QuickLinks -- Click here to rapidly navigate through this document

 

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

LOGO

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:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


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:

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 3Q 2015 SUPPLEMENTAL 2


SIGNATURES

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 3Q 2015 SUPPLEMENTAL 3



QuickLinks

SIGNATURES

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

GRAPHIC


Table of Contents

TABLE OF CONTENTS

EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED SEPTEMBER 30, 2015


 
PAGE

 

   

Earnings Release (1)

  2

Overview

 
 

The Company and Reporting Calendar

  15

Stock Information, Credit Ratings and Senior Unsecured Debt Covenants

  16

Financial Data

   

Selected Financial and Equity Information

  17

Pro-Rata Statements of Operations

  18-19

Pro-Rata Balance Sheet

  20

Net Operating Income (NOI) Composition

  21

Reconciliations of Non-GAAP Financial Measures

  22-23

Consolidated Net Income to NOI

  22

FFO of the Operating Partnership to Funds Available for Distribution (Our Share)

  23

Other Income, Other Expense and Capitalized Interest

  24

Operational Data

   

U.S. Malls and Premium Outlets Operating Information

  25

The Mills and International Operating Information

  26

U.S. Malls and Premium Outlets Lease Expirations

  27

U.S. Malls and Premium Outlets Top Tenants

  28

Development Activity

   

Capital Expenditures

  29

Development Activity Summary

  30

Development Activity Report

  31-33

U.S. Anchor/Big Box Openings

  34-35

Balance Sheet Information

   

Common and Preferred Stock Information

   

Changes in Common Share and Limited Partnership Unit Ownership

  36

Preferred Stock/Units Outstanding

  36

Credit Profile

  37

Summary of Indebtedness

  38

Total Debt Amortization and Maturities by Year (Our Share)

  39

Property and Debt Information

 
40-49
(1)
Includes reconciliation of consolidated net income to funds from operations.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 1

Table of Contents

EARNINGS RELEASE

LOGO

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.

RESULTS FOR THE QUARTER

Funds from Operations ("FFO") was $918.7 million, or $2.54 per diluted share, as compared to $689.4 million, or $1.90 per diluted share, in the prior year period, a 33.7% increase. The third quarter 2014 results include a loss on the extinguishment of debt of $127.6 million, or $0.35 per diluted share, related to cash tender offers and the redemption of a series of senior notes of Simon Property Group L.P.

Net income attributable to common stockholders was $420.0 million, or $1.36 per diluted share, as compared to $252.0 million, or $0.81 per diluted share, in the prior year period.

Growth in comparable FFO per diluted share for the three months ended September 30, 2015 was 12.9%(1).

RESULTS FOR THE NINE MONTHS

Funds from Operations ("FFO") was $2.705 billion, or $7.46 per diluted share, as compared to $2.339 billion, or $6.43 per diluted share, in the prior year period.

Net income attributable to common stockholders was $1.255 billion, or $4.04 per diluted share, as compared to $1.0 billion, or $3.22 per diluted share, in the prior year period.

Growth in comparable FFO per diluted share for the nine months ended September 30, 2015 was 11.7%1.

1
For a reconciliation of FFO and net income per diluted share on a comparable basis, please see Footnote H of the Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 2

Table of Contents

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%
(1)
Represents mall stores in Malls and all owned square footage in Premium Outlets.
(2)
Same space measure that compares opening and closing rates on individual spaces leased during trailing 12-month period.
(3)
Trailing 12-month sales per square foot for mall stores less than 10,000 square feet in Malls and all owned square footage in Premium Outlets.

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.

DIVIDENDS

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 3Q 2015 SUPPLEMENTAL 3

Table of Contents

EARNINGS RELEASE

DEVELOPMENT ACTIVITY

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.

On August 13th, we opened Gloucester Premium Outlets, a 375,000 square foot center in Gloucester, New Jersey. Simon owns a 50% interest in this center.

On August 13th, we completed a 185,000 square foot expansion of San Francisco Premium Outlets. Simon owns 100% of this center.

On August 27th, we completed a 264,000 square foot expansion at Chicago Premium Outlets, one of the country's most successful outlet centers. Simon owns 100% of this center.

On October 1st we opened Tucson Premium Outlets, a 366,000 square foot center with more than 90 retailers featuring high-quality designer and name brands. Simon owns 100% of this center.

On October 9th, we completed a new two-level, 260,000 square foot 'Fashion Wing' expansion at Del Amo Fashion Center, anchored by a new Nordstrom store. Simon owns a 50% interest in this center.

