
2. |
Premium Outlets Montréal |
Montréal (Quebec) | 50.0% | 365,700 | 09/10/17 | (8)(29) | 2.09% | Variable | 81,005 | 40,502 | |||||||||||||||
3. |
Toronto Premium Outlets |
Toronto (Ontario) | 50.0% | 358,400 | 06/01/22 | (29) | 3.13% | Fixed | 126,686 | 63,343 | |||||||||||||||
4. |
Vancouver Designer Outlet |
Vancouver (British Columbia) | 45.0% | 242,000 | 04/01/18 | (29) | 2.64% | Variable | 42,696 | 19,213 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Canada Square Footage |
966,100 | |||||||||||||||||||||||
|
ITALY |
|
|
||||||||||||||||||||||
5. |
La Reggia Designer Outlet Phases 1 & 2 |
Marcianise (Naples) | 60.0% | 288,000 | 03/31/27 | (20) | 1.38% | Variable | 67,516 | 40,509 | |||||||||||||||
6. |
Noventa Di Piave Designer Outlet |
Venice | 60.0% | 280,000 | 06/30/20 | (20) | 2.00% | Variable | 90,050 | 54,030 | |||||||||||||||
|
Phases 1, 2 & 3 |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Italy Square Footage |
568,000 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
7. |
Ami Premium Outlets |
Ami (Tokyo) | 40.0% | 315,000 | 09/25/23 | (25) | 1.81% | Fixed | 68,593 | 27,438 | |||||||||||||||
8. |
Gotemba Premium Outlets |
Gotemba City (Tokyo) | 40.0% | 481,500 | 02/28/18 | (25) | 0.38% | Variable | 10,950 | 4,380 | |||||||||||||||
9. |
Kobe-Sanda Premium Outlets |
Kobe (Osaka) | 40.0% | 441,000 | 01/31/20 | (25) | 0.45% | Variable | 31,487 | 12,595 | |||||||||||||||
10. |
Rinku Premium Outlets |
Izumisano (Osaka) | 40.0% | 416,500 | 07/31/17 | (25) | 0.40% | Variable | 11,680 | 4,672 | |||||||||||||||
11. |
Sano Premium Outlets |
Sano (Tokyo) | 40.0% | 390,800 | 05/31/18 | (25) | 0.44% | Variable | 5,590 | 2,236 | |||||||||||||||
12. |
Sendai-Izumi Premium Outlets |
Izumi Park Town (Sendai) | 40.0% | 164,200 | 10/31/18 | (25) | 0.41% | Variable | 11,096 | 4,439 | |||||||||||||||
13. |
Shisui Premium Outlets |
Shisui (Chiba) | 40.0% | 365,900 | 05/31/18 | (25) | 0.38% | Variable | 37,377 | 14,951 | |||||||||||||||
|
05/29/22 | (25) | 0.38% | Fixed | 41,715 | 16,686 | |||||||||||||||||||
14. |
Toki Premium Outlets |
Toki (Nagoya) | 40.0% | 367,700 | 05/31/20 | (25) | 0.92% | Variable | 5,191 | 2,076 | |||||||||||||||
|
11/30/19 | (25) | 0.38% | Fixed | 25,030 | 10,012 | |||||||||||||||||||
15. |
Tosu Premium Outlets |
Fukuoka (Kyushu) | 40.0% | 290,400 | 12/31/18 | (25) | 0.41% | Variable | 15,519 | 6,208 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Japan Square Footage |
3,233,000 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
16. |
Busan Premium Outlets |
Busan | 50.0% | 360,200 | 06/20/22 | (26) | 5.44% | Fixed | 67,579 | 33,790 | |||||||||||||||
|
02/13/17 | (26) | 3.92% | Variable | 47,314 | 23,657 | |||||||||||||||||||
17. |
Paju Premium Outlets |
Paju (Seoul) | 50.0% | 442,900 | 11/28/19 | (26) | 4.08% | Fixed | 90,775 | 45,388 | |||||||||||||||
18. |
Yeoju Premium Outlets |
Yeoju (Seoul) | 50.0% | 551,600 | 09/06/20 | (26) | 4.69% | Fixed | 72,271 | 36,136 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal South Korea Square Footage |
1,354,700 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
19. |
Johor Premium Outlets |
Johor (Singapore) | 50.0% | 264,400 | 10/14/20 | (27) | 5.16% | Variable | 18,167 | 9,083 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Malaysia Square Footage |
264,400 |
3Q 2015 SUPPLEMENTAL | 46 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
|
||||||||||||||||||||||||
20. |
Premium Outlets Punta Norte |
Mexico City | 50.0% | 333,000 | (2) | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Mexico Square Footage |
333,000 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
21. |
Roermond Designer Outlet Phases 2 & 3 |
Roermond | 90.0% | 173,000 | 12/01/21 | (20) | 1.86% | Fixed | 202,607 | 182,346 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Netherlands Square Footage |
173,000 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||
22. |
Ashford Designer Outlet |
Kent | 45.0% | 183,000 | 07/31/16 | (5) | 2.44% | Variable | 60,631 | 27,281 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal United Kingdom Square Footage |
183,000 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(28) |
7,193,200 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
TOTAL SQUARE FOOTAGE |
190,422,830 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Secured Indebtedness: |
(30) |
207,694 |
96,431 |
|||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
TOTAL SECURED INDEBTEDNESS |
$ | 13,160,915 | (31) | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
Our Share of Consolidated Mortgage Debt |
$ | 6,455,974 | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Our Share of Joint Venture Mortgage Debt |
$ | 6,704,941 |
3Q 2015 SUPPLEMENTAL | 47 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
|
|
DEBT INFORMATION | ||||||||||
| | | | | | | | | | | | |
UNSECURED INDEBTEDNESS: |
|
MATURITY DATE |
|
INTEREST RATE (1) |
TYPE |
|
INDEBTEDNESS ($ IN 000's) TOTAL |
|||||
Unsecured Indebtedness: |
||||||||||||
Global Commercial Paper - USD |
12/22/15 | (32) | 0.27% | Fixed | 610,000 | |||||||
Global Commercial Paper - Euro |
12/18/15 | (12)(32) | 0.06% | Fixed | 193,602 | |||||||
Simon Property Group, LP (Sr. Notes) |
05/01/16 | 6.10% | Fixed | 163,298 | ||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/16 | 5.25% | Fixed | 364,276 | ||||||||
Simon Property Group, LP (Sr. Notes) |
01/30/17 | 2.80% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/17 | 5.88% | Fixed | 207,453 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/15/17 | 2.15% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/18 | 1.50% | Fixed | 750,000 | ||||||||
Unsecured Term Loan |
02/28/18 | (8) | 1.29% | Variable | 240,000 | |||||||
Simon Property Group, LP (Sr. Notes) |
05/30/18 | 6.13% | Fixed | 800,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/18 | 7.38% | Fixed | 200,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/19 | 2.20% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
04/01/19 | 10.35% | Fixed | 650,000 | ||||||||
Revolving Credit Facility - Euro Currency |
06/30/19 | (8)(13) | 0.80% | Variable | 1,075,505 | |||||||
Revolving Credit Facility - Yen Currency |
06/30/19 | (8)(19) | 0.86% | Variable | 185,758 | |||||||
Simon Property Group, LP (Sr. Notes) |
02/01/20 | 5.65% | Fixed | 1,250,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/01/20 | 2.50% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Euro Sr. Notes) |
10/02/20 | (22) | 2.38% | Fixed | 844,196 | |||||||
Simon Property Group, LP (Sr. Notes) |
03/01/21 | 4.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/21 | 4.13% | Fixed | 700,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/22 | 3.38% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/23 | 2.75% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/24 | 3.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
10/01/24 | 3.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/01/25 | 3.50% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/40 | 6.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/42 | 4.75% | Fixed | 550,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
10/01/44 | 4.25% | Fixed | 400,000 | ||||||||
| | | | | | | | | | | | |
Total Unsecured Indebtedness |
$ | 16,084,088 | (18) | |||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
3Q 2015 SUPPLEMENTAL | 48 |
PROPERTY AND DEBT INFORMATION
As of September 30, 2015
Circle Centre - 129,944 sq. ft. | Greendale Mall - 119,860 sq. ft. | |
Copley Place - 884,142 sq. ft. | Menlo Park Mall - 49,481 sq. ft. | |
Domain, The - 156,240 sq. ft. | Oxford Valley Mall - 134,225 sq. ft. | |
Fashion Centre at Pentagon City - 169,089 sq. ft. | Plaza Carolina - 27,398 sq. ft. | |
Firewheel Town Center - 75,303 sq. ft. | Southdale Center - 20,393 sq. ft. |
3Q 2015 SUPPLEMENTAL | 49 |