On October 29th, Tampa Premium Outlets will open with 441,000 square feet of high-quality, name brand stores. Simon owns 100% of this center.

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:

Clarksburg Premium Outlets, a 392,000 square foot center, in Clarksburg, Maryland scheduled to open in October 2016. Simon owns 66% of this project.

Provence Designer Outlet, a 269,000 square foot center, in Miramas, France scheduled to open in March 2017. Simon owns 90% of this project.

FINANCING ACTIVITY

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 3Q 2015 SUPPLEMENTAL 4

Table of Contents

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.

2015 GUIDANCE

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  
*
Includes $0.22 of a gain upon the sale of marketable securities.

CONFERENCE CALL

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 3Q 2015 SUPPLEMENTAL 5

Table of Contents

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.

NON-GAAP FINANCIAL MEASURES

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.

FORWARD-LOOKING STATEMENTS

Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, 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.

ABOUT SIMON

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 3Q 2015 SUPPLEMENTAL 6

Table of Contents

EARNINGS RELEASE

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 3Q 2015 SUPPLEMENTAL 7

Table of Contents

EARNINGS RELEASE

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 3Q 2015 SUPPLEMENTAL 8

Table of Contents

EARNINGS RELEASE

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  
Note:
The above financial presentation does not include any information related to our investment in Klépierre S.A.
("Klépierre") and Simon HBC joint venture. For additional information, see footnote B.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 9

Table of Contents

EARNINGS RELEASE

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  
Note:
The above financial presentation does not include any information related to our investment in Klépierre and Simon HBC joint venture. For additional information, see footnote B attached hereto.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 10

Table of Contents

EARNINGS RELEASE

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 3Q 2015 SUPPLEMENTAL 11

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures

Notes:

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

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

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


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


We have adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale or disposal of, or any impairment charges relating to, previously depreciated retail operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 12

Table of Contents

(D)
Includes our share of:

-
Gains on land sales of $0.9 million and $2.0 million for the three months ended September 30, 2015 and 2014, respectively, and $4.6 million and $14.4 million for the nine months ended September 30, 2015 and 2014, respectively.

-
Straight-line adjustments to minimum rent of $15.0 million and $17.6 million for the three months ended September 30, 2015 and 2014, respectively, and $48.2 million and $44.9 million for the nine months ended September 30, 2015 and 2014, respectively (including $0.3 million related to WPG in 2014).

-
Amortization of fair market value of leases from acquisitions of $3.4 million and $3.7 million for the three months ended September 30, 2015 and 2014, respectively, and $10.0 million and $12.2 million for the nine months ended September 30, 2015 and 2014, respectively (including $0.3 million related to WPG in 2014).

-
Debt premium amortization of $5.4 million and $5.2 million for the three months ended September 30, 2015 and 2014, respectively, and $18.0 million and $26.6 million for the nine months ended September 30, 2015 and 2014, respectively (including $0.2 million related to WPG in 2014).

(E)
Includes FFO of the operating partnership related to the sale of marketable securities of $80.2 million for the nine months ended September 30, 2015. Includes FFO of the operating partnership related to a loss on the extinguishment of debt of $127.6 million for the three and nine months ended September 30, 2014 and FFO related to WPG of $108.0 million ($146.2 million from operations net of $38.2 million of transaction expenses) for the nine months ended September 30, 2014.

(F)
Includes Basic and Diluted FFO per share related to the sale of marketable securities of $0.22 for the nine months ended September 30, 2015. Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.35 for the three and nine months ended September 30, 2014 and FFO per share related to WPG of $0.30 ($0.40 from operations net of $0.10 of transaction expenses) for the nine months ended September 30, 2014.

(G)
Includes Diluted FFO allocable to common stockholders related to a loss on the extinguishment of debt of $109.1 million for the three and nine months ended September 30, 2014 and FFO related to WPG of $92.4 million for the nine months ended September 30, 2014.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 13

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures

(H)
Reconciliation of reported earnings per share to comparable earnings per share and FFO per share to comparable FFO per share:

 
  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%      
(1)
Nine month period ended September 30, 2014 includes a gain on disposition of $0.37 per diluted share related to Klépierre's sale of a portfolio of 126 retail galleries.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 14

Table of Contents

OVERVIEW

THE COMPANY

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).

REPORTING CALENDAR

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 3Q 2015 SUPPLEMENTAL 15

Table of Contents

OVERVIEW

STOCK INFORMATION

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        


CREDIT RATINGS

 

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
(1)
Covenants for indentures dated June 7, 2005 and later. Total Assets are calculated in accordance with the indenture and essentially represent net operating income (NOI) divided by a 7.0% capitalization rate plus the value of other assets at cost.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 16

Table of Contents

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%  
(1)
Includes FFO of the Operating Partnership related to the sale of marketable securities of $80.2 million for the nine months ended September 30, 2015. Includes FFO of the Operating Partnership related to a loss on the extinguishment of debt of $127.6 million for the three and nine months ended September 30, 2014 and FFO related to WPG of $108.0 million ($146.2 million from operations net of $38.2 million of transaction expenses) for the nine months ended September 30, 2014.
(2)
Includes Basic and Diluted FFO per share related to the sale of marketable securities of $0.22 for the nine months ended September 30, 2015. Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.35 for the three and nine months ended September 30, 2014 and FFO per share related to WPG of $0.30 ($0.40 from operations net of $0.10 of transaction expenses) for the nine months ended September 30, 2014.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 17

Table of Contents

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%  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre and joint venture with HBC.
(3)
Represents limited partners' interest in the Operating Partnership.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 18

Table of Contents

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%  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre and joint venture with HBC.
(3)
Represents limited partners' interest in the Operating Partnership.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 19

Table of Contents

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 3Q 2015 SUPPLEMENTAL 20

Table of Contents

NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Nine Months Ended September 30, 2015

 

  CHART
(1)
Based on our share of total NOI and does not reflect any property, entity or corporate-level debt.
(2)
Includes Klépierre, international Premium Outlets and international Designer Outlets.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 21

Table of Contents

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)

RECONCILIATION OF NET INCOME TO NOI

 

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%        
(1)
NOI excluded from comparable property NOI relates to WPG properties, international properties, other retail properties, TMLP properties, any of our non-retail holdings and results of our corporate and management company operations, NOI of U.S. Malls, Premium Outlets and The Mills not owned and operated in both periods under comparison and excluded income noted in footnote 2 below.
(2)
Excludes lease termination income, interest income, land sale gains, straight line rent, above/below market rent adjustments, and the impact of significant redevelopment activities.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 22

Table of Contents

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)

RECONCILIATION OF FFO OF THE OPERATING PARTNERSHIP TO FUNDS AVAILABLE FOR DISTRIBUTION (OUR SHARE)

                         

    

                         

 

THREE
MONTHS ENDED
SEPTEMBER 30, 2015
 
PER SHARE
AMOUNT
 

NINE
MONTHS ENDED
SEPTEMBER 30, 2015
 
PER SHARE
AMOUNT
 

FFO of the Operating Partnership

  $ 918,686   $ 2.54   $ 2,704,773   $ 7.46  

Non-cash impacts to FFO (1)

    (1,956)     (0.01)     (9,444)     (0.03)  

FFO of the Operating Partnership excluding non-cash impacts

    916,730   $ 2.53     2,695,329   $ 7.43  

Tenant allowances

    (36,122)     (0.10)     (106,523)     (0.29)  

Operational capital expenditures

    (35,370)     (0.10)     (73,365)     (0.20)  

Funds available for distribution

  $ 845,238   $ 2.33   $ 2,515,441   $ 6.94  
       
       
       
(1)
Non-cash impacts to FFO of the Operating Partnership include:

 

 

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 3Q 2015 SUPPLEMENTAL 23

Table of Contents

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
(1)
Excludes WPG properties in all periods presented as those items are reported as discontinued operations.
(2)
Includes ancillary property revenues, gift cards, marketing, media, parking and sponsorship revenues and other miscellaneous income items.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 24

Table of Contents

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%                      
(1)
Excludes WPG properties.
(2)
Ending Occupancy is the percentage of total owned square footage (GLA) which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors, mall majors, mall freestanding and mall outlots in the calculation.
(3)
Total Sales PSF is defined as total sales of the tenants open and operating in the center during the reporting period divided by the associated company owned and occupied GLA on a trailing 12-month basis. Includes tenant sales activity for all months a tenant is open within the trailing 12-month period. In accordance with the standard definition of sales for regional malls adopted by the International Council of Shopping Centers, only stores with less than 10,000 square feet are included for malls. All company owned space is included for Premium Outlets.
(4)
Base Minimum Rent PSF is the average base minimum rent charge in effect for the reporting period for all tenants that would qualify to be included in Ending Occupancy as defined above.
(5)
Releasing Spread is a "same space" measure that compares opening and closing rates on individual spaces, including spaces greater than 10,000 square feet. The Opening Rate is the average of the initial cash Total Rent PSF for spaces leased during the trailing 12-month period, and includes new leases and existing tenant renewals, amendments and relocations (including expansions and downsizings). The Closing Rate is the average of the final cash Total Rent PSF as of the month the tenant terminates or closes. Total Rent PSF includes Base Minimum Rent, common area maintenance (CAM) and base percentage rent. It includes leasing activity on all spaces occupied by tenants that would qualify to be included in Ending Occupancy as defined above as long as the opening and closing dates are within 24 months of one another.
(6)
Occupancy Cost as a Percentage of Sales is the trailing 12-month Base Minimum Rent, plus all applicable ancillary charges, plus overage rent, if applicable (based on last 12 months of sales), divided by the trailing 12-month Total Sales PSF for the same tenants.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 25

Table of Contents

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
(1)
See footnote 2 on page 25 for definition, except Ending Occupancy is calculated on all company owned space.
(2)
See footnote 3 on page 25 for definition; calculation methodology is the same as for malls.
(3)
See footnote 4 on page 25 for definition.
(4)
See footnote 5 on page 25 for definition.
(5)
Information supplied by the managing venture partner; includes 9 properties.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 26

Table of Contents

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%

 

(1)
Does not consider the impact of renewal options that may be contained in leases.
(2)
Annual rental revenues represent domestic 2014 consolidated and joint venture combined base rental revenue excluding WPG properties.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 27

Table of Contents

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%   *
(1)
Includes space leased and owned by anchors in U.S. Malls; does not include Bloomingdale's The Outlet Store, Neiman Marcus Last Call, Nordstrom Rack, and Saks Fifth Avenue Off 5th.
(2)
Includes 10 stores contributed to a joint venture with Seritage.
*
Less than one-tenth of one percent.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 28

Table of Contents

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
(1)
Expenditures included in the pool of expenses allocated to tenants as CAM.
(2)
Agrees with the line item "Capital expenditures" on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 29

Table of Contents

DEVELOPMENT ACTIVITY SUMMARY (1)
As of September 30, 2015
(in millions, except percent)

 

 

PLATFORM
    PROJECT TYPE



 

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  
                                                                   

Notes:

(1)
Represents projects under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million. Includes both domestic and international properties.
(2)
Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(3)
Projected Net Cost includes cost recoveries such as land sales, tenant reimbursements, Tax Increment Financing (TIF), CAM, and other such recoveries.
(4)
Costs and returns are based upon current budget assumptions; actual costs may vary and no assurance can be given that expected returns will be achieved.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 30

Table of Contents

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 3Q 2015 SUPPLEMENTAL 31

Table of Contents

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 3Q 2015 SUPPLEMENTAL 32

Table of Contents

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%
(1)
Projects listed represent projects that are under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 33

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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 3Q 2015 SUPPLEMENTAL 34

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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)
(1)
Tenant has an existing store at this center but will move to a new location.
(2)
Tenant to remain in a portion of its existing space.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 35

Table of Contents

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
(1)
Excludes Limited Partnership preferred units relating to preferred stock outstanding.
(2)
Excludes units owned by the Company (shown here as Common Shares) and Limited Partnership Units not exchangeable for common shares.
(3)
Represents restricted stock awards and earned LTIP units issued pursuant to the Operating Partnership's 1998 Stock Incentive Plan, net of forfeitures.
(4)
Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on September 30, 2015 was $69.90 per share.
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 36

Table of Contents

CREDIT PROFILE
(As of September 30, unless otherwise indicated)


CHART
 
CHART
 
CHART


CHART

 


CHART

 


CHART
(1)
Includes WPG properties NOI and FFO through the effective date of the WPG spin-off, net of transaction expenses related to the spin-off of WPG.
(2)
Includes a $0.35 per share charge for loss on extinguishment of debt.
(3)
Includes $0.22 per share for gain upon sale of marketable securities.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 37

Table of Contents

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  
                     
                     
                     
(1)
Amounts give effect to outstanding derivative instruments as footnoted in the Property and Debt Information.
(2)
See footnote 23 on the Property and Debt information.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 38

Table of Contents

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 3Q 2015 SUPPLEMENTAL 39

Table of Contents

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 3Q 2015 SUPPLEMENTAL 40

Table of Contents

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 3Q 2015 SUPPLEMENTAL 41

Table of Contents

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 3Q 2015 SUPPLEMENTAL 42

Table of Contents

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 3Q 2015 SUPPLEMENTAL 43

Table of Contents

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 3Q 2015 SUPPLEMENTAL 44

Table of Contents

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 3Q 2015 SUPPLEMENTAL 45

Table of Contents

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                              



 


JAPAN


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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                              



 


KOREA


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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                              



 


MALAYSIA


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 3Q 2015 SUPPLEMENTAL 46

Table of Contents

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  



 


MEXICO


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.

 

Premium Outlets Punta Norte

  Mexico City   50.0%   333,000   (2)                          

 

Subtotal Mexico Square Footage

  333,000                              



 


NETHERLANDS


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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                              



 


UNITED KINGDOM


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 3Q 2015 SUPPLEMENTAL 47

Table of Contents

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 3Q 2015 SUPPLEMENTAL 48

Table of Contents

PROPERTY AND DEBT INFORMATION
As of September 30, 2015

FOOTNOTES:
 
(1)
Variable rate debt interest rates are based on the following base rates as of September 30, 2015: 1M LIBOR at .19%; 1M EUR LIBOR at –.11%; 1M EURIBOR at –.11%; 3M EURIBOR at –.04%; 6M EURIBOR at .03%; 1M YEN LIBOR at .04%; 6M YEN LIBOR at .13%; 1M CDOR at .79%; KLIBOR at 3.40% and 91 Day Korean CD rate at 1.63%.
(2)
Unencumbered asset.
(3)
This property is managed by a third party.
(4)
The Operating Partnership's direct and indirect interests in some joint venture properties are subject to preferences on distributions and/or capital allocation in favor of other partners or the Operating Partnership.
(5)
Amounts shown in USD equivalent; GBP equivalent is 40.0 million.
(6)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(7)
The Operating Partnership receives substantially all the economic benefit of the property due to a preference or advance.
(8)
Includes applicable extensions available at our option.
(9)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(10)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.
(11)
Does not include Simon HBC joint venture.
(12)
Amount shown in USD equivalent; Euro equivalent is 172.0 million.
(13)
Amounts shown in USD equivalent; balance includes borrowings on multi-currency tranche of Euro 955.5 million.
(14)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(15)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(16)
These ten properties (which includes Florida Keys Outlet Center, Huntley Outlet Center and Naples Outlet Center) are secured by cross-collateralized and cross-defaulted mortgages.
(17)
These two properties are secured by cross-collateralized and cross-defaulted mortgages.
(18)
Also represents our share of Total Unsecured Indebtedness.
(19)
Amounts shown in USD equivalent; balance includes borrowings on multi-currency tranche of Yen 22.3 billion.
(20)
Amounts shown in USD equivalent; Euro equivalent is 412.0 million.
(21)
Consists of six encumbered properties with interest rates ranging from 3.09% to 6.00% and maturities between 2016 and 2020.
(22)
Amount shown in USD equivalent; Euro equivalent is 750.0 million.
(23)
Includes five properties with interest rates ranging from 4.50% to 7.32% and maturities between 2016 and 2023.
(24)
Includes office space of 1,915,889 square feet including the following centers with more than 20,000 square feet of office space:

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.
(25)
Amounts shown in USD equivalent; Yen equivalent is 31.7 billion.

(26)
Amounts shown in USD equivalent; Won equivalent is 331.9 billion.

(27)
Amounts shown in USD equivalent; Ringgit equivalent is 81.0 million.

(28)
Does not include Klépierre.

(29)
Amount shown in USD equivalent; CAD equivalent is 393.3 million.

(30)
Consists of seven loans with interest rates ranging from 1.84% to 6.53% and maturities between 2016 and 2021.

(31)
Our share of total indebtedness includes a pro rata share of the mortgage debt on joint venture properties, including TMLP. To the extent total indebtedness is secured by a property, it is non-recourse to us, with the exception of approximately $346.6 million of payment guarantees provided by the Operating Partnership (of which $104.0 million is recoverable from our venture partner under the partnership agreement).

(32)
Reflects the latest maturity date and weighted average interest rate of all outstanding tranches of commercial paper at September 30, 2015.

(33)
The Operating Partnership sold its interest in The Shops at Sunset Place effective October 1, 2015.
 
3Q 2015 SUPPLEMENTAL 3Q 2015 SUPPLEMENTAL 